|
Net Income (Quarter)
|
-8.04M | -5.86M | -11.36M | -10.99M | -8.81M | -6.03M | -26.86M | -24.36M | -24.61M | -22.83M | -21.56M | -17.82M | -15.12M | -3.70M | -4.13M | -3.59M | -3.22M | | | 6.41M | | | 56.84M | | | | 169.29M | 211.18M | 194.14M | 153.77M | 116.62M | 165.26M | 84.27M | -86.67M | 117.80M | 155.27M | 59.16M | 82.59M | 134.09M | 160.77M | 74.42M | 170.65M | 70.25M | 2.02M | -83.34M | -30.44M | 0.06M | 9.06M | 86.21M | 66.69M | 45.70M | 106.26M | 2.98M | 10.87M | 34.96M | 148.84M | 67.65M | 92.23M | 134.71M | 89.33M | 188.57M | 109.13M | 204.23M | 297.16M | 290.77M | -3823.96M |
|
Share-based Compensation (Quarter)
|
| 0.90M | 7.55M | 1.20M | 1.01M | 2.07M | 5.59M | 1.68M | 1.77M | 1.75M | 11.32M | 2.31M | 2.59M | 2.29M | 10.51M | 2.19M | 3.96M | 3.53M | 7.67M | 14.17M | 4.27M | 5.97M | 9.05M | 11.12M | 5.48M | 5.19M | 8.19M | 7.03M | 5.40M | 8.25M | 4.91M | 4.76M | 6.79M | 2.64M | 11.56M | 5.17M | 6.08M | 4.85M | 7.53M | 7.66M | 5.31M | 4.55M | 7.08M | 7.29M | 6.57M | 7.38M | 5.58M | 4.76M | 4.54M | 2.94M | 7.45M | 6.02M | 5.99M | 6.69M | 9.46M | 10.50M | 8.82M | 8.42M | 12.05M | 10.35M | 39.91M | 13.51M | 17.50M | 15.26M | 15.59M | 1,508.38M |
|
Gains from Investment Securities (Quarter)
|
| -18.23M | 0.11M | 9.94M | -26.06M | 149.90M | 1.45M | 1.37M | 1.34M | 33.08M | -2.42M | 6.54M | -11.24M | 24.72M | -1.61M | -6.45M | 3.35M | 13.58M | 4.56M | -7.87M | 42.51M | -46.35M | 0.17M | 110.36M | 138.47M | -248.37M | 30.77M | -30.42M | 0.12M | -5.23M | 3.35M | 282.90M | -337.12M | 50.99M | 49.28M | 299.66M | -299.37M | 366.00M | | 0.05M | -0.05M | | 0.47M | 418.22M | -419.17M | 1,088.94M | -0.85M | 2.77M | -0.63M | -6.10M | 22.93M | -17.47M | 57.16M | -59.19M | 0.33M | -1.69M | 62.08M | -83.74M | 11.72M | -2.60M | -0.74M | 11.13M | 11.30M | 0.72M | 10.31M | 51.42M |
|
Asset Writedowns and Impairment (Quarter)
|
1.87M | 23.35M | | | 0.95M | | 0.20M | | | 11.99M | | | -6.95M | 36.24M | | | | | | | | | 2.22M | | | | 14.31M | | 9.71M | 13.19M | 11.03M | 13.63M | | 99.82M | 28.18M | 4.63M | 6.74M | 76.02M | | 9.94M | 18.10M | 0.10M | 27.83M | 75.15M | 23.31M | 9.32M | 23.57M | 23.69M | 1.49M | 2.36M | | | 4.36M | 13.15M | 12.63M | 1.09M | 7.39M | 14.99M | 43.33M | 2.39M | 23.42M | 23.65M | 52.40M | 19.88M | 3.08M | 45.92M |
|
Non-cash Items (Quarter)
|
