|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.20M | 72.40M | 75.32M | 75.03M | 88.98M | 99.03M | 207.30M | 96.01M | 93.22M | 82.37M | 82.53M | 71.44M | 66.83M | 67.51M | 84.33M | 69.51M | 77.45M | 77.65M | 83.65M | 86.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 0.04M | | 1.61M | 2.60M | 1.82M | -3.13M | 1.51M | 2.30M | -0.27M | 0.95M | 0.02M | 3.02M | 1.88M | 1.89M | 0.79M | 2.92M | 2.00M | 1.90M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.55M | 2.82M | -0.30M | -3.12M | 4.72M | -0.89M | 1.38M | 7.29M | 1.84M | 2.95M | -7.30M | 4.78M | 7.19M | 8.48M | 0.30M | -0.98M | -4.03M | -5.00M | -2.14M | -6.66M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.81M | 71.17M | 96.77M | 86.46M | 90.99M | 188.51M | 101.40M | 121.17M | 90.68M | 107.08M | 65.81M | 88.17M | 72.92M | 81.25M | 86.82M | 98.96M | 63.95M | 150.60M | 55.06M | 98.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | -1.81M | -1.74M | -1.49M | -0.74M | -0.64M | 0.41M | 1.32M | 1.64M | 2.77M | 5.64M | 6.37M | 6.54M | 6.27M | 6.19M | 5.26M | 7.11M | 7.34M | 7.32M | 7.34M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.75M | 9.22M | -23.45M | 8.29M | 7.24M | -8.08M | 2.40M | 15.59M | 21.75M | 23.16M | 26.12M | 2.48M | 35.35M | -30.52M | 65.32M | 9.05M | -4.37M | 2.36M | 36.57M | 2.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 1.79M | 2.01M | 2.11M | 2.46M | 2.27M | 3.11M | 2.05M | 2.35M | 2.00M | 1.97M | 1.89M | 1.81M | 1.77M | 1.72M | 1.83M | 1.68M | 1.67M | 1.41M | 1.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | 1.50M | 11.48M | 4.73M | 13.81M | 106.81M | -17.88M | -9.73M | 39.01M | -1.47M | -52.24M | 0.28M | 0.07M | -40.74M | 1.60M | -41.88M | -22.40M | 31.72M | -61.05M | -27.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | -2.17M | -1.33M | -1.74M | -0.23M | -1.24M | -1.41M | 0.08M | 1.27M | -0.91M | 1.83M | -0.47M | 1.03M | -2.45M | -2.06M | 1.27M | 2.18M | -1.23M | 3.02M | 0.48M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.95M | 288.73M | 365.94M | 413.72M | 389.36M | 319.44M | 149.75M | 68.13M | 637.40M | 83.93M | 537.58M | -10.63M | -63.85M | 48.45M | 62.05M | 6.92M | 451.50M | 361.89M | 56.57M | 40.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.04M | 0.90M | 1.28M | 0.95M | 0.86M | 0.30M | 0.29M | 0.67M | 0.67M | 1.77M | 0.92M | 0.53M | 1.21M | 0.98M | 2.70M | 1.26M | 0.49M | 0.46M | 2.32M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.31M | | | | | | | | | | | | 0.77M | 9.54M | | 3.72M | 2.11M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.88M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.82M | -226.41M | | 45.39M | 47.40M | -92.24M | | 104.67M | -104.67M | 412.27M | 110.55M | 384.72M | -351.03M | 1,063.90M | 310.32M | 602.87M | -602.87M | 1,249.58M | 423.57M | 501.88M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.94M | -378.60M | -431.76M | -646.61M | -440.26M | -561.18M | -201.35M | -128.43M | -617.59M | -141.19M | -589.87M | 37.10M | 82.37M | 145.47M | -80.91M | 145.22M | -646.30M | -309.05M | -47.18M | -61.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 895.99M | -894.15M | -573.72M | 575.59M | 0.92M | -131.60M | 143.63M | 448.06M | -588.99M | 0.79M | 0.74M | 0.74M | 0.73M | 358.78M | 131.24M | -129.90M | 0.63M | 0.63M | 0.70M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 27.59M | | | 75.00M | -75.00M | 5,480.00M | 2,200.00M | 3,570.00M | 4,810.00M | 3,400.00M | 4,403.00M | 1,940.00M | 625.00M | | 2,364.00M | 2,181.00M | 5,470.00M | 1,393.00M | 4,331.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | | | | 1.66M | | | | 1.46M | | | | 1.24M | | | | 2.77M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.55M | 24.14M | 25.99M | 25.52M | 25.54M | 25.06M | 24.84M | 24.61M | 24.66M | 24.67M | 24.70M | 24.71M | 24.77M | 24.33M | 24.16M | 23.86M | 23.85M | 23.24M | 22.86M | 25.44M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.43M | 409.00M | 960.54M | -631.47M | 245.15M | 482.05M | -0.99M | -21.80M | 875.84M | -285.23M | 189.93M | 221.86M | -226.22M | 7.05M | -305.16M | 100.82M | 444.81M | 219.53M | 108.48M | -255.95M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.70M | 101.57M | 625.54M | -1191.62M | -104.12M | 109.38M | -100.94M | -29.07M | 348.94M | -319.33M | -334.13M | 347.13M | -70.93M | 233.76M | -299.25M | 344.99M | -137.54M | 61.08M | 116.36M | -218.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.78M | 70.13M | 95.87M | 85.18M | 90.04M | 187.65M | 101.10M | 120.87M | 90.01M | 106.41M | 64.05M | 87.25M | 72.38M | 80.04M | 85.84M | 96.26M | 62.69M | 150.10M | 54.61M | 96.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.70M | 101.57M | 625.54M | -1191.62M | -104.12M | 109.38M | -100.94M | -29.07M | 348.94M | -319.33M | -334.13M | 347.13M | -70.93M | 233.76M | -299.25M | 344.99M | -137.54M | 61.08M | 116.36M | -218.93M |