|
Net Income (Quarter)
|
118.00M | -2.00M | 33.00M | 162.00M | -31.00M | 275.00M | 254.00M | 274.00M | -107.00M | -180.00M | 281.00M | 354.00M | -38.00M | 184.00M | 119.00M | 290.00M | 177.00M | 267.00M | 749.00M | 23.03M | 30.79M | 26.69M | 87.00M | 38.83M | 56.15M | 49.56M | 30.13M | 45.90M | 61.31M | 57.38M | 45.79M | 47.88M | 58.53M | 58.54M | 32.05M | 65.76M | 79.71M | 80.45M | 62.31M | 75.31M | 87.75M | 94.17M | 59.59M | 59.33M | 81.98M | 89.22M | 62.78M | 73.57M | 79.03M | 90.22M | 55.04M | 68.62M | 80.15M | 84.31M | 65.49M | 86.24M | 117.85M | 131.04M | 110.93M | 124.55M | 163.90M | 159.83M | 152.03M | 138.42M | 174.69M | 182.85M | 63.38M |
|
Gains from Investment Securities (Quarter)
|
| 13.00M | -178.00M | 18.00M | 67.00M | 20.00M | -36.00M | 21.00M | -8.00M | 25.00M | 128.00M | 52.00M | 175.00M | 19.00M | -19.00M | 46.00M | 33.00M | 129.00M | -180.95M | 14.00M | 84.00M | -3.00M | -79.67M | 4.95M | 4.41M | 2.72M | 2.04M | 0.26M | 42.00M | -35.04M | 10.62M | 0.64M | 0.70M | 1.65M | 103.26M | 0.28M | 2.76M | 26.17M | 29.61M | 32.52M | 0.62M | -31.54M | 33.89M | 0.01M | 3.43M | 0.67M | 0.84M | 0.35M | 0.63M | 62.53M | -61.86M | | 0.16M | 3.02M | 77.44M | 0.00M | 0.00M | | 5.86M | 2.87M | 1.79M | 2.44M | 152.77M | 1.32M | 72.11M | 30.57M | -103.95M |
|
Cash from Operations (Quarter)
|
| 242.00M | 176.00M | 27.00M | 185.00M | 253.00M | 256.00M | 92.00M | 108.00M | 25.00M | 135.00M | 72.00M | 119.00M | 174.00M | 212.00M | 127.00M | 203.00M | 359.00M | -470.99M | 54.00M | 191.00M | 304.00M | -362.99M | -15.25M | 57.13M | 89.12M | 86.38M | -21.76M | 72.24M | 105.07M | 98.78M | -35.12M | 74.61M | 80.84M | 76.79M | -40.23M | 81.82M | 132.72M | 89.27M | 24.24M | 90.18M | 123.45M | 126.66M | 20.08M | 107.20M | 107.20M | 108.12M | 33.48M | 94.24M | 136.32M | 138.76M | 23.55M | 82.72M | 131.83M | 128.04M | 48.03M | 131.98M | 52.76M | 148.44M | 87.19M | 131.43M | 199.17M | 193.46M | 118.12M | 177.58M | 219.41M | 171.56M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.38M | | | | | | | | | | | | | | | | 3.14M | | | | 0.02M | | | |
|
Capital Expenditures (Quarter)
|
| 2.00M | 4.00M | 9.00M | 12.00M | 6.00M | 6.00M | -7.00M | 4.00M | 8.00M | 6.00M | 7.00M | 13.00M | 7.00M | 6.00M | 6.00M | 13.00M | 5.00M | -13.25M | 6.00M | 11.00M | 12.00M | -9.53M | 2.43M | 2.84M | 1.91M | 5.38M | 3.50M | 3.76M | 3.16M | 14.79M | 3.55M | 6.42M | 8.06M | 10.89M | 8.69M | 9.43M | 30.55M | 7.63M | 17.41M | 16.85M | 34.10M | 33.68M | 21.09M | 16.34M | 14.86M | 3.24M | 11.15M | 17.05M | 9.90M | 110.70M | 15.46M | 12.56M | 22.86M | 16.32M | 19.14M | 25.86M | 27.10M | 20.55M | 22.45M | 28.04M | 27.71M | 46.64M | 29.67M | 20.26M | 34.99M | 30.