| 0.39M | | | | 0.44M | 15.97M | 14.84M | 14.26M | 0.43M | | | | 0.31M | | | | 6.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 90.81M | 92.49M | 99.02M | 97.10M | 76.14M | 113.79M | 127.81M | 176.03M | 170.59M | 174.04M | 176.99M | 212.43M | 254.66M | 199.81M | 206.93M | 219.17M | 362.59M | 258.66M | 336.87M | 258.63M | 284.50M | 226.18M | 393.16M | 416.98M | 346.27M | 380.61M | 475.05M | 424.51M | 358.90M | 385.53M | 458.58M | 318.36M | 271.71M | 368.64M | 469.78M | 372.72M | 372.80M | 343.89M | 510.59M | 355.42M | 326.07M | 411.86M | 399.76M | 297.97M | 255.17M | 303.66M | 335.25M | 353.08M | 283.33M | 324.52M | 394.81M | 355.99M | 253.39M | 376.06M | 416.25M | 439.06M | 370.50M | 406.81M | 605.42M | 684.98M | 559.21M | 598.96M | 770.03M | 858.36M | 654.33M |
|
Amortizatization of Intangibles (Quarter)
|
| 4.41M | 3.41M | 4.63M | 5.13M | -16.03M | 4.34M | 3.56M | -9.49M | -0.92M | -0.25M | 8.77M | 3.18M | -11.54M | 0.17M | 0.07M | 0.07M | 7.78M | 1.67M | -1.31M | 0.14M | 0.24M | 0.11M | 2.35M | 1.41M | 0.15M | 0.23M | 0.10M | 5.09M | -5.10M | 3.36M | -3.31M | 12.05M | -11.74M | 0.72M | 0.65M | 0.62M | 0.62M | 5.88M | 3.88M | -10.10M | 17.16M | -0.56M | 7.51M | -8.32M | 14.59M | 4.20M | -5.12M | 14.88M | 5.20M | -0.42M | 11.85M | -12.63M | -0.49M | -0.08M | -0.17M | 31.25M | 11.64M | -0.01M | 0.02M | 0.15M | 47.59M | -0.39M | -0.42M | 42.97M | -44.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 41.78M | 43.58M | 47.45M | 52.39M | 59.12M | 74.77M | | 115.64M | 122.14M | 127.42M | -54.58M | 132.86M | 140.34M | 187.12M | 200.48M | 242.98M | 243.38M | 233.32M | 214.45M | 200.97M | 195.39M | 188.83M | 208.80M | 205.80M | 222.81M | 228.70M | 226.57M | 218.06M | 227.92M | 228.28M | 224.85M | 230.14M | 238.46M | 228.20M | 236.28M | 243.15M | 242.83M | 243.93M | 248.05M | 272.44M | 262.64M | 274.80M | 265.37M | 255.53M | 242.73M | 244.43M | 240.88M | 267.75M | 284.50M | 304.09M | 310.30M | 353.70M | 342.29M | 339.11M | 341.94M | 339.31M | 380.73M | 365.86M | 382.05M | 403.78M | 480.41M | 485.87M | 495.04M | 509.81M | 594.15M |
|
Change in Accured Expenses (Quarter)
|
| 4.73M | 5.82M | -0.27M | 4.59M | 2.15M | 56.25M | -17.83M | -17.64M | -10.13M | -6.16M | 22.51M | 0.06M | 21.80M | 18.28M | 7.23M | -15.86M | 57.91M | -25.53M | 30.96M | -24.69M | -29.12M | -47.49M | 57.91M | 32.34M | -51.73M | -13.53M | 57.15M | 36.00M | -65.32M | 19.48M | 50.53M | 101.71M | -144.90M | -10.71M | 57.42M | 56.76M | -32.71M | -27.37M | 82.78M | -54.57M | -29.91M | -30.03M | 52.38M | 18.09M | -17.68M | -4.41M | 22.98M | 79.36M | -20.37M | -23.42M | 30.65M | 89.02M | -45.39M | -4.50M | -4.88M | 105.08M | -175.50M | -29.42M | 82.53M | 82.82M | -109.39M | -105.11M | 16.03M | 110.01M | -104.84M |
|
Other Working Capital Changes (Quarter)
|
