|
Net Income (Quarter)
|
2.35M | 2.84M | 1.07M | 1.29M | 5.79M | 7.92M | 2.58M | 1.72M | 6.12M | 7.03M | 3.12M | -9.92M | 3.12M | | 5.29M | | | | | | 97.59M | 137.68M | 56.28M | 14.06M | 1.31M | | 5.05M | 4.56M | | 2.72M | | | | | | | 157.65M | 214.89M | 80.47M | 58.41M | 178.67M | 239.65M | 117.79M | 65.33M | 217.68M | 296.75M | 102.41M | 48.72M | 249.21M | 325.00M | 128.55M | 71.64M | 271.86M | 357.67M | 137.81M | 118.52M | 311.29M | 432.02M | 165.56M | 134.02M | 351.86M | 485.58M | 186.43M | 174.89M | 402.96M |
|
Deferred Taxes (Quarter)
|
0.01M | 44.08M | 142.23M | 10.41M | 43.42M | 71.88M | 0.19M | 1.86M | 40.04M | 62.01M | 18.66M | -16.39M | 45.95M | 60.94M | 23.47M | 10.97M | 47.13M | 72.58M | 30.75M | 39.49M | 55.42M | 75.87M | 33.34M | 28.26M | 59.30M | 73.16M | 38.59M | 22.51M | 67.24M | 81.42M | 39.60M | 38.93M | 53.15M | 62.87M | 23.83M | 18.42M | 40.34M | 56.55M | 23.34M | 11.78M | 46.73M | 63.94M | 27.33M | 17.33M | 64.59M | 64.14M | 15.47M | 11.16M | 11.81M | 28.31M | 0.78M | 12.75M | 29.69M | 29.37M | 16.35M | 32.81M | 44.11M | 65.99M | 28.56M | 34.05M | 71.11M | 99.86M | 43.64M | 54.00M | 93.04M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | 9.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.00M | 11.76M | -11.32M | 0.81M | 4.71M | -3.18M | 1.84M | -11.70M | 1.08M | -10.95M | -12.51M | 22.88M | -3.24M | -2.28M | 8.66M | 1.76M | 5.87M | -16.61M | 11.37M | -1.23M | 0.74M | -11.07M | -7.81M | 17.79M | 2.26M | -11.03M | 8.21M | 25.42M | 10.26M | -1.34M | -23.81M | -87.36M | 0.14M | -12.39M | 6.15M | 0.67M | -6.23M | 0.90M | -4.32M | 8.48M | -2.55M | -2.08M | -1.47M | -3.57M | -2.71M | 3.64M | -1.32M | -3.35M | -2.37M | -1.93M | 0.71M | -6.70M | 17.51M | -27.03M | -3.95M | 14.06M | 16.84M | 11.18M | -39.77M | -4.32M | -2.74M | 2.03M | 3.06M | 208.94M | 4.53M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 19.28M | 10.99M | | | | | 5.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | 1.60M | | | | 0.30M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
0.10M | 483.36M | 111.11M | 131.91M | 45.82M | 392.65M | 81.09M | 63.28M | -15.29M | 376.01M | 158.08M | 68.11M | 29.86M | 346.48M | 133.23M | 103.55M | 34.30M | 456.68M | 139.23M | 102.60M | 27.41M | 513.43M | 176.73M | 94.33M | 70.14M | 382.81M | 176.99M | 165.04M | 116.96M | 435.04M | 193.56M | 121.53M | 173.24M | 578.13M | 283.93M | 89.37M | 164.68M | 396.14M | 248.10M | 159.84M | 172.44M | 461.33M | 261.71M | 142.51M | 157.07M | -1559.32M | 243.78M | 74.22M | 61.82M | 578.66M | 288.83M | 48.27M | 188.90M | 2,703.82M | 328.79M | 238.24M | 245.28M | 746.59M | 411.19M | 330.68M | 282.02M | 922.94M | 496.37M | 348.12M | 308.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
36.00 | 53.08M | 53.29M | -160.03M | 0.05M | 57.14M | 0.05M | 223.68M | 0.08M | 0.12M | 58.96M | 69.35M | 0.13M | 57.18M | 58.13M | 0.23M | 0.22M | 61.31M | 63.95M | 68.26M | 0.28M | 68.02M | 68.44M | 273.94M | 71.24M | 71.97M | 73.46M | 76.43M | 77.14M | 77.67M | 80.02M | 84.80M | 88.37M | 89.38M | 90.67M | 92.66M | 96.06M | 96.77M | 97.70M | 100.92M | 105.06M | 105.92M | 107.10M | 111.75M | 115.28M | 118.64M | 119.35M | 124.71M | 127.86M | 133.37M | 134.23M | 140.19M | 146.02M | 148.32M | 150.73M | 159.26M | 164.61M | 165.09M | 166.83M | 173.45M | 180.53M | 182.75M | 185.79M | 185.68M | 194.65M |
