|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.61M | 48.24M | 184.01M | 82.14M | 77.64M | 84.42M | 86.57M | 76.30M | 79.66M | 77.80M | 100.70M | 92.61M | 90.09M | 76.15M | 97.36M | 94.59M | 97.49M | 118.01M | 110.42M | 103.58M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31M | 1.86M | 4.16M | -11.17M | -1.01M | 14.46M | 1.45M | 1.49M | 29.06M | -27.22M | 2.09M | -0.45M | -0.50M | 15.93M | 6.76M | -0.67M | -0.48M | -0.90M | 8.67M | -0.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.77M | 17.62M | 16.74M | 12.47M | 16.03M | 16.18M | 14.52M | 17.34M | 16.58M | 18.08M | 16.96M | 15.48M | 17.55M | 19.17M | 16.08M | 18.43M | 13.20M | 16.77M | 16.15M | 18.72M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 84.27M | | | | | | | | | | | | | | 1.26M | 3.37M | -0.03M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.19M | 150.91M | 142.89M | 184.87M | 200.49M | 127.57M | 162.10M | 172.58M | 213.01M | 171.91M | 167.76M | 203.46M | 227.60M | 191.38M | 161.03M | 244.05M | 218.66M | 203.95M | 152.73M | 281.30M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07M | -5.69M | -5.30M | -5.23M | -5.10M | -5.37M | -5.48M | -8.36M | -7.73M | -7.56M | -5.29M | 7.62M | 5.92M | -5.32M | -6.21M | 5.92M | 5.97M | -5.63M | -5.05M | 5.59M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.40M | 1.38M | 1.44M | 1.48M | 1.50M | 1.49M | 1.49M | 2.14M | 3.13M | 2.76M | 3.47M | 3.52M | 3.34M | 3.33M | 3.59M | 4.04M | 4.05M | 3.98M | 4.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.46M | 76.40M | 77.84M | 79.35M | 80.27M | 82.23M | 82.71M | 83.16M | 87.50M | 98.91M | 97.58M | 100.97M | 100.95M | 95.21M | 96.77M | 99.53M | 102.80M | 105.94M | 106.42M | 108.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.37M | 16.21M | -3.40M | 11.65M | 10.29M | 16.73M | -6.71M | 21.26M | -11.46M | 10.81M | -1.22M | 4.79M | 5.17M | 15.48M | -9.05M | 10.72M | 0.53M | 16.32M | -5.65M | 22.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.71M | -19.20M | -29.39M | 29.21M | 21.83M | -30.74M | -20.86M | 26.95M | 14.78M | -15.72M | -19.41M | 9.63M | 23.66M | -9.63M | -43.73M | 44.20M | 11.52M | -19.85M | -45.95M | 59.94M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.44M | 0.05M | 0.06M | 0.12M | 0.06M | 0.30M | 0.21M | 1.07M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.44M | -97.35M | 11.60M | 87.87M | -89.24M | -5.34M | 44.57M | -35.56M | 0.11M | 223.74M | 1.62M | 1.48M | 5.74M | 5.20M | 101.39M | 103.27M | -188.62M | 419.08M | 22.84M | 106.93M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.28M | 74.33M | 124.92M | 11.50M | 0.86M | 5.85M | 3.60M | 0.14M | 6.59M | 0.83M | 30.03M | 62.13M | 11.47M | 4.99M | | 7.17M | 43.92M | 73.91M | 11.83M | 2.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.75M | 13.50M | 23.89M | 24.58M | | | | | | 7.66M | 3.15M | 6.89M | 2.82M | 0.17M | | | | 20.39M | 34.68M | 6.24M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77M | 0.68M | 5.93M | 2.81M | 7.08M | 5.96M | 4.50M | 6.25M | 3.00M | 2.26M | 6.05M | 93.44M | 4.29M | 2.88M | 5.83M | 3.42M | 44.22M | 53.52M | 5.18M | 2.37M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.61M | -284.78M | 58.35M | -123.62M | -46.60M | -94.24M | -39.05M | -52.36M | -140.12M | -110.45M | -142.34M | 28.19M | -94.93M | -117.57M | -180.15M | -192.54M | -32.02M | -16.43M | -94.93M | -124.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 4.56M | 0.12M | 0.13M | 0.14M | -1.04M | 0.74M | 0.16M | 0.16M | 7.07M | 1.47M | 0.17M | 0.17M | 0.26M | 2.98M | 5.44M | 2.28M | 5.89M | 0.24M | 2.07M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 28.25M | | | | 0.75M | 28.31M | -12.81M | 44.76M | -0.76M | 7.60M | 80.47M | -76.07M | 119.26M | 10.00M | 22.79M | -22.79M | | 88.00M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 35.00M | 20.00M | | 85.00M | 150.00M | 130.00M | 192.00M | 254.42M | 10.00M | 385.00M | 73.00M | 80.00M | 315.00M | 150.00M | 50.00M | 345.00M | 30.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | 4.10M | | | | 4.10M | | | | 3.80M | | | | 3.50M | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.50M | -149.59M | | -0.02M | | | | | 0.01M | -0.04M | | | | | | | | 49.01M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 402.26M | 0.27M | 0.68M | -0.11M | 6.41M | 0.48M | 0.14M | 0.29M | 452.16M | 4.36M | 242.77M | -244.92M | 488.15M | 3.51M | 2.62M | 377.14M | -342.27M | 275.92M | 0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.51M | -133.79M | -117.54M | -118.79M | -120.09M | -119.54M | -123.68M | -145.25M | -34.93M | -51.17M | 113.33M | -381.83M | -97.76M | -126.76M | 35.77M | 24.78M | -135.87M | -272.45M | -32.90M | -111.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.07M | -267.66M | 83.70M | -57.54M | 33.79M | -86.21M | -0.63M | -25.04M | 37.96M | 10.28M | 138.75M | -150.18M | 34.91M | -52.95M | 16.65M | 76.28M | 50.78M | -84.93M | 24.90M | 46.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.75M | 248.26M | 131.29M | 97.00M | 289.73M | 132.91M | 117.53M | 208.14M | 212.90M | -51.83M | 166.14M | 201.98M | 221.86M | 186.19M | 59.65M | 140.78M | 407.29M | -215.13M | 129.89M | 174.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.07M | -267.66M | 83.70M | -57.54M | 33.79M | -86.21M | -0.63M | -25.04M | 37.96M | 10.28M | 138.75M | -150.18M | 34.91M | -52.95M | 16.65M | 76.28M | 50.78M | -84.93M | 24.90M | 46.05M |