|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | | -2.34M | -0.19M | 89.15M | | 480.00M | -479.81M | -479.87M | -1.32M | 0.58M | 0.02M | -0.17M | -7.29M | 0.04M | 0.06M | -1.46M | 41.54M | 3.69M | 297.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.79M | | -9.35M | 26.66M | 10.66M | | 8.54M | 26.66M | 8.43M | -28.03M | 10.02M | 1.09M | 13.19M | 2.01M | 1.86M | -8.65M | 30.39M | | -7.20M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.90M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | | 1.45M | 1.60M | -4.89M | | 300.00M | 0.32M | 0.32M | 3.60M | 0.15M | 0.24M | 0.87M | 0.46M | | 2.01M | 3.17M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.67M | | | | | | | | | 11.38M | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.86M | | 23.27M | 125.90M | -464.30M | | -61.32M | -1.04M | 11.16M | 30.51M | -37.26M | 104.56M | 155.46M | 71.57M | 17.06M | 110.08M | 180.82M | | 185.88M | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.45M | 3,390.47M | 18.12M | -50.74M | -94.43M | 3,822.27M | 3,882.85M | 3,882.85M | 3,882.85M | 55.34M | 72.81M | 3,956.04M | 3,958.37M | -45.06M | 67.05M | 74.37M | 202.23M | 4,209.54M | 4,512.10M | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | | | 2.21M | 50.00M | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.96M | -21.36M | -23.88M | | -19.86M | -30.44M | -37.20M | -58.77M | -36.19M | -49.69M | -59.79M | -93.01M | -57.75M | -143.90M | -95.45M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | 0.10M | 0.22M | | 0.04M | 8.74M | 2.46M | 1.87M | 2.14M | 1.89M | 2.46M | 3.20M | 2.58M | 63.95M | 0.12M | | 1.15M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | | | | | | | 26.76M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.99M | | 209.52M | 236.87M | 259.77M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.62M | | -8.64M | -21.36M | -23.75M | | 325.08M | -21.83M | -34.77M | -57.03M | -34.29M | -48.27M | -58.14M | -64.83M | -55.17M | -80.25M | 117.78M | | -135.67M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | -50.00M | | | | | | | | | | | | 634.34M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.51M | | -33.16M | -29.94M | -28.24M | | -33.58M | -31.10M | -29.25M | -29.98M | -32.09M | -34.91M | -33.96M | -35.64M | -33.45M | -26.14M | -55.68M | | -39.07M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.66M | | -1.40M | -1.08M | -2.76M | | -1.07M | -1.57M | | 23.84M | | | -1.64M | 20.18M | | -4.10M | -1.79M | | -7.93M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.27M | | -54.13M | -21.36M | 520.69M | | -303.36M | -50.40M | -9.22M | -7.52M | -8.87M | -27.42M | -10.58M | -8.79M | -7.72M | -32.24M | -12.26M | | -153.03M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.30M | | -10.08M | 58.98M | 32.64M | | -39.59M | -11.09M | -38.35M | -34.05M | -80.42M | 28.87M | 19.45M | -2.02M | -45.83M | -2.42M | 286.35M | | -102.81M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.86M | | 36.23M | 147.25M | -440.42M | | -41.45M | 29.40M | 48.35M | 89.28M | -1.08M | 154.25M | 215.25M | 164.58M | 74.81M | 253.98M | 276.27M | | 185.88M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.97M | | -39.51M | 83.17M | 32.64M | | -39.59M | -73.27M | -32.83M | -34.05M | -80.42M | 28.87M | 86.75M | -2.05M | -45.83M | -2.42M | 286.35M | | -102.81M | |