|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.04M | 126.14M | 14.60M | 5.36M | 25.14M | 47.47M | 32.92M | 370.18M | 35.42M | 35.96M | 46.31M | 31.01M | 24.08M | -5.54M | 82.07M | 40.23M | 43.13M | 238.28M | 202.90M | 73.66M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 4.58M | 37.38M | 1.82M | 2.08M | 6.48M | 8.25M | 2.27M | 1.84M | 10.13M | 7.26M | 2.02M | 2.24M | 6.77M | 7.50M | 8.80M | 3.19M | 7.15M | 9.57M | 6.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.01M | 180.79M | 161.02M | 237.07M | 204.55M | 217.43M | 168.01M | 241.97M | 203.60M | 219.07M | 167.60M | 238.46M | 230.25M | 240.54M | 156.22M | 250.33M | 234.94M | 261.41M | 128.74M | 262.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.91M | 168.47M | 166.70M | 170.60M | 170.21M | 172.06M | 172.95M | 172.61M | 171.24M | 175.04M | 174.17M | 175.17M | 174.31M | 171.83M | 168.46M | 170.58M | 172.94M | 168.06M | 164.60M | 163.57M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | 15.79M | -44.99M | 35.86M | 6.92M | -10.93M | -41.28M | 34.84M | -9.58M | 13.20M | -50.61M | 33.23M | 3.02M | 9.60M | -69.63M | 24.16M | 13.27M | 18.32M | -75.92M | 38.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | 4.08M | 6.42M | 5.64M | 10.83M | 8.80M | 7.69M | -3.53M | 6.36M | -1.43M | 10.38M | 5.08M | 3.85M | 7.80M | 8.66M | 8.88M | 8.67M | 6.30M | 12.74M | 8.19M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.88M | 1.12M | -0.28M | 11.03M | 49.79M | 14.65M | 16.50M | 36.22M | 19.06M | 13.52M | 0.27M | | 31.55M | 0.35M | 114.56M | -2.56M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 609.13M | 340.07M | 56.76M | 284.39M | | | 54.35M | 89.95M | 76.04M | 75.10M | 52.56M | 67.32M | 68.90M | 61.10M | 52.99M | 60.26M | 70.32M | 69.29M | 43.46M | 60.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | 125.22M | | | | | | 247.90M | | 78.60M | 98.65M | | | 38.50M | 203.56M | 54.80M | 32.20M | 202.80M | 362.00M | 41.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.90M | | -6.00M | 5.00M | 2.00M | | -0.74M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 2.87M | 68.19M | 7.53M | 2.13M | 3.60M | 3.11M | 2.61M | 3.60M | 5.08M | 4.29M | 4.45M | 4.90M | 27.45M | 3.73M | 42.40M | 26.36M | 77.81M | 139.30M | 3.45M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -606.54M | -350.98M | -86.81M | -488.27M | -263.58M | -90.87M | -117.34M | 56.65M | -155.53M | -72.91M | 18.45M | -97.78M | -148.26M | -48.76M | 17.82M | -58.75M | -113.13M | 3.08M | 283.65M | -57.85M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.88M | -0.33M | -18.65M | -4.52M | -1.10M | -0.08M | -7.76M | -0.17M | -8.86M | -0.24M | -2.68M | -0.20M | -20.62M | -0.21M | -8.30M | 0.04M | -1.66M | -4.06M | -3.62M | 0.28M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.55M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -155.00M | -95.00M | 60.00M | 45.00M | 100.00M | -125.00M | 105.00M | -155.00M | 130.00M | 28.07M | 22.47M | -0.54M | -140.00M | -0.10M | -39.90M | -30.00M | 120.00M | 105.00M | -275.00M | 310.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | 1.82M | | | | 2.28M | | | | 3.93M | | | | 12.50M | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.72M | -0.10M | 350.37M | 99.68M | 179.61M | -0.46M | -0.01M | | -0.08M | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.61M | 111.74M | 115.41M | 120.99M | 123.47M | 123.76M | 125.08M | 138.25M | 138.35M | 138.17M | 138.25M | 139.96M | 140.05M | 140.22M | 140.73M | 142.44M | 142.46M | 142.23M | 141.27M | 141.65M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 446.69M | 169.37M | -75.70M | 252.97M | 60.23M | -126.27M | -51.66M | -297.45M | -46.00M | -143.75M | -188.95M | -138.26M | -80.83M | -191.90M | -176.14M | -189.79M | -120.67M | -263.80M | -414.53M | -202.99M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.84M | -0.81M | -1.49M | 1.76M | 1.21M | 0.30M | -0.98M | 1.17M | 2.07M | 2.41M | -2.90M | 2.42M | 1.17M | -0.12M | -2.11M | 1.79M | 1.14M | 0.69M | -2.13M | 1.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -456.12M | -159.28M | 104.27M | -47.33M | 204.55M | 217.43M | 113.66M | 152.02M | 127.57M | 143.97M | 115.04M | 171.15M | 161.35M | 179.43M | 103.23M | 190.07M | 164.62M | 192.12M | 85.28M | 201.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.84M | -0.81M | -1.49M | 1.76M | 1.21M | 0.30M | -0.98M | 1.17M | 2.07M | 2.41M | -2.90M | 2.42M | 1.17M | -0.12M | -2.11M | 1.79M | 1.14M | 0.69M | -2.13M | 1.33M |