|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.60M | 204.90M | 82.60M | 18.80M | 24.20M | 23.70M | -154.50M | -138.00M | -7.50M | | -8.50M | | | | 6.80M | 232.30M | 253.30M | 225.50M | -913.90M | 234.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | 11.20M | 8.30M | 20.50M | 18.40M | 11.30M | 6.30M | 23.90M | 10.00M | 12.40M | 7.70M | 13.20M | 12.40M | 11.60M | 10.70M | 15.60M | 14.10M | 12.10M | 12.40M | 18.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.30M | 1.30M | 15.90M | -37.10M | -12.30M | -11.90M | -199.70M | -19.00M | 2.30M | -9.20M | 78.60M | -8.30M | -9.50M | -8.20M | 5.30M | -9.70M | -9.60M | 29.90M | 30.70M | 4.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 0.20M | 0.60M | 0.05M | | 0.10M | 129.10M | 0.07M | 0.08M | 0.08M | -14.00M | 6.10M | | 0.00M | -191.10M | -67.40M | 0.21M | 4.00M | -2.00M | -0.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 4.30M | 45.80M | 1.70M | 1.20M | | 2.60M | | 2.90M | | -0.20M | 1.00M | 3.50M | 4.30M | -9.50M | 5.30M | | | 3.70M | 4.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.30M | 3.77M | 572.60M | 495.60M | 3.08M | 2.92M | 193.30M | 182.20M | 2.21M | 2.02M | 257.60M | 211.80M | 1.68M | 217.70M | 1.35M | 231.90M | 1.24M | 122.90M | 72.60M | 1.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.20M | 285.20M | 188.60M | 399.60M | 130.20M | 280.20M | 249.00M | 365.30M | 192.90M | 250.10M | 252.40M | 372.20M | 211.70M | 296.20M | 255.40M | 444.70M | 244.50M | 403.50M | 343.30M | 390.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.50M | 37.60M | 43.60M | 44.60M | 39.80M | 36.60M | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.40M | -0.30M | -0.30M | -0.40M | -0.20M | -0.20M | -0.10M | -0.50M | -0.40M | -0.50M | -0.40M | -0.90M | -0.90M | -0.40M | -0.60M | -0.80M | -0.90M | -20.80M | -0.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.30M | 52.10M | 53.00M | 49.60M | 49.80M | 51.70M | 46.00M | 44.60M | 46.50M | 48.10M | 67.60M | 57.40M | 59.00M | 58.10M | 59.10M | 67.40M | 66.00M | 64.00M | 61.80M | 69.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.50M | 7.90M | -19.20M | 133.10M | -29.80M | -21.00M | -24.60M | 185.40M | -58.20M | -22.90M | -21.30M | 155.90M | -4.10M | -31.60M | -3.60M | 133.60M | 46.10M | -173.10M | -5.30M | 138.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | -2.70M | -65.00M | -70.00M | -4.90M | -0.10M | -1.80M | 17.60M | -0.20M | -38.50M | -42.50M | 4.10M | 1.20M | -2.20M | 72.40M | 4.70M | -9.20M | 54.50M | 14.60M | 19.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.80M | 10.90M | -17.20M | 131.00M | -153.60M | 24.90M | 23.30M | 82.20M | -74.20M | 5.50M | -69.30M | 58.00M | -40.70M | -3.50M | -12.20M | 141.10M | -80.60M | -5.00M | -56.90M | 64.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.20M | -71.20M | -84.10M | -1.40M | -9.90M | -18.00M | -125.90M | 261.30M | -86.60M | -0.60M | 20.10M | -0.30M | -62.90M | -7.90M | -141.60M | -11.10M | 81.40M | -8.30M | -80.90M | -8.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.50M | 61.40M | 85.30M | 60.00M | 69.20M | 65.80M | 79.70M | 61.20M | 58.20M | 54.30M | 56.30M | 55.20M | 57.80M | 55.50M | 55.40M | 53.70M | 55.80M | 67.40M | 67.20M | 64.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 575.00M | 498.30M | | | 3,066.40M | | | | | | | 6.40M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.80M | 17.90M | 240.40M | 445.40M | 3.50M | | | | | | | 25.90M | | | | 4.10M | 20.30M | 160.40M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.80M | -87.70M | -330.80M | 26.30M | 424.80M | -67.90M | -81.80M | 2,967.10M | -108.30M | -55.30M | -57.00M | -79.90M | 56.10M | -52.60M | -48.40M | -57.80M | -80.60M | -234.50M | 14.80M | -64.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -11.10M | -3.40M | 11.30M | 8.70M | 0.40M | -0.80M | 12.30M | -1.20M | -10.40M | 1.30M | -2.80M | 0.50M | -13.00M | -27.50M | 17.90M | -3.70M | -13.90M | | -6.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -248.70M | -169.20M | 118.20M | -293.60M | -467.40M | -399.80M | -169.40M | -3405.00M | 3.20M | -89.60M | -295.10M | -242.50M | 14.10M | -421.30M | -370.30M | 433.30M | -659.00M | 1,305.30M | -284.40M | -1977.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 46.80M | 47.20M | 49.40M | 49.20M | 48.60M | 48.00M | 49.20M | 49.50M | 49.20M | 48.90M | 55.80M | 55.50M | 55.30M | 54.70M | 63.00M | 63.00M | 62.60M | 62.50M | 65.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -2.50M | 2.20M | -6.60M | -12.90M | -16.40M | 18.10M | 11.80M | -11.00M | 2.90M | -14.40M | -0.10M | -2.20M | 3.60M | -3.50M | 0.70M | 11.70M | 4.90M | -3.40M | -1.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.60M | 25.80M | -21.80M | 125.70M | 74.70M | -203.90M | 15.90M | -60.80M | 76.80M | 108.10M | -114.10M | 49.70M | 279.70M | -174.10M | -166.80M | 820.90M | -483.40M | 1,479.20M | 70.30M | -1653.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.70M | 223.80M | 103.30M | 339.60M | 61.00M | 214.40M | 169.30M | 304.10M | 134.70M | 195.80M | 196.10M | 317.00M | 153.90M | 240.70M | 200.00M | 391.00M | 188.70M | 336.10M | 276.10M | 326.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.30M | 28.30M | -24.00M | 132.30M | 87.60M | -187.50M | -2.20M | -72.60M | 87.80M | 105.20M | -99.70M | 49.80M | 281.90M | -177.70M | -163.30M | 820.20M | -495.10M | 1,474.30M | 73.70M | -1651.90M |