|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | -42.00M | -1.00M | | | | | -16.00M | -2.00M | -1.00M | -1.00M | | -1.00M | | -4.00M | | | 1.00M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 4.00M | 7.00M | 9.00M | 8.00M | 9.00M | 9.00M | 13.00M | 10.00M | 12.00M | 15.00M | 13.00M | 13.00M | 13.00M | 13.00M | 15.00M | 13.00M | 15.00M | 15.00M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -40.00M | -48.00M | -54.00M | -35.00M | -108.00M | -19.00M | -11.00M | -5.00M | -33.00M | -56.00M | 11.00M | -19.00M | -21.00M | 23.00M | -6.00M | 78.00M | -5.00M | 12.00M | -4.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.00M | 335.00M | 497.00M | 246.00M | 608.00M | 497.00M | 398.00M | 343.00M | 629.00M | 617.00M | 447.00M | 477.00M | 456.00M | 479.00M | 393.00M | 526.00M | 605.00M | 568.00M | 487.00M | 533.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 8.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.00M | 6.00M | 7.00M | 6.00M | 6.00M | 5.00M | 6.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 26.00M | 21.00M | 30.00M | 29.00M | 33.00M | 34.00M | 35.00M | 23.00M | 24.00M | 23.00M | 23.00M | 22.00M | 22.00M | 21.00M | 21.00M | 19.00M | 19.00M | 19.00M | 18.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | -126.00M | 73.00M | -179.00M | 117.00M | 76.00M | -77.00M | -106.00M | 127.00M | 56.00M | -23.00M | -58.00M | -34.00M | 6.00M | -109.00M | -9.00M | -13.00M | 35.00M | -84.00M | 38.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.60M | 59.60M | 16.00M | 24.00M | 17.00M | 10.00M | 9.00M | -6.00M | 20.00M | 2.00M | 4.00M | -13.00M | -10.00M | -7.00M | | 5.00M | -18.00M | -4.00M | 8.00M | -4.00M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 578.00M | 1,893.00M | -339.00M | 935.00M | 575.00M | 2,051.00M | -735.00M | 258.00M | 260.00M | 1,371.00M | -746.00M | 53.00M | 188.00M | 1,345.00M | -697.00M | 210.00M | 331.00M | 1,501.00M | -328.00M | 671.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 11.00M | | 249.00M | | 1,555.00M | 81.00M | | | 392.00M | | | 375.00M | 2.00M | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 12.00M | 12.00M | 6.00M | 7.00M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -154.00M | -2072.00M | 310.00M | -1207.00M | -591.00M | -3623.00M | 3,141.00M | -281.00M | -281.00M | -1791.00M | 720.00M | 31.00M | -569.00M | -1351.00M | 691.00M | -221.00M | -338.00M | -1503.00M | 317.00M | -672.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.00M | 1,140.00M | -405.00M | 383.00M | 1,417.00M | 1,383.00M | -689.00M | -90.00M | 220.00M | 350.00M | -293.00M | -334.00M | -148.00M | 234.00M | -21.00M | 279.00M | 196.00M | 381.00M | 157.00M | 658.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.00M | 1,510.00M | 525.00M | 1,063.00M | 135.00M | 2,525.00M | 325.00M | 1,067.00M | 125.00M | 1,075.00M | 200.00M | 500.00M | 565.00M | 1,125.00M | | | 25.00M | 900.00M | 25.00M | 125.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 11.00M | 10.00M | 11.00M | 10.00M | 11.00M | 11.00M | 11.00M | 11.00M | 10.00M | 11.00M | 11.00M | 10.00M | 11.00M | 12.00M | 10.00M | 9.00M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 1,765.00M | -1096.00M | 1,024.00M | -106.00M | 3,445.00M | -3834.00M | -343.00M | -304.00M | 1,395.00M | -975.00M | -244.00M | -488.00M | 1,115.00M | -562.00M | -723.00M | -306.00M | 784.00M | -475.00M | -59.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 4.00M | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 524.00M | 32.00M | -289.00M | 63.00M | -89.00M | 319.00M | -295.00M | -281.00M | 44.00M | 221.00M | 192.00M | 264.00M | -601.00M | 243.00M | 522.00M | -418.00M | -39.00M | -151.00M | 329.00M | -198.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 411.00M | 324.00M | 497.00M | -3.00M | 608.00M | -1058.00M | 317.00M | 343.00M | 629.00M | 225.00M | 447.00M | 477.00M | 81.00M | 477.00M | 393.00M | 526.00M | 605.00M | 568.00M | 487.00M | 533.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.00M | 28.00M | -289.00M | 63.00M | -89.00M | 319.00M | -295.00M | -281.00M | 44.00M | 221.00M | 192.00M | 264.00M | -601.00M | 243.00M | 522.00M | -418.00M | -39.00M | -151.00M | 329.00M | -198.00M |