|
Other Working Capital Changes (Quarter)
|
0.04M | -111.94M | 90.14M | 40.15M | 137.82M | -129.33M | -4.72M | 34.28M | 180.92M | -113.67M | -37.25M | -50.98M | 144.79M | -107.66M | -3.62M | -49.15M | 160.28M | -177.37M | 14.59M | -17.05M | 177.53M | -234.38M | 5.38M | -4.55M | 159.23M | -73.55M | 10.35M | -77.29M | 150.69M | -95.82M | 0.28M | -121.19M | 129.48M | -246.55M | -92.23M | 241.23M | 133.14M | -26.71M | -43.93M | -14.53M | 161.54M | -46.90M | -31.67M | -47.09M | 236.69M | -53.79M | 1.62M | -293.87M | 305.53M | -87.44M | -31.40M | -120.71M | 241.38M | -158.26M | -34.84M | -12.24M | 263.48M | -98.58M | -61.03M | -45.17M | 304.09M | -169.21M | -100.04M | 11.63M | 366.27M |
|
Capital Expenditures (Quarter)
|
0.12M | 232.51M | 129.72M | 180.29M | 123.16M | 123.50M | 143.62M | 232.68M | 154.39M | 156.73M | 186.25M | 235.48M | 190.03M | 199.09M | 193.36M | 262.56M | 180.57M | 178.44M | 193.59M | 271.84M | 261.31M | 180.33M | 225.84M | 296.14M | 290.41M | 245.59M | 253.68M | 1,086.95M | 85.71M | 261.42M | 252.76M | | 383.24M | 310.74M | 394.49M | 379.12M | 416.40M | 361.18M | 421.61M | 494.28M | 529.19M | 465.55M | 410.94M | 530.00M | 456.81M | 388.92M | 512.23M | 611.58M | 684.18M | 505.85M | 536.01M | 718.38M | 795.66M | 619.69M | 668.14M | 722.49M | 769.65M | 645.88M | 713.61M | 807.99M | 891.19M | 839.67M | 866.93M | 963.61M | 1,033.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | 128.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.12M | -233.46M | -129.21M | -179.91M | -123.53M | -124.67M | -145.46M | -233.73M | -155.47M | -159.53M | -186.62M | -107.64M | -191.30M | -201.52M | -39.77M | -264.32M | -186.43M | -177.48M | -189.31M | -271.76M | -262.05M | -180.94M | -225.61M | -288.00M | -290.29M | -243.23M | -249.88M | -296.33M | -392.14M | -124.53M | -230.69M | -308.95M | -381.37M | -306.77M | -399.08M | -376.34M | -415.29M | -353.13M | -426.98M | -488.26M | -528.24M | -463.00M | -409.03M | -525.25M | -453.59M | -392.47M | -506.25M | -611.34M | -679.75M | -502.22M | -532.60M | -715.39M | -792.51M | -617.88M | -666.93M | -717.96M | -764.38M | -644.89M | -709.83M | -803.67M | -888.94M | -828.60M | -876.13M | -967.62M | -1035.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | -0.01M | 0.03M | | | -0.01M | -0.01M | | | | | | | | | | 0.32M | | | | 0.11M | -1.52M | 1.52M | -1.52M | 1.52M | 6.43M | 4.79M | 0.03M | | 7.74M | | | | 5.06M | -5.06M | 14.29M | | 6.39M | 1.81M | | -9.93M | 7.86M | | | | 8.92M | | 2.23M | 0.70M | 5.99M | | 4.15M | -11.21M | 5.47M |
|
Cash from Financing Activities (Quarter)
|
