|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.18M | 92.10M | 154.83M | 128.85M | 90.80M | 138.09M | 170.78M | 30.69M | -68.56M | 161.39M | 170.72M | 145.64M | 128.25M | 165.00M | 390.00M | 187.00M | 193.00M | 271.00M | 175.00M | 200.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.87M | 12.44M | 15.98M | 16.76M | 24.60M | 13.70M | 18.53M | 18.77M | 29.01M | 17.68M | 19.82M | 23.77M | 33.72M | 20.00M | 26.00M | 25.00M | 23.00M | 19.00M | 17.00M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.51M | -99.49M | -9.00M | -24.02M | 44.00M | -74.00M | -75.00M | 14.00M | 34.00M | 44.00M | -43.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 13.58M | -14.82M | | 2.95M | 212.81M | -92.55M | 132.79M | 2.87M | 141.85M | 77.55M | 113.73M | | 190.00M | -176.00M | 365.00M | 24.00M | 17.00M | 13.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.28M | -10.66M | 470.41M | 21.41M | 255.38M | -45.63M | 272.73M | 138.58M | 237.33M | -71.53M | -47.38M | 233.99M | 143.93M | 52.00M | 587.00M | 151.00M | 219.00M | 119.00M | 421.00M | 261.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.13M | 1.17M | 1.17M | 1.16M | 1.16M | 1.13M | 1.04M | 1.02M | 1.03M | 1.22M | 1.33M | 1.34M | 1.35M | 1.37M | 1.38M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.45M | 27.75M | 37.60M | 39.58M | 40.82M | 40.10M | 39.05M | 42.05M | 43.80M | 41.85M | 40.91M | 41.11M | 40.13M | 41.00M | 42.00M | 40.00M | 42.00M | 40.00M | 41.00M | 40.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.81M | 220.11M | -176.99M | 107.03M | 4.50M | 205.39M | -166.03M | 130.02M | -39.38M | 325.36M | -90.12M | -41.76M | 76.52M | 217.00M | -56.00M | -2.00M | 47.00M | 15.00M | -69.00M | -160.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.13M | 121.86M | -139.41M | 106.08M | -75.91M | -6.61M | -25.23M | 34.66M | -54.81M | -56.74M | -204.13M | 220.73M | -241.85M | -76.00M | 52.00M | 5.00M | -47.00M | -35.00M | 58.00M | -136.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -400.30M | 22.32M | 37.03M | -20.90M | 93.58M | 34.80M | -165.65M | -75.22M | 210.06M | 31.51M | -99.49M | -9.00M | 65.98M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 8.87M | 18.87M | -7.79M | -0.46M | 11.24M | 4.64M | -194.27M | -3.62M | 10.22M | 11.93M | -17.61M | 5.46M | 27.00M | 2.00M | -13.00M | -17.00M | 69.00M | 8.00M | -15.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.18M | 9.01M | 20.67M | 21.93M | -51.61M | 13.73M | 16.00M | 21.66M | -51.40M | | 27.44M | -27.44M | 16.00M | 32.00M | 24.00M | 17.00M | 25.00M | 4.00M | 45.00M | 13.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.58M | 114.00M | 0.63M | 0.12M | | | 440.07M | -0.07M | 0.41M | | | -0.41M | 93.00M | | 3.52M | 0.48M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.35M | -0.41M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.43M | -676.59M | -134.66M | -23.99M | -32.48M | -13.73M | 28.06M | -454.39M | -27.94M | -15.05M | -21.95M | -31.25M | -22.75M | -127.00M | -26.00M | -31.00M | -34.00M | -32.00M | -29.00M | 9.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.64M | 318.16M | -168.91M | -143.40M | -169.70M | -138.71M | -42.10M | -69.78M | -175.41M | -108.64M | 416.99M | -158.22M | -169.14M | -181.00M | -300.00M | -225.00M | 246.00M | -261.00M | -287.00M | -204.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.20M | 51.64M | 0.40M | 0.40M | 208.06M | 58.90M | 0.50M | 0.50M | 62.78M | 63.03M | 62.09M | 61.66M | 67.21M | 66.00M | 67.00M | 65.00M | 70.00M | 70.00M | 68.00M | 67.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -350.35M | -369.09M | 166.84M | -145.99M | 53.20M | -198.08M | 258.69M | -385.58M | 33.97M | -195.22M | 347.66M | 44.52M | -47.95M | -256.00M | 261.00M | -105.00M | 431.00M | -174.00M | 105.00M | 66.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.45M | -19.67M | 449.74M | -0.53M | 306.98M | -59.37M | 256.73M | 116.92M | 288.72M | -71.53M | -74.82M | 261.42M | 127.93M | 20.00M | 563.00M | 134.00M | 194.00M | 115.00M | 376.00M | 248.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -350.35M | -369.09M | 166.84M | -145.99M | 53.20M | -198.08M | 258.69M | -385.58M | 33.97M | -195.22M | 347.66M | 44.52M | -47.95M | -256.00M | 261.00M | -105.00M | 431.00M | -174.00M | 105.00M | 66.00M |