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.13M | 0.11M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | 25.00M | 102.00M | 26.00M | 31.00M | 25.00M | 81.00M | 81.00M | 31.00M | 29.00M | 60.00M | 53.00M | 33.00M | 39.00M | -95.95M | 41.00M | 29.00M | 30.00M | -71.39M | 9.16M | 5.55M | 7.07M | 4.96M | 1.79M | 9.45M | 1.16M | 3.71M | 3.40M | 0.95M | 3.64M | 2.78M | 0.91M | 1.77M | 0.36M | 0.34M | 2.41M | 0.04M | 1.15M | 0.12M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| -288.00M | 203.00M | 29.00M | 37.00M | 674.00M | 636.00M | 247.00M | 492.00M | -676.00M | 1,589.00M | 217.00M | -150.00M | 39.00M | 775.00M | 453.00M | 201.00M | 62.00M | -556.48M | 244.00M | 169.00M | 272.00M | -565.32M | 37.55M | 71.39M | 44.33M | -50.98M | 33.64M | 8.72M | -37.19M | 141.11M | 43.46M | 56.58M | 20.38M | 23.90M | 57.72M | 11.96M | 56.24M | -122.53M | 154.34M | -154.34M | 655.52M | 31.83M | 44.56M | 24.41M | 23.75M | 26.12M | 31.24M | 27.96M | 83.41M | -78.50M | 8.98M | 1.15M | -9.70M | 129.97M | 0.15M | 78.66M | -77.95M | 75.76M | 46.93M | 53.73M | -100.66M | 35.89M | 34.28M | 29.43M | 71.63M | 53.23M |
|
Cash from Investing Activities (Quarter)
|
| -212.00M | -299.00M | -49.00M | -131.00M | -121.00M | -104.00M | -254.00M | -143.00M | 2.00M | 20.00M | -22.00M | -35.00M | 23.00M | -51.00M | -133.00M | -202.00M | -163.00M | 432.77M | -95.00M | -237.00M | -201.00M | 527.90M | 12.82M | -6.44M | -11.85M | 6.08M | -21.85M | -19.42M | -55.37M | -40.31M | -7.08M | -28.86M | -4.47M | -34.25M | -16.74M | 11.09M | -47.32M | -28.42M | 63.76M | -21.54M | -74.46M | -92.39M | -82.75M | -32.67M | -103.15M | -24.65M | -10.83M | -24.68M | -7.65M | -142.33M | -13.73M | -28.46M | -32.80M | -31.93M | -12.33M | -55.94M | -37.47M | -51.84M | -27.00M | -52.63M | -90.77M | -56.51M | -97.76M | -38.81M | 35.52M | -338.28M |
|
Other financing activities (Quarter)
|
| -49.00M | -166.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 7.00M | 2.00M | -10.00M | -33.00M | -43.00M | -34.00M | -57.00M | -67.00M | -60.00M | -46.00M | -36.00M | -43.00M | -33.00M | -165.00M | -6.00M | -24.00M | -26.00M | -59.34M | -32.00M | -33.00M | -24.00M | -49.22M | -31.71M | -31.71M | -31.71M | -31.71M | -34.00M | -34.00M | -34.00M | -9.22M | -36.45M | -11.46M | -36.45M | -11.45M | -39.12M | -14.12M | -39.12M | -39.12M | -42.37M | -42.42M | -42.38M | -42.40M | -45.42M | -45.44M | -45.43M | -138.58M | -48.70M | -48.71M | -48.71M | -48.72M | -52.22M | -105.24M | -91.69M | -51.69M | -55.42M | -55.42M | -55.42M | -55.42M | -59.38M | -53.03M | -57.82M | -59.77M | -58.38M | -41.12M | -44.40M | -55.96M |
