|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.16M | 96.83M | 64.02M | 59.78M | 152.93M | 137.56M | 100.11M | 56.09M | 169.24M | 158.78M | 86.93M | 87.02M | 180.20M | 180.92M | 87.10M | 98.31M | 215.35M | 206.34M | 130.07M | 162.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62M | 8.88M | 11.88M | 8.59M | 16.18M | 9.69M | 8.87M | 12.28M | 10.47M | 9.02M | 9.86M | 12.03M | 11.04M | 12.61M | 11.84M | 12.24M | 15.22M | 15.44M | 12.33M | 20.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.46M | -24.61M | 1.11M | -25.75M | -24.73M | -0.56M | 0.77M | 1.39M | -15.89M | -23.46M | -8.86M | -5.04M | -7.11M | -4.94M | -39.15M | -8.75M | -47.46M | -23.45M | -13.18M | -10.69M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 2.72M | 25.68M | 22.18M | -1.87M | 3.03M | 12.32M | -18.02M | -1.10M | 1.34M | -4.15M | 108.92M | 24.93M | 57.58M | -57.13M | 0.21M | 45.90M | 19.06M | -57.96M | -20.51M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.56M | 213.82M | 81.16M | 252.20M | 276.21M | 209.89M | 150.49M | 245.36M | 229.13M | 252.65M | 122.82M | 288.35M | 281.35M | 270.70M | 204.94M | 333.86M | 372.42M | 347.07M | 259.54M | 398.51M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.40M | 1.42M | 0.34M | 0.35M | 0.34M | 0.75M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.58M | 1.18M | 0.52M | 0.52M | 0.52M | 0.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.89M | 74.26M | 75.53M | 77.87M | 76.30M | 78.12M | 78.09M | 80.63M | 82.91M | 85.60M | 88.95M | 92.34M | 94.41M | 96.59M | 105.20M | 107.44M | 108.96M | 111.42M | 114.08M | 115.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.51M | -10.42M | 1.92M | 23.02M | 37.86M | 11.60M | -30.16M | -6.78M | 13.18M | 8.72M | -6.75M | 16.10M | 13.13M | -12.28M | -12.92M | 13.36M | 15.87M | -2.65M | -5.75M | 52.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.62M | 12.91M | -5.95M | 64.72M | 2.90M | 11.01M | -3.47M | -10.29M | 52.76M | -8.04M | -10.95M | 18.02M | 25.38M | -16.66M | -0.59M | -0.37M | 6.87M | -22.29M | -9.52M | 115.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.73M | 22.10M | -100.74M | 178.80M | 34.80M | -49.13M | -86.38M | 91.23M | -4.34M | -6.06M | -83.08M | 84.75M | 17.43M | -27.33M | -68.34M | 57.46M | 35.02M | -31.08M | -52.69M | 207.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.04M | 5.90M | 31.68M | -1.97M | -7.87M | 14.09M | 14.64M | -0.58M | -20.15M | -0.78M | 10.02M | 25.29M | -38.75M | 2.52M | 30.61M | 27.14M | -25.73M | 5.95M | 27.29M | 28.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | 8.43M | -7.16M | 35.98M | -23.95M | -22.75M | 7.16M | 18.90M | -39.14M | 17.15M | 19.66M | -2.78M | -49.99M | 29.21M | 20.50M | -15.18M | -5.59M | 11.84M | 11.66M | -17.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 8.43M | -4.25M | -3.07M | 6.50M | 3.37M | -3.30M | -2.32M | 2.52M | 8.18M | -2.85M | -4.16M | 7.28M | 5.22M | -1.22M | -14.95M | 20.04M | 2.70M | -11.09M | -6.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.01M | 101.51M | 104.69M | 98.27M | 82.07M | -22.83M | 242.06M | 175.27M | 42.19M | 36.50M | 247.04M | -280.11M | 55.77M | 3.54M | 266.19M | 180.72M | 110.05M | 171.05M | -203.02M | 577.84M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 3.89M | 4.61M | 43.61M | 5.02M | 5.03M | 3.50M | 3.55M | 5.78M | 2.51M | 12.06M | 6.33M | 6.69M | 5.03M | 2.81M | 4.28M | 17.50M | 6.81M | 15.48M | 2.28M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 617.29M | 8.84M | 237.25M | 38.27M | 1.06M | 1.63M | 10.51M | 72.37M | 13.30M | 126.06M | 157.45M | 33.22M | 18.11M | 28.23M | 1,165.23M | 27.68M | 9.49M | 77.96M | 0.44M | 53.69M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -644.34M | -83.42M | -337.32M | -92.92M | -78.12M | -91.85M | -130.98M | -244.09M | -76.42M | -230.61M | -295.16M | -223.17M | -111.99M | -133.86M | -1276.69M | -204.13M | -102.04M | -242.20M | -168.70M | -242.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | 0.90M | | | | | 3.94M | | | | | | | 0.10M | 0.60M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.16M | -17.63M | 131.38M | -187.32M | -44.60M | -15.61M | -21.11M | -35.60M | -92.47M | -51.26M | -59.67M | -36.58M | -70.86M | 1,070.01M | -45.27M | -197.88M | -138.96M | -70.93M | -117.84M | -98.05M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.61M | 12.62M | 12.99M | 12.99M | 13.13M | 14.16M | 14.16M | 14.16M | 14.95M | 16.04M | 15.99M | 15.94M | 16.61M | 18.57M | 18.57M | 18.56M | 19.66M | 21.21M | 21.18M | 21.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.62M | 112.77M | -124.78M | -28.04M | 153.49M | 102.43M | -1.60M | -34.33M | 60.24M | -29.22M | -232.01M | 28.60M | 98.51M | 1,206.85M | -1117.03M | -68.15M | 131.41M | 33.94M | -27.00M | 57.97M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.55M | 112.31M | -23.53M | 153.93M | 194.14M | 232.73M | -91.57M | 70.09M | 186.94M | 216.15M | -124.22M | 568.46M | 225.59M | 267.16M | -61.25M | 153.13M | 262.37M | 176.01M | 462.56M | -179.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.62M | 112.77M | -124.78M | -28.04M | 153.49M | 102.43M | -1.60M | -34.33M | 60.24M | -29.22M | -232.01M | 28.60M | 98.51M | 1,206.85M | -1117.03M | -68.15M | 131.41M | 33.94M | -27.00M | 57.97M |