|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.91M | 50.50M | 116.51M | 199.38M | 82.29M | 68.64M | 114.93M | 191.43M | 91.27M | 80.08M | 55.60M | 265.77M | 75.39M | 69.40M | 184.75M | 283.79M | 107.83M | 92.08M | 132.68M | 224.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 0.09M | 2.73M | 2.73M | 1.69M | 0.70M | 4.04M | 3.42M | 0.57M | 0.18M | 14.59M | 1.06M | 0.07M | 0.03M | 4.42M | 2.60M | 1.83M | 0.01M | 14.12M | 2.68M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -6.95M | -9.61M | -19.77M | 5.96M | 1.02M | -7.79M | -33.26M | -1.45M | -5.83M | -39.30M | -12.32M | -0.08M | 13.97M | -6.15M | -18.61M | 1.90M | 1.09M | 12.43M | 4.41M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 0.06M | 0.02M | 0.16M | 0.02M | 0.02M | 0.00M | 0.10M | 0.06M | | 0.07M | | 0.10M | 0.06M | 0.02M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.36M | -11.67M | -0.08M | 0.48M | 0.01M | -14.58M | -0.32M | 0.02M | 0.19M | 19.53M | 0.05M | 0.02M | 0.00M | 0.12M | 0.16M | 0.02M | 0.22M | -0.10M | 0.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | 4.71M | 6.12M | 5.99M | 6.80M | 5.73M | 9.11M | 4.53M | 7.06M | 5.43M | 6.19M | 7.76M | 6.09M | 1.98M | 6.05M | 0.36M | 8.26M | 6.18M | 7.42M | 3.88M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,426.55M | 0.61M | 14.90M | 0.78M | 8.20M | 4.55M | 9.38M | 0.77M | 0.76M | 0.21M | 1.46M | 1.38M | 1.60M | 0.79M | 0.73M | 0.80M | 0.80M | 0.80M | 2.78M | 0.89M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.39M | 148.98M | 82.83M | 310.60M | 105.70M | 102.86M | 81.15M | 401.63M | 219.79M | 183.15M | 129.02M | 240.71M | 185.71M | 196.08M | 147.83M | 299.52M | 272.32M | 232.51M | 206.11M | 265.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.17M | 74.51M | 76.33M | 78.35M | 79.18M | 82.73M | 80.92M | 83.79M | 85.66M | 86.03M | 88.20M | 89.80M | 90.65M | 92.60M | 96.50M | 99.38M | 103.52M | 107.07M | 107.51M | 110.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.83M | 94.77M | -10.99M | -5.35M | 1.13M | 70.07M | -12.08M | -58.36M | -32.38M | 85.47M | -9.29M | -18.21M | -6.03M | 64.95M | -13.74M | -47.95M | 3.88M | 14.19M | 44.18M | -80.23M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 894.00 | 984.00 | -0.03M | -0.26M | 125.00 | 125.00 | -1.64M | 9.31M | 664.00 | 664.00 | | 1.64M | 0.00M | 0.01M | 29.82M | 10.70M | 2.17M | 0.00M | 16.10M | 4.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 3.98M | 941.79M | 74.45M | 20.02M | 625.22M | 343.07M | 243.73M | -119.23M | 749.99M | 324.61M | 253.00M | 295.87M | -427.50M | 1,208.38M | 109.98M | 13.18M | 859.93M | 446.89M | 269.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.46M | 0.40M | 0.02M | 0.47M | 0.31M | 0.28M | 0.34M | 0.28M | 0.02M | 41.12M | 166.56M | 0.42M | 0.29M | 0.20M | 0.24M | 0.30M | 0.27M | 0.74M | 0.04M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -226.07M | -307.09M | -345.19M | -233.23M | -240.78M | -349.06M | -355.23M | -243.21M | -329.19M | -346.31M | -303.02M | -86.48M | -295.63M | -383.93M | -397.24M | -287.88M | -344.95M | -429.10M | -448.82M | -267.46M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.27M | 0.22M | 0.26M | 0.26M | 0.27M | -1.01M | 0.25M | 0.16M | -0.40M | -0.19M | 0.22M | 0.12M | -0.11M | -0.24M | 0.16M | 0.11M | 0.09M | 0.20M | -0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.04M | 159.44M | 263.19M | -29.64M | 89.76M | 256.59M | 262.12M | -149.67M | 100.89M | 160.03M | 170.11M | -123.64M | 93.53M | 177.47M | 250.12M | -0.01M | 76.92M | 177.91M | 271.09M | 43.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.58M | 67.76M | 67.79M | 67.82M | 70.29M | 75.25M | 75.28M | 75.81M | 75.88M | 81.23M | 83.89M | 83.93M | 84.00M | 89.08M | 89.38M | 89.46M | 91.25M | 96.16M | 96.95M | 97.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.64M | 1.33M | 0.83M | 47.73M | -45.32M | 10.39M | -11.97M | 8.75M | -8.51M | -3.14M | -3.89M | 30.59M | -16.38M | -10.38M | 0.72M | 11.63M | 4.29M | -18.67M | 28.38M | 41.15M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.65M | 145.01M | -858.97M | 236.15M | 85.68M | -522.36M | -261.93M | 157.90M | 339.02M | -566.84M | -195.59M | -12.29M | -110.16M | 623.58M | -1060.54M | 189.54M | 259.14M | -627.42M | -240.78M | -3.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.64M | 1.33M | 0.83M | 47.73M | -45.32M | 10.39M | -11.97M | 8.75M | -8.51M | -3.14M | -3.89M | 30.59M | -16.38M | -10.38M | 0.72M | 11.63M | 4.29M | -18.67M | 28.38M | 41.15M |