|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -3199.00M | 333.61M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 18.83M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.16M | 9.86M | 14.81M | 0.63M | 4.83M | 1.26M | -3.29M | 3.42M | -1.69M | 62.08M | 3.59M | 11.72M | -2.60M | 40.15M | -40.86M | 59.20M | -40.32M | -0.34M | 55.22M | 20.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.83M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 670.01M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.31M | 5.10M | -17.49M | 5.59M | 5.84M | -12.63M | 29.43M | 9.79M | -10.04M | -0.19M | -0.09M | -0.01M | 28.11M | 15.06M | 4.59M | -0.39M | 28.27M | -29.12M | -1.49M | -0.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 622.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -192.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 56.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.56M | 118.98M | 19.26M | 138.14M | 61.93M | 263.40M | 168.27M | 226.23M | -21.25M | 525.73M | -213.03M | 132.51M | 165.09M | 241.15M | 318.79M | 126.19M | 347.04M | -139.25M | 103.75M | 104.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 317.66M | 93.15M | 111.28M | 759.35M | 1,717.88M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 45.40M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -807.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.85M | -1.69M | 165.64M | 0.07M | -6.66M | -1.14M | 146.39M | -5.07M | 186.34M | -191.03M | 290.44M | 0.01M | | 23.45M | -0.07M | -6.78M | 15.92M | -21.74M | -1.79M | 20.41M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -199.54M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -187.67M | 41.67M | 926.99M | 177.98M | 36.31M | 7.47M | 50.66M | 300.19M | -219.52M | 98.80M | 36.80M | 352.18M | -266.38M | 18.46M | 1,441.01M | 432.37M | -274.36M | 1,210.33M | 509.62M | 520.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -53.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -390.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.69M | 234.10M | 264.07M | 186.38M | 332.88M | 92.59M | 85.11M | 149.83M | 437.49M | -86.68M | 583.53M | 274.30M | 440.33M | 443.83M | 240.42M | 472.77M | 422.99M | 997.60M | 550.58M | 565.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -336.71M |