|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.00M | -107.00M | 107.00M | 714.00M | -175.00M | 190.00M | 426.00M | 83.00M | 301.00M | 97.00M | -22.00M | 188.00M | -10.00M | 8.00M | 345.00M | 33.00M | 115.00M | 172.00M | 64.00M | 12.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -396.00M | -33.00M | 62.00M | 137.00M | 60.00M | 47.00M | 9.00M | -40.00M | 19.00M | -9.00M | 3.00M | 90.00M | -13.00M | 35.00M | 6.00M | 35.00M | 9.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -22.00M | | 1.00M | | -19.00M | 1.00M | -1.00M | -21.00M | -30.00M | | -106.00M | 41.00M | 1.00M | | 2.00M | 11.00M | 2.00M | 1.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 25.00M | | | 2.00M | | | 3.00M | | | | | 13.00M | | 1.00M | | | 2.00M | 57.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 127.00M | 182.00M | 204.00M | 160.00M | 181.00M | 235.00M | 114.00M | 310.00M | 108.00M | 104.00M | 131.00M | 87.00M | 97.00M | 220.00M | 206.00M | 186.00M | 165.00M | 279.00M | 235.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 54.00M | 54.00M | 53.00M | 49.00M | 50.00M | 50.00M | 49.00M | 58.00M | 56.00M | 56.00M | 55.00M | 53.00M | 53.00M | 140.00M | 142.00M | 131.00M | 128.00M | 123.00M | 129.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 45.00M | -23.00M | 16.00M | -3.00M | -34.00M | -14.00M | 6.00M | -10.00M | 25.00M | -21.00M | 5.00M | 11.00M | 29.00M | -73.00M | 66.00M | 56.00M | 43.00M | -167.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 50.00M | 51.00M | 66.00M | 99.00M | 98.00M | 107.00M | 75.00M | 47.00M | 39.00M | | 66.00M | 54.00M | 34.00M | 79.00M | 88.00M | 55.00M | 56.00M | | 322.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 11.00M | 54.00M | 60.00M | 13.00M | 3.00M | 1.00M | | | | 32.00M | 10.00M | 2.00M | | 3.00M | | 1.00M | 1.00M | 6.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | -1.00M | 17.00M | | | -17.00M | | 1.00M | | -1.00M | | 6.00M | 853.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | -43.00M | -88.00M | -10.00M | -53.00M | -76.00M | -109.00M | -79.00M | -61.00M | -44.00M | -28.00M | -42.00M | -49.00M | -33.00M | -928.00M | -67.00M | -79.00M | -51.00M | -87.00M | -508.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | | | | | 8.00M | | | -3.00M | 18.00M | | | 1.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -63.00M | -56.00M | -78.00M | -84.00M | -109.00M | -92.00M | -86.00M | -79.00M | -93.00M | -45.00M | -72.00M | -131.00M | 564.00M | -82.00M | -8.00M | -265.00M | -256.00M | -68.00M | 209.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | 14.00M | 13.00M | 13.00M | 13.00M | 20.00M | 20.00M | 20.00M | 19.00M | 154.00M | 21.00M | 22.00M | 34.00M | 253.00M | 35.00M | 35.00M | 32.00M | 330.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 21.00M | 38.00M | 116.00M | 23.00M | -4.00M | 34.00M | -51.00M | 170.00M | -29.00M | 31.00M | 17.00M | -93.00M | 628.00M | -790.00M | 131.00M | -158.00M | -142.00M | 124.00M | -64.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 77.00M | 131.00M | 138.00M | 61.00M | 83.00M | 128.00M | 39.00M | 263.00M | 69.00M | 104.00M | 65.00M | 33.00M | 63.00M | 141.00M | 118.00M | 131.00M | 109.00M | 279.00M | -87.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 21.00M | 38.00M | 116.00M | 23.00M | -4.00M | 34.00M | -51.00M | 170.00M | -29.00M | 31.00M | 17.00M | -93.00M | 628.00M | -790.00M | 131.00M | -158.00M | -142.00M | 124.00M | -64.00M |