|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.25M | 125.75M | 115.36M | 120.03M | 120.15M | 126.19M | 133.65M | 120.55M | 130.46M | 122.70M | 111.46M | 115.45M | 141.44M | 140.26M | 137.24M | 130.63M | 153.76M | 143.62M | 142.68M | 144.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | 3.87M | 3.83M | 4.22M | 4.19M | 4.23M | 4.35M | 4.37M | 3.90M | 4.32M | 4.46M | 4.27M | 4.18M | 4.28M | 4.30M | 4.43M | 4.04M | 4.39M | 4.41M | 6.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.40M | 128.67M | 91.63M | 57.79M | 38.49M | 20.14M | 7.24M | 8.85M | 15.36M | 16.57M | 18.17M | 18.01M | 27.45M | 32.02M | 29.99M | 23.36M | 28.85M | 40.38M | 37.09M | 36.93M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.24M | -4.76M | -8.34M | 7.97M | 3.77M | 10.22M | 6.48M | 1.00M | -0.34M | 7.19M | -1.88M | -0.56M | -2.23M | 7.67M | 0.48M | -5.15M | 5.03M | 5.01M | 6.14M | -12.13M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.58M | 158.88M | 111.60M | 124.51M | 161.66M | 183.62M | 89.60M | 116.06M | 104.83M | 146.86M | 121.02M | 135.48M | 147.36M | 431.68M | -136.66M | 138.60M | 111.19M | 129.02M | 266.32M | 684.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.19M | -10.55M | -15.11M | -4.93M | -1.01M | -2.62M | -10.24M | -7.65M | -1.83M | -3.86M | -4.32M | -3.90M | 2.26M | -1.13M | 3.62M | 3.72M | 5.67M | 3.72M | 5.20M | 1.78M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | 10.38M | 20.79M | -9.80M | 8.93M | -13.21M | 9.93M | -11.55M | -6.37M | 3.56M | -14.12M | 40.53M | -26.94M | 12.18M | -7.30M | 21.28M | -19.25M | 24.57M | -11.27M | -549.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -0.36M | -0.01M | 0.27M | -0.03M | 0.85M | 1.96M | 10.03M | 21.79M | 9.80M | 5.03M | -0.29M | -2.02M | -0.26M | -21.29M | 5.43M | 1.11M | -0.39M | 2.53M | -2.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.01M | 0.74M | -25.01M | 28.66M | -30.51M | 2.02M | -13.10M | 26.97M | -27.04M | 0.02M | 4.64M | 28.75M | -28.22M | 16.26M | -4.58M | 35.13M | -58.17M | 1.63M | -1.22M | 37.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.81M | -27.05M | 30.90M | 29.11M | -59.58M | -39.82M | 55.03M | 60.27M | 47.77M | -24.07M | 29.51M | -3.28M | 9.91M | -269.69M | 279.05M | 53.18M | 16.38M | 13.89M | -80.68M | 76.11M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -751.05M | -488.21M | 32.24M | 287.33M | 231.57M | 217.57M | 409.82M | 239.23M | 427.51M | 182.63M | 84.36M | 102.30M | -125.99M | -62.44M | 140.80M | 170.57M | 295.90M | 132.42M | -4.88M | 67.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | 15.44M | 19.33M | 15.60M | 13.39M | 17.65M | 18.55M | 20.04M | 31.86M | 20.66M | 15.51M | 11.00M | 8.51M | 12.61M | 14.02M | 12.59M | 10.68M | 15.74M | 13.74M | 6.37M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | | 4.07M | 0.17M | 1.23M | 0.21M | 1.37M | 0.01M | 1.21M | 2.54M | 0.61M | 2.67M | 0.61M | 5.58M | 0.03M | 0.10M | | | | 2.47M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | -501.36M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.54M | | 0.40M | | | | 1.43M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1036.96M | -130.48M | -173.16M | -303.28M | -133.75M | -17.35M | 3,145.64M | 474.22M | 448.54M | 392.42M | 620.38M | -412.17M | 1,578.62M | -1417.06M | -236.68M | -40.13M | 24.65M | 43.69M | -30.15M | 450.27M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -368.43M | -932.67M | -453.93M | -1507.68M | 708.24M | 552.28M | 489.43M | 888.24M | 252.61M | 577.52M | 465.46M | 540.92M | 664.73M | -236.97M | -484.89M | -373.43M | 122.69M | -149.55M | -62.09M | 859.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | | | -0.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000.00M | | | | | | | | | | 250.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.86M | -216.64M | 921.38M | -3.50M | -3.03M | -701.84M | 527.14M | -57.17M | 93.46M | -132.84M | 163.63M | -403.24M | 405.82M | 6.22M | 9.15M | 17.69M | -2.69M | -468.69M | 516.58M | -475.94M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.76M | 30.64M | 30.49M | 32.14M | 31.93M | 31.74M | 31.65M | 33.76M | 33.74M | 33.66M | 33.57M | 35.14M | 34.96M | 40.38M | 34.61M | 37.89M | 39.12M | 37.00M | 36.24M | 41.88M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.36M | 479.02M | 2,387.72M | -1308.19M | -1403.57M | -798.74M | -690.31M | -181.97M | 860.78M | -1454.21M | -107.72M | -1462.95M | -168.02M | 410.61M | 847.43M | 132.73M | -361.45M | -171.59M | 389.26M | -1248.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.51M | -294.77M | 2,045.38M | -2691.36M | -533.67M | -62.84M | -111.28M | 822.32M | 1,218.22M | -729.83M | 478.77M | -786.56M | 644.07M | 605.32M | 225.88M | -102.09M | -127.57M | -192.11M | 593.49M | 295.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.37M | 143.44M | 92.27M | 108.92M | 148.27M | 165.96M | 71.05M | 96.01M | 72.97M | 126.20M | 105.51M | 124.48M | 138.85M | 419.07M | -150.67M | 126.02M | 100.51M | 113.28M | 252.58M | 678.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.51M | -294.77M | 2,045.38M | -2691.36M | -533.67M | -62.84M | -111.28M | 822.32M | 1,218.22M | -729.83M | 478.77M | -786.56M | 644.07M | 605.32M | 225.88M | -102.09M | -127.57M | -192.11M | 593.49M | 295.60M |