|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | 236.00M | 259.00M | 151.00M | 249.00M | 227.00M | 100.00M | 207.00M | 231.00M | 242.00M | 285.00M | 266.00M | 195.00M | 258.00M | 270.00M | 146.00M | 170.00M | 224.00M | 267.00M | 54.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 4.00M | 7.00M | 7.00M | 7.00M | 4.00M | 9.00M | 7.00M | 8.00M | 4.00M | 8.00M | 10.00M | 10.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -36.00M | 20.00M | -8.00M | 3.00M | -11.00M | 2.00M | 3.00M | 12.00M | -27.00M | 18.00M | 15.00M | -5.00M | -7.00M | -31.00M | 4.00M | -8.00M | -19.00M | -2.00M | -8.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -4.00M | 16.00M | -8.00M | 1.00M | | -18.00M | 17.00M | -7.00M | 31.00M | -22.00M | -33.00M | 4.00M | 6.00M | -8.00M | 13.00M | -3.00M | 4.00M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 3.00M | | 52.00M | | | 96.00M | | | | | 7.00M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 150.00M | 348.00M | 253.00M | 173.00M | 143.00M | 94.00M | 230.00M | 38.00M | 59.00M | 265.00M | 285.00M | 17.00M | 112.00M | 317.00M | 152.00M | 160.00M | 132.00M | 417.00M | 291.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 21.00M | 20.00M | 19.00M | 20.00M | 19.00M | 20.00M | 21.00M | 21.00M | 20.00M | 25.00M | 21.00M | 22.00M | 22.00M | 22.00M | 21.00M | 22.00M | 22.00M | 24.00M | 24.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 131.00M | -127.00M | 18.00M | 31.00M | 63.00M | 12.00M | -85.00M | 15.00M | 88.00M | -82.00M | -109.00M | 42.00M | 152.00M | -88.00M | -36.00M | 13.00M | 191.00M | -78.00M | -151.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 26.00M | -18.00M | 60.00M | 101.00M | 86.00M | 101.00M | 115.00M | 227.00M | 110.00M | -17.00M | 29.00M | 91.00M | -15.00M | -15.00M | 3.00M | 61.00M | -7.00M | -30.00M | -2.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | 79.00M | -75.00M | 69.00M | -49.00M | 94.00M | 21.00M | 11.00M | -53.00M | 22.00M | -38.00M | 38.00M | -104.00M | 34.00M | 6.00M | 24.00M | -46.00M | 109.00M | 14.00M | -41.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | -15.00M | 8.00M | 17.00M | 45.00M | -68.00M | -13.00M | -21.00M | 28.00M | -12.00M | -18.00M | 19.00M | 54.00M | -48.00M | -16.00M | -3.00M | 51.00M | -38.00M | 2.00M | -22.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -15.00M | 31.00M | -15.00M | -10.00M | -7.00M | 36.00M | -23.00M | -30.00M | -16.00M | 54.00M | -31.00M | 8.00M | -6.00M | 17.00M | 6.00M | -15.00M | -32.00M | 64.00M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 60.00M | 76.00M | 33.00M | 28.00M | 55.00M | 67.00M | 49.00M | 30.00M | 69.00M | 80.00M | 41.00M | 31.00M | 45.00M | 50.00M | 31.00M | 25.00M | 25.00M | 26.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 8.00M | | | 13.00M | | | 51.00M | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -194.00M | | | 350.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -20.00M | -28.00M | -64.00M | -34.00M | -24.00M | -1242.00M | -55.00M | -44.00M | -17.00M | 124.00M | -14.00M | 10.00M | -31.00M | 305.00M | -35.00M | 2.00M | -25.00M | -25.00M | -23.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | | | | -2.00M | | | -1.00M | -1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -141.00M | -221.00M | -568.00M | -108.00M | -94.00M | 95.00M | 467.00M | -229.00M | 50.00M | -73.00M | -189.00M | -406.00M | -51.00M | -78.00M | -417.00M | -297.00M | -138.00M | -261.00M | -338.00M | -337.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 86.00M | 569.00M | 90.00M | 90.00M | 90.00M | 99.00M | 99.00M | 99.00M | 98.00M | 103.00M | 104.00M | 103.00M | 103.00M | 107.00M | 107.00M | 107.00M | 107.00M | 107.00M | 106.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -8.00M | -13.00M | -19.00M | -14.00M | -23.00M | 22.00M | 1.00M | 8.00M | -15.00M | 9.00M | -8.00M | -6.00M | -3.00M | -11.00M | 23.00M | 3.00M | 2.00M | 10.00M | -6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -99.00M | -261.00M | 62.00M | 31.00M | 191.00M | -659.00M | -53.00M | 52.00M | -46.00M | 209.00M | -143.00M | -30.00M | | 194.00M | -157.00M | 27.00M | -152.00M | 64.00M | -75.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.00M | 149.00M | 288.00M | 177.00M | 140.00M | 115.00M | 39.00M | 163.00M | -11.00M | 29.00M | 196.00M | 205.00M | -24.00M | 81.00M | 272.00M | 102.00M | 129.00M | 107.00M | 392.00M | 265.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | -91.00M | -248.00M | 81.00M | 45.00M | 214.00M | -681.00M | -54.00M | 44.00M | -31.00M | 200.00M | -135.00M | -24.00M | 3.00M | 205.00M | -180.00M | 24.00M | -154.00M | 54.00M | -69.00M |