| 25.17M | 6.92M | 4.32M | -9.83M | 19.12M | 29.64M | 17.55M | -32.30M | -10.15M | 12.87M | 14.68M | -8.24M | -1.03M | 6.97M | 29.38M | 29.36M | -65.72M | 18.57M | 2.88M | 30.28M | -26.09M | 22.99M | 19.06M | 0.93M | -11.00M | -1.82M | 4.83M | 32.55M | -17.52M | 13.07M | -9.26M | 82.67M | -109.96M | -5.59M | 21.26M | -4.44M | -17.05M | 25.25M | -21.93M | 4.94M | 55.16M | -43.28M | -11.59M | 55.62M | 53.83M | 1.58M | 12.69M | 69.54M | 38.31M | 1.00M | 36.61M | 87.19M | 66.63M | -6.39M | -2.06M | 84.68M | -79.62M | 42.34M | 29.90M | 20.76M | -24.42M | 30.91M | 44.22M | 68.75M | 53.00M |
|
Capital Expenditures (Quarter)
|
| 181.58M | 161.81M | 228.06M | 411.09M | 1,273.21M | 683.35M | 2,687.24M | 659.85M | -8544.72M | 570.20M | 588.07M | 961.53M | -1984.35M | 1,786.40M | -1905.73M | 3,212.68M | 504.61M | -52.72M | 540.78M | -401.74M | 111.56M | 1,500.99M | -1433.91M | 55.55M | 65.11M | 66.74M | 20.79M | 1,360.60M | 697.25M | 69.33M | 79.71M | 424.96M | -341.29M | 46.55M | 16.43M | 110.66M | -12.93M | 55.39M | 68.78M | 133.94M | 65.38M | 69.38M | 52.72M | 61.22M | 61.66M | 28.78M | 115.56M | 21.35M | 252.27M | 90.23M | 109.84M | 115.77M | 160.18M | 91.34M | 382.78M | 256.60M | -213.03M | 231.76M | 227.36M | 173.39M | 225.03M | 240.35M | 232.88M | 263.06M | 313.98M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 70.50M | 38.06M | 16.43M | 80.23M | 84.31M | 44.05M | 164.64M | 12.89M | 25.62M | 32.58M | 124.11M | 145.69M | 307.89M | 294.61M | 26.70M | 64.19M | 96.53M | | 140.82M | 301.91M | 468.33M | 177.26M | 345.91M | 144.59M | 156.20M | | 130.30M | 407.73M | 1,812.04M | 1,087.07M | 116.71M | 34.07M | 140.16M | 892.21M | 55.01M | 261.28M | 333.37M | 602.73M | 14.09M | 1,984.25M | 49.58M | 801.39M | 1,196.69M | 1,524.86M | 777.08M | 274.21M | 172.47M | 495.03M | 128.61M | 73.57M | 30.34M | 20.53M | 75.06M | 21.66M | -19.71M | 82.03M | 12.76M | 44.83M | 84.94M | 16.00M | 101.61M | 174.82M | 235.99M | 111.28M | 759.35M |
|
Divestments (Quarter)
|
| | | | | 0.10M | 0.98M | 0.09M | 12.19M | -4.12M | | | 12.59M | 0.54M | 9.92M | 4.87M | 16.91M | -0.85M | 12.46M | 10.46M | 15.34M | 18.92M | 89.19M | 27.09M | 23.27M | -8.68M | 11.75M | 7.55M | 53.26M | 47.16M | 24.16M | 23.22M | 11.37M | 11.53M | 14.88M | 8.02M | 38.36M | 29.66M | 19.72M | 51.12M | 28.04M | 117.35M | 3.56M | 5.26M | 33.07M | 6.31M | 36.93M | 134.32M | 66.82M | 48.71M | 5.88M | 7.76M | 20.61M | 3.31M | 4.80M | 120.38M | 20.81M | 3.77M | 10.04M | 11.82M | 17.83M | 12.70M | 12.39M | 26.36M | 141.30M | 130.35M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 2.37M | | | 2.40M | 1.52M | | | 1.99M | | | 27.56M | 0.61M | 4.52M | 4.08M | 7.91M | 36.67M | | | |
|
Cash from Investing Activities (Quarter)
|