0.09M | -130.02M | -32.66M | -0.43M | 75.65M | -244.63M | 28.55M | 184.44M | 124.51M | -254.61M | 9.20M | 76.06M | 221.80M | -204.02M | -127.03M | 194.99M | 280.50M | -337.02M | -35.24M | 159.99M | 316.21M | -360.80M | -3.49M | 179.17M | 270.40M | -170.57M | 91.17M | 112.62M | 272.26M | -309.73M | 61.50M | 144.05M | 236.47M | -255.03M | 65.01M | 279.82M | 455.04M | -152.86M | 116.69M | 306.81M | 520.51M | 132.50M | 35.28M | 195.48M | 733.31M | 2,359.50M | -78.22M | 129.22M | 765.21M | 242.05M | -10.65M | 390.60M | 723.65M | -2162.36M | 301.07M | 440.86M | 785.29M | -123.38M | 714.13M | 102.59M | 887.47M | -138.63M | 548.24M | 109.69M | 895.29M |
|
Dividends Paid - Common (Quarter)
|
0.03M | 62.52M | 31.36M | 30.37M | 31.00M | 31.07M | 30.97M | 30.97M | 31.52M | 31.39M | 31.43M | 31.46M | 31.99M | 32.02M | 32.05M | 32.05M | 33.98M | 37.40M | 37.43M | 37.44M | 39.59M | 38.48M | 38.57M | 43.37M | 43.64M | 43.17M | 43.55M | 44.76M | 47.74M | 47.57M | 47.76M | 48.86M | 51.84M | 54.05M | 54.12M | 54.90M | 58.72M | 61.61M | 61.65M | 63.73M | 69.56M | 70.52M | 70.60M | 71.77M | 79.02M | 80.33M | 81.91M | 82.64M | 90.41M | 93.53M | 95.31M | 96.66M | 104.55M | 106.17M | 108.35M | 111.27M | 119.90M | 121.67M | 125.15M | 126.23M | 135.45M | 138.42M | 138.44M | 141.45M | 160.41M |
|
Change in Cash (Quarter)
|
0.06M | 119.89M | -50.77M | -48.43M | -2.06M | 23.35M | -35.82M | 13.99M | -46.26M | -38.12M | -19.33M | 36.53M | 60.36M | -59.05M | -33.57M | 34.22M | 128.36M | -57.82M | -85.32M | -9.16M | 81.57M | -28.31M | -52.37M | -14.50M | 50.25M | -30.98M | 18.29M | -18.67M | -2.91M | 0.78M | 24.37M | -43.37M | 28.34M | 16.32M | -50.14M | -7.16M | 204.43M | -109.84M | -62.19M | -21.61M | 164.72M | 130.83M | -112.03M | -187.26M | 436.79M | 407.71M | -340.69M | -407.90M | 147.28M | 318.49M | -254.42M | -276.52M | 120.04M | -76.42M | -37.06M | -38.87M | 266.20M | -21.68M | 415.49M | -370.41M | 280.55M | -44.29M | 168.48M | -509.80M | 167.71M |
|
Free Cash Flow (Quarter)
|
-0.02M | 250.85M | -18.61M | -48.38M | -77.34M | 269.15M | -62.53M | -169.40M | -169.69M | 219.28M | -28.17M | -167.37M | -160.17M | 147.39M | -60.12M | -159.01M | -146.27M | 278.24M | -54.36M | -169.24M | -233.90M | 333.10M | -49.10M | -201.81M | -220.27M | 137.22M | -76.69M | -921.91M | 31.25M | 173.62M | -59.20M | 121.53M | -210.00M | 267.39M | -110.56M | -289.75M | -251.72M | 34.96M | -173.51M | -334.44M | -356.74M | -4.22M | -149.22M | -387.49M | -299.74M | -1948.23M | -268.45M | -537.36M | -622.36M | 72.81M | -247.18M | -670.11M | -606.76M | 2,084.13M | -339.35M | -484.25M | -524.37M | 100.72M | -302.42M | -477.31M | -609.17M | 83.27M | -370.56M | -615.49M | -725.29M |
|
Net Cash Flow (Quarter)
|
0.06M | 119.89M | -50.77M | -48.43M | -2.06M | 23.35M | -35.82M | 13.99M | -46.26M | -38.12M | -19.33M | 36.53M | 60.36M | -59.05M | -33.57M | 34.22M | 128.36M | -57.82M | -85.32M | -9.16M | 81.57M | -28.31M | -52.37M | -14.50M | 50.25M | -30.98M | 18.29M | -18.67M | -2.91M | 0.78M | 24.37M | -43.37M | 28.34M | 16.32M | -50.14M | -7.16M | 204.43M | -109.84M | -62.19M | -21.61M | 164.72M | 130.83M | -112.03M | -187.26M | 436.79M | 407.71M | -340.69M | -407.90M | 147.28M | 318.49M | -254.42M | -276.52M | 120.04M | -76.42M | -37.06M | -38.87M | 266.20M | -21.68M | 415.49M | -370.41M | 280.55M | -44.29M | 168.48M | -509.80M | 167.71M |