|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.68M | 141.28M | 32.74M | 193.53M | 90.13M | 100.95M | 46.97M | 36.01M | 60.45M | 95.25M | 62.92M | 69.25M | 116.94M | 108.03M | 117.14M | 110.98M | 142.67M | 186.87M | 168.31M | 154.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | 5.71M | 4.49M | 6.90M | 6.85M | 6.81M | 6.79M | 9.90M | 8.81M | 8.76M | 8.79M | 9.20M | 9.19M | 9.08M | 9.20M | 15.80M | 9.23M | 9.28M | 9.88M | 10.59M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 25.51M | 49.71M | 1.82M | 7.70M | 10.02M | 10.00M | -4.06M | 12.97M | 27.89M | | 8.47M | -14.17M | -9.06M | 1.74M | 5.09M | -4.77M | -3.91M | 26.20M | -3.29M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.35M | 187.28M | 156.53M | 132.20M | 172.99M | 166.85M | 153.68M | 111.36M | 170.38M | 171.02M | 164.98M | 151.47M | 184.10M | 184.88M | 228.97M | 181.95M | 239.26M | 226.71M | 230.62M | 215.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -1.11M | -1.06M | -1.61M | -0.98M | -0.98M | -2.10M | -6.13M | -0.64M | -2.14M | -0.54M | -0.53M | -0.53M | -1.27M | 0.65M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.80M | 86.10M | 85.27M | 82.75M | 83.21M | 82.71M | 83.74M | 81.19M | 82.02M | 80.80M | 75.67M | 74.56M | 74.23M | 77.25M | 78.61M | 79.88M | 80.51M | 82.11M | 82.75M | 84.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.44M | 7.81M | -14.13M | 22.50M | -9.92M | 2.23M | -21.28M | 19.23M | -6.72M | -1.53M | -14.75M | 10.47M | -9.66M | -1.40M | -33.16M | 17.08M | -25.84M | -2.44M | 7.99M | 15.47M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | 79.10M | 41.50M | 98.55M | 7.32M | 52.01M | 35.20M | 104.80M | 29.23M | 14.34M | 45.90M | 7.73M | 60.10M | 62.76M | 21.33M | 15.54M | 126.24M | 36.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | 68.00M | -46.98M | 4.67M | 108.50M | -75.45M | -20.59M | 26.38M | 0.80M | 14.39M | 8.94M | 13.26M | 0.75M | 215.79M | -160.82M | 20.17M | 540.25M | -528.94M | 651.55M | 125.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 65.00M | 7.68M | 332.55M | 54.31M | -386.20M | 758.39M | 17.56M | -13.84M | 2.32M | 0.72M | 1.63M | 43.27M | 40.70M | -65.68M | 0.32M | 182.67M | -178.52M | 278.30M | 1.67M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 2.16M | 0.20M | 0.06M | 1.11M | 0.16M | 1.99M | 0.38M | 0.75M | 1.88M | 5.79M | 0.94M | 0.31M | 1.58M | -1.82M | 1.16M | 0.31M | 8.50M | 2.94M | 3.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | -65.01M | -72.02M | 177.34M | 99.83M | -4.75M | 170.43M | 2.66M | -187.33M | 72.58M | 111.32M | -47.45M | -208.52M | -133.46M | -281.73M | 19.26M | -463.55M | -83.80M | -11.71M | -270.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.79M | | | 0.02M | | 0.01M | 0.05M | 0.02M | -0.23M | 0.00M | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 130.00M | -41.82M | 420.21M | 95.00M | 82.19M | | | | 12.58M | 642.41M | | | 179.32M | 487.48M | | | | 1,226.05M | 719.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.85M | 131.87M | | 66.90M | 407.99M | 7.90M | | 1.91M | 84.09M | 421.25M | | 41.88M | 848.25M | 252.66M | | 400.60M | 126.64M | 1.26M | | 536.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.50M | 1.20M | -0.10M | | | | | 1.99M | 199.63M | 14.20M | 8.66M | 32.35M | 242.84M | 526.04M | 434.43M | 260.72M | 257.13M | 88.96M | -0.04M | 104.88M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.32M | 462.09M | 160.58M | 5.28M | 312.99M | 157.29M | 157.34M | 157.38M | 157.44M | 164.49M | 164.57M | 164.76M | 165.96M | 173.28M | 181.45M | 189.22M | 194.57M | 198.21M | 198.39M | 198.42M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -162.84M | -120.69M | -166.14M | 161.24M | -597.99M | -190.72M | -161.97M | -166.42M | 124.74M | -41.84M | -389.79M | -186.02M | -299.20M | 268.13M | 243.41M | -347.70M | 588.96M | -139.05M | -940.46M | 54.32M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.13M | 0.04M | -0.41M | -1.15M | -1.67M | 0.33M | 0.28M | 0.21M | -0.35M | 0.30M | 0.30M | -0.28M | 1.62M | -2.22M | 1.82M | 3.84M | -1.45M | 1.11M | -1.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.66M | 1.45M | -81.59M | 470.37M | -326.32M | -30.29M | 162.47M | -52.13M | 107.99M | 201.41M | -113.19M | -81.70M | -323.89M | 321.18M | 188.43M | -144.66M | 368.51M | 2.42M | -720.44M | -1.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.85M | 119.28M | 203.50M | 127.53M | 64.49M | 242.30M | 174.27M | 84.98M | 169.58M | 156.63M | 156.04M | 138.21M | 183.35M | -30.91M | 389.79M | 161.78M | -300.98M | 755.66M | -420.93M | 90.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.69M | 1.58M | -81.63M | 470.78M | -325.17M | -28.61M | 162.14M | -52.41M | 107.79M | 201.76M | -113.48M | -82.00M | -323.62M | 319.56M | 190.64M | -146.49M | 364.67M | 3.87M | -721.55M | -0.19M |