|
Dividends Paid - Common (Quarter)
|
| 24.00M | 23.00M | 25.00M | 25.00M | 24.00M | 24.00M | 26.00M | 26.00M | 25.00M | 25.00M | 27.00M | 26.00M | 27.00M | 149.00M | | 28.00M | 28.00M | 27.62M | 30.00M | 29.00M | 30.00M | 29.53M | 31.71M | 31.71M | 31.71M | 31.71M | 34.00M | 34.00M | 34.00M | 34.00M | 36.44M | 36.44M | 36.44M | 36.44M | 39.12M | 39.12M | 39.12M | 39.12M | 41.91M | 41.91M | 41.91M | 41.91M | 44.94M | 44.94M | 44.94M | 138.08M | 48.20M | 48.20M | 48.20M | 48.20M | 51.69M | 51.69M | 51.69M | 51.69M | 55.42M | 55.42M | 55.42M | 55.42M | 59.38M | 59.38M | 59.38M | 59.38M | 63.57M | 63.57M | 63.57M | 63.57M |
|
Change in Cash (Quarter)
|
| 37.00M | -121.00M | -32.00M | 21.00M | 89.00M | 118.00M | -219.00M | -102.00M | -33.00M | 109.00M | 14.00M | 41.00M | 164.00M | -4.00M | -12.00M | -23.00M | 170.00M | -97.56M | -73.00M | -79.00M | 79.00M | 115.70M | -34.14M | 18.97M | 45.56M | 60.75M | -77.61M | 18.83M | 15.70M | 49.26M | -78.65M | 34.29M | 39.92M | 31.09M | -96.09M | 78.78M | 46.28M | 21.73M | 45.63M | 26.22M | 6.61M | -8.13M | -108.09M | 29.09M | -41.38M | -55.12M | -26.05M | 20.85M | 79.96M | -52.29M | -42.40M | -50.98M | 7.34M | 44.43M | -19.71M | 20.62M | -40.12M | 41.18M | 0.82M | 25.76M | 50.58M | 77.18M | -38.02M | 97.65M | 210.52M | -222.68M |
|
Free Cash Flow (Quarter)
|
| 240.00M | 172.00M | 18.00M | 173.00M | 247.00M | 250.00M | 99.00M | 104.00M | 17.00M | 129.00M | 65.00M | 106.00M | 167.00M | 206.00M | 121.00M | 190.00M | 354.00M | -457.74M | 48.00M | 180.00M | 292.00M | -353.46M | -17.68M | 54.29M | 87.21M | 81.00M | -25.26M | 68.48M | 101.91M | 83.99M | -38.67M | 68.19M | 72.78M | 65.90M | -48.92M | 72.39M | 102.17M | 81.64M | 6.83M | 73.33M | 89.35M | 92.98M | -1.01M | 90.86M | 92.33M | 104.88M | 22.34M | 77.19M | 126.42M | 28.05M | 8.10M | 70.16M | 108.97M | 111.72M | 28.89M | 106.11M | 25.66M | 127.89M | 64.75M | 103.39M | 171.46M | 146.81M | 88.44M | 157.32M | 184.41M | 140.79M |
|
Net Cash Flow (Quarter)
|
| 37.00M | -121.00M | -32.00M | 21.00M | 89.00M | 118.00M | -219.00M | -102.00M | -33.00M | 109.00M | 14.00M | 41.00M | 164.00M | -4.00M | -12.00M | -23.00M | 170.00M | -97.56M | -73.00M | -79.00M | 79.00M | 115.70M | -34.14M | 18.97M | 45.56M | 60.75M | -77.61M | 18.83M | 15.70M | 49.26M | -78.65M | 34.29M | 39.92M | 31.09M | -96.09M | 78.78M | 46.28M | 21.73M | 45.63M | 26.22M | 6.61M | -8.13M | -108.09M | 29.09M | -41.38M | -55.12M | -26.05M | 20.85M | 79.96M | -52.29M | -42.40M | -50.98M | 7.34M | 44.43M | -19.71M | 20.62M | -40.12M | 41.18M | 0.82M | 25.76M | 50.58M | 77.18M | -38.02M | 97.65M | 210.52M | -222.68M |