| -80.94M | -291.86M | -309.28M | -399.11M | -1311.79M | -611.38M | -2403.52M | -657.74M | -847.49M | -537.84M | -690.00M | -869.77M | -1495.37M | -1968.70M | -733.87M | -499.99M | -329.04M | -351.39M | -447.03M | -308.47M | -1019.31M | -1809.77M | -412.67M | -283.20M | -996.43M | -241.96M | -119.47M | -929.70M | 1,107.69M | 920.17M | -163.53M | -356.22M | -245.84M | 421.08M | -290.83M | -2263.54M | -253.18M | 197.27M | -2728.63M | 1,473.04M | -990.47M | 149.75M | 992.43M | 1,187.57M | 18.18M | -139.14M | -1065.99M | -1783.34M | -1527.80M | -808.55M | -1276.71M | -1199.25M | -419.31M | -932.84M | -393.38M | -1237.34M | -3144.19M | -580.93M | -1278.81M | -1449.48M | -2205.46M | -2028.14M | -1399.13M | -1630.31M | -5455.17M |
|
Other financing activities (Quarter)
|
| -5.03M | 1.36M | 0.53M | 0.11M | 1.88M | 8.34M | -8.34M | 9.65M | -1.05M | 8.37M | -6.15M | 2.22M | 2.72M | 1.42M | 9.37M | 1.61M | -9.49M | 0.78M | 3.71M | -5.33M | 17.63M | 4.49M | 0.80M | 2.55M | -43.97M | 1.22M | 137.24M | 3.92M | 6.29M | 36.67M | -45.60M | 0.51M | -2.42M | 14.34M | -19.98M | -0.65M | -0.48M | 27.86M | -3.68M | 18.81M | 12.38M | 9.08M | 4.68M | 22.16M | -58.42M | 1.22M | 71.03M | | -81.47M | -5.96M | -0.63M | -1.14M | 0.20M | -5.07M | -0.19M | 216.32M | -224.20M | -5.48M | -18.74M | 47.67M | -88.78M | 0.47M | 0.29M | -0.18M | 0.11M |
|
Cash from Financing Activities (Quarter)
|
| -76.75M | 200.46M | 229.12M | 427.74M | 1,186.08M | 3,034.02M | -63.53M | 289.62M | 703.71M | 669.53M | 248.69M | 1,834.70M | 892.21M | 1,004.42M | 769.45M | -80.56M | -25.64M | 119.60M | 132.92M | 839.97M | 210.68M | 1,312.82M | 31.89M | -54.77M | 707.37M | -143.93M | -236.17M | 468.46M | -1339.18M | -1492.63M | -239.35M | -167.13M | -14.42M | -835.35M | -164.94M | 1,899.85M | -81.19M | -452.20M | 2,173.01M | -1853.34M | 709.68M | -544.29M | 39.99M | -1161.89M | -414.66M | 371.90M | -1020.02M | 987.03M | 1,228.74M | 505.11M | 968.51M | 830.62M | 457.04M | 470.47M | 1,631.84M | 1,208.79M | 2,137.54M | 578.57M | 1,059.12M | 1,677.60M | 1,590.06M | 1,308.16M | 1,418.50M | 3,240.49M | 3,032.60M |
|
Dividends Paid - Common (Quarter)
|
| 89.32M | 2.46M | 177.60M | 91.50M | -268.26M | 110.72M | 143.88M | 144.32M | 145.33M | 162.13M | -152.45M | 5.61M | 14.07M | 4.52M | 5.34M | 12.64M | 883.77M | 7.39M | 6.82M | 743.77M | -714.29M | 288.92M | 305.70M | 307.00M | 308.51M | 76.22M | 569.64M | -539.79M | 1,192.85M | 20.01M | 640.34M | -608.53M | 35.89M | 335.51M | 335.35M | 335.42M | -896.40M | 342.80M | -278.80M | 983.96M | 352.74M | 354.68M | 256.17M | 253.27M | 255.12M | 254.91M | 254.75M | 260.79M | -631.70M | 273.05M | 276.80M | -328.09M | 50.66M | 300.19M | -219.52M | 841.62M | -706.01M | 22.59M | 63.21M | 1,041.24M | 418.23M | 113.93M | 757.50M | -653.72M | 422.