|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.48M | 134.87M | 234.86M | 90.80M | 105.81M | -21.23M | 235.55M | 101.90M | 159.42M | 40.54M | -56.48M | 130.09M | 24.07M | -571.69M | 108.31M | 132.77M | 286.40M | 197.79M | 359.85M | 501.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.97M | 206.85M | -5.27M | 190.55M | 195.53M | 35.40M | 48.41M | 181.54M | 181.06M | -7.10M | 13.01M | -20.03M | 37.85M | 161.89M | -30.99M | 190.22M | 182.24M | -30.72M | 124.86M | 195.53M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.32M | | | | 124.88M | | | | | 110.20M | | | | -16.10M | | | | 171.39M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 4.61M | 11.80M | | 2.06M | 2.09M | 10.84M | -15.12M | -16.76M | -0.88M | -0.52M | | -6.25M | -0.66M | -9.66M | -1.81M | -1.32M | -10.05M | -12.67M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | -1.82M | | | -4.88M | -111.60M | -205.67M | | -215.22M | -661.16M | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.85M | 122.26M | 104.25M | 72.96M | 98.39M | 160.35M | 94.24M | 121.53M | 107.41M | 228.45M | 340.49M | 153.76M | 231.15M | 749.62M | 154.57M | 181.92M | 140.77M | 301.43M | 177.35M | 326.65M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.11M | 57.87M | 8.49M | -44.73M | -8.74M | -34.36M | 39.23M | 6.23M | 15.05M | -28.34M | 0.52M | 21.98M | -79.71M | 3.58M | -101.03M | -14.84M | 28.86M | 70.93M | 104.94M | 147.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.28M | 266.29M | 107.31M | 124.88M | 93.12M | 270.49M | 203.82M | 194.98M | 110.20M | 205.44M | 710.73M | 62.43M | | 120.54M | 178.79M | 255.08M | | 286.36M | 539.48M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,296.25M | 122.26M | 369.56M | 3,585.01M | 98.39M | 3,517.60M | 425.94M | 3,767.54M | 4,930.89M | 4,851.65M | 4,874.62M | 5,296.27M | 5,182.85M | 4,788.74M | 4,814.00M | 5,098.70M | 5,306.37M | 5,692.22M | 5,879.32M | 5,964.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.96M | -76.50M | -84.49M | -77.84M | -134.77M | -55.54M | -120.63M | -131.09M | -191.88M | -234.95M | -287.42M | -239.58M | -108.41M | -163.34M | -251.97M | -195.08M | -236.44M | -277.46M | -183.76M | -176.04M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | -0.56M | -0.24M | -2.03M | 0.89M | 1.79M | 6.16M | 0.82M | 0.77M | -6.29M | 3.81M | -1.54M | 0.69M | 7.41M | -8.41M | -4.27M | 0.12M | -0.10M | 5.98M | -0.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 1.66M | 6.29M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.52M | -75.53M | -50.10M | -51.02M | -44.43M | -67.81M | -48.02M | 47.82M | -167.56M | -59.28M | 82.16M | -206.62M | -52.28M | 141.68M | 48.15M | 8.27M | -41.89M | 176.07M | -79.58M | -252.97M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.89M | -42.19M | -42.22M | -42.23M | -42.51M | -42.95M | -42.94M | -42.98M | -51.73M | -45.38M | -46.64M | -45.99M | -45.87M | -46.11M | -46.66M | -25.55M | -25.96M | -25.92M | -26.01M | -26.31M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -3.89M | -5.20M | -2.68M | -7.75M | -7.00M | 0.65M | 3.12M | -3.07M | -12.61M | -2.85M | -3.61M | -2.72M | 2.04M | -10.87M | 1.18M | 1.62M | -11.27M | -9.82M | -14.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.79M | 168.26M | 131.69M | -21.56M | -54.32M | -30.23M | 101.84M | 24.91M | -164.47M | -184.02M | 0.18M | 264.53M | -98.26M | -37.76M | -83.27M | -8.02M | -23.25M | 70.00M | 23.01M | 110.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 320.28M | 266.29M | 107.31M | 124.88M | 93.12M | 270.49M | 203.82M | 194.98M | 110.20M | 205.44M | 710.73M | 62.43M | | 120.54M | 178.79M | 255.08M | | 286.36M | 539.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.52M | 244.76M | 216.19M | 56.28M | 80.45M | 25.31M | 222.47M | 251.64M | 27.42M | 50.92M | 287.60M | 504.10M | 10.15M | 141.68M | 168.69M | 187.05M | 213.19M | 176.07M | 206.78M | 286.51M |