|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.76M | 487.64M | 41.84M | 207.02M | -178.24M | 23.28M | -64.40M | 267.45M | 87.62M | 102.43M | 125.46M | -31.48M | 92.81M | 117.23M | 147.23M | 111.12M | 139.21M | 113.90M | 128.37M | 122.05M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.80M | 41.90M | 4.57M | 7.50M | 6.47M | 6.26M | 6.44M | 9.33M | 8.12M | 7.90M | 7.69M | 10.00M | 8.25M | 8.10M | 0.59M | 39.80M | 52.80M | 6.94M | 7.95M | 46.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.88M | 17.11M | 37.32M | 25.93M | 19.85M | 21.10M | 16.68M | 13.43M | 22.31M | 19.13M | 20.95M | 23.51M | 29.16M | 22.21M | 22.85M | 22.13M | 22.53M | 27.09M | 24.73M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.85M | 2.64M | 0.27M | 14.42M | 7.07M | -19.46M | 11.81M | | 2.24M | | 3.70M | 0.20M | 0.38M | 0.20M | 0.53M | 7.64M | 0.44M | 0.90M | 6.62M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.30M | 123.60M | 201.60M | 194.55M | 247.78M | 263.42M | 155.36M | 345.23M | 255.05M | 281.13M | 190.20M | 176.09M | 294.06M | 295.93M | 239.54M | 223.81M | 305.40M | 332.43M | 258.37M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.30M | -2.68M | -3.11M | -3.50M | -2.99M | -7.01M | -3.97M | -3.28M | -5.90M | -4.44M | -7.22M | -7.64M | -5.31M | -7.33M | -9.66M | -8.44M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.02M | -7.04M | -12.07M | -2.49M | -2.31M | -2.34M | -2.34M | -2.20M | -0.71M | -0.20M | -0.04M | 0.19M | 0.10M | 0.57M | 1.68M | 1.89M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.57M | 114.24M | 133.63M | 130.29M | 124.61M | 125.42M | 124.68M | 126.30M | 129.25M | 127.44M | 124.28M | 154.72M | 148.15M | 144.69M | 156.13M | 158.45M | 156.32M | 158.27M | 154.04M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 22.77M | -8.19M | -8.93M | -7.31M | 2.41M | 22.93M | -8.89M | -12.72M | -10.98M | 14.13M | -22.45M | -7.01M | 9.28M | 14.19M | -7.38M | -4.21M | 3.75M | 7.72M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.80M | -61.16M | -49.14M | -14.90M | 2.26M | 46.17M | 4.12M | -30.60M | 31.83M | 47.48M | -42.89M | 4.53M | 5.07M | 48.67M | -80.01M | -34.00M | 8.26M | 57.33M | -25.69M | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 3.65M | 10.03M | 0.04M | 0.02M | 38.17M | 22.07M | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.96M | 23.88M | 148.82M | 8.41M | 32.81M | 104.99M | -146.22M | 70.98M | 44.73M | 7.11M | -122.82M | 65.02M | 5.32M | -70.34M | 7.56M | 0.45M | 1.18M | 56.55M | 50.45M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.10M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.14M | 0.04M | 0.10M | 0.10M | 0.60M | 301.70M | 138.21M | 152.10M | 1.03M | 1.21M | 299.63M | 1.13M | 0.70M | | 0.50M | | | 0.50M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.04M | -311.88M | -118.50M | -35.62M | -119.52M | -64.47M | 156.38M | 43.56M | 119.36M | -238.88M | -61.02M | 201.43M | -211.96M | -81.32M | -226.69M | -130.55M | -102.58M | -258.18M | 114.50M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | | | | 0.00M | 0.01M | | | | 0.27M | | | | | 0.02M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.88M | 500.00M | -236.77M | -85.68M | 90.51M | 14.17M | | | | -49.19M | -0.27M | 2.72M | 2.24M | 2.24M | -18.97M | 3.48M | -52.33M | 57.94M | -57.94M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 8.50M | 0.49M | 6.80M | 6.90M | 6.90M | 0.28M | 4.90M | 4.90M | 4.90M | | 2.90M | 3.00M | 3.00M | 2.90M | 2.90M | 16.80M | 16.80M | 16.80M | 16.20M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 77.46M | 3.56M | 2.57M | 12.27M | 0.09M | 0.59M | 3.73M | | | | | | | 135.80M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.05M | 110.86M | 85.75M | 117.40M | 123.70M | 142.37M | 148.56M | 148.88M | 142.56M | 148.87M | -435.18M | 168.34M | 169.75M | -330.18M | 677.99M | 177.46M | 176.85M | 176.84M | -522.50M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -207.13M | 441.69M | -231.92M | -123.28M | -201.78M | -372.22M | -285.44M | -209.44M | -167.11M | -154.46M | 230.32M | -1024.51M | -91.31M | 447.88M | -113.17M | -650.49M | -107.50M | -141.59M | -320.56M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.79M | 253.41M | -148.81M | 35.66M | -73.52M | -173.27M | 26.30M | 179.35M | 207.30M | -112.22M | 359.50M | -646.99M | -9.21M | 662.49M | -100.31M | -557.23M | 95.32M | -67.34M | 52.31M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.30M | 123.60M | 201.60M | 194.55M | 247.78M | 263.42M | 155.36M | 345.23M | 255.05M | 281.13M | 190.20M | 176.09M | 294.06M | 295.93M | 239.54M | 223.81M | 305.40M | 332.43M | 258.37M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.79M | 253.41M | -148.81M | 35.66M | -73.52M | -173.27M | 26.30M | 179.35M | 207.30M | -112.22M | 359.50M | -646.99M | -9.21M | 662.49M | -100.31M | -557.23M | 95.32M | -67.34M | 52.31M | |