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | 0.56M | 0.12M | 13.74M | -13.97M | 0.28M | -1.34M | 1.19M | -0.82M | -0.69M | 3.29M | -4.91M | -6.26M | 0.32M | -8.78M | -1.24M | -10.58M | 2.84M | 8.81M | 12.67M | 2.54M | 0.44M | -5.75M | -0.13M | -3.58M | 2.35M | -2.69M | -4.10M | 9.75M | -10.01M | 1.00M | 5.44M | 7.02M | 1.36M | 0.64M | -2.84M | -0.17M | -0.79M | -11.40M | -4.43M | 5.98M | 2.81M | 5.57M | -22.87M | 25.51M | -2.19M | -0.46M | 7.70M | -16.76M | 19.84M | 123.83M | -51.48M | 37.20M |
|
Change in Cash (Quarter)
|
| -66.88M | 1.08M | 18.86M | 125.72M | -49.58M | 2,536.43M | -2339.24M | -192.08M | 26.81M | 305.74M | -264.32M | 1,177.36M | -348.49M | -763.92M | 242.63M | -347.63M | -6.06M | 27.15M | 21.43M | 791.32M | -524.95M | -271.45M | 15.67M | 74.10M | 50.95M | -4.96M | 110.64M | -37.97M | 116.82M | -184.08M | 64.50M | -192.33M | 13.99M | -45.18M | 8.26M | 8.90M | 34.84M | 91.31M | -47.72M | -28.98M | 55.03M | 7.30M | 1,433.18M | 329.09M | -134.29M | 537.78M | -1750.12M | -446.06M | -15.89M | 20.29M | 75.21M | -17.07M | 297.11M | -83.50M | 1,660.27M | 387.64M | -610.63M | 402.25M | 385.26M | 920.81M | -72.95M | -101.17M | 913.23M | 2,417.06M | -1731.03M |
|
Free Cash Flow (Quarter)
|
| -90.77M | -69.32M | -129.04M | -313.99M | -1197.08M | -569.57M | -2559.43M | -483.81M | 8,715.31M | -396.16M | -411.07M | -749.10M | 2,239.01M | -1586.59M | 2,112.66M | -2993.51M | -142.02M | 311.38M | -203.91M | 660.38M | 172.94M | -1274.81M | 1,827.07M | 361.42M | 281.16M | 313.87M | 454.26M | -936.09M | -338.35M | 316.19M | 378.87M | -106.60M | 613.00M | 322.10M | 453.35M | 262.07M | 385.73M | 288.50M | 441.80M | 221.48M | 260.69M | 342.48M | 347.04M | 236.75M | 193.51M | 274.88M | 219.69M | 331.74M | 31.06M | 234.29M | 284.97M | 240.22M | 93.20M | 284.72M | 33.47M | 182.46M | 583.53M | 175.04M | 378.06M | 511.60M | 334.18M | 358.61M | 537.15M | 595.30M | 340.35M |
|
Net Cash Flow (Quarter)
|
| -66.88M | 1.08M | 18.86M | 125.72M | -49.58M | 2,536.43M | -2339.24M | -192.08M | 26.81M | 305.74M | -264.32M | 1,177.36M | -348.49M | -764.48M | 242.51M | -361.37M | 7.91M | 26.87M | 22.77M | 790.13M | -524.13M | -270.76M | 12.38M | 79.01M | 57.22M | -5.28M | 119.41M | -36.73M | 127.41M | -186.93M | 55.70M | -205.00M | 11.46M | -45.63M | 14.01M | 9.03M | 38.43M | 88.96M | -45.04M | -24.88M | 45.28M | 17.31M | 1,432.18M | 323.65M | -141.31M | 536.42M | -1750.76M | -443.22M | -15.72M | 21.08M | 86.61M | -12.64M | 291.12M | -86.31M | 1,654.71M | 410.51M | -636.14M | 404.44M | 385.73M | 913.11M | -56.19M | -121.02M | 789.40M | 2,468.55M | -1768.24M |