|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.79M | 247.05M | 230.10M | 270.35M | 348.19M | 225.80M | 96.19M | 114.89M | 97.32M | 81.95M | 30.97M | 92.90M | 126.25M | 97.23M | 149.31M | 135.30M | 152.47M | 162.99M | 136.32M | 147.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.16M | 40.81M | 36.02M | 24.61M | 27.93M | 25.81M | 12.33M | 15.61M | 6.04M | 15.67M | 20.86M | 22.67M | 19.57M | 22.00M | 20.34M | 23.15M | 20.88M | 18.75M | 17.30M | 28.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.34M | -9.21M | -98.50M | -2.92M | -2.93M | -70.52M | 17.80M | -10.27M | -11.55M | -13.44M | -2.48M | -6.80M | -6.59M | 6.36M | -73.03M | 15.68M | -0.26M | 15.14M | -21.10M | 22.24M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.20M | 15.43M | 0.57M | -0.40M | 0.20M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | -24.47M | 1.38M | 16.46M | 9.89M | -2.35M | -17.38M | -0.94M | -2.14M | -0.66M | -1.80M | 16.13M | -26.97M | 34.74M | 8.31M | 49.83M | -57.08M | 0.08M | -1.01M | 68.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.29M | -73.50M | 75.86M | -13.93M | 265.26M | 625.46M | 773.38M | 254.54M | 224.83M | 205.24M | 47.33M | -33.32M | 166.42M | 108.06M | 267.93M | 106.53M | 227.13M | 275.45M | 305.41M | 68.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.94M | 22.41M | 22.64M | 22.49M | 23.26M | 22.98M | 24.05M | 24.38M | 25.98M | 25.54M | 23.09M | 23.88M | 25.05M | 23.95M | 24.28M | 25.64M | 24.87M | 25.83M | 26.48M | 24.85M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 279.48M | 573.14M | 257.06M | 424.02M | -45.38M | -445.18M | -856.99M | -326.24M | -174.97M | -24.55M | -81.50M | 225.40M | 64.64M | 108.02M | -233.80M | 70.60M | 37.40M | -18.68M | -184.68M | 197.52M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.64M | 188.16M | 64.99M | 143.98M | -106.77M | -146.70M | -197.77M | -90.72M | -34.37M | 2.78M | -78.53M | 84.97M | 37.44M | -45.01M | -157.34M | 58.70M | 62.55M | -42.08M | -68.39M | 125.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.19M | 4.74M | 58.97M | 8.10M | -6.71M | 5.31M | 35.56M | -134.79M | 125.18M | -97.33M | 94.95M | 5.45M | -4.34M | 3.70M | 44.87M | -12.54M | -8.24M | 10.88M | 16.17M | 4.57M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.52M | 10.83M | 66.27M | 48.50M | -103.47M | 30.76M | -45.62M | -0.04M | 3.35M | -0.18M | -5.42M | 3.62M | -3.68M | 10.69M | 4.91M | 19.45M | 11.42M | 18.55M | 15.24M | 20.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.07M | -41.01M | 45.86M | 11.92M | 2.25M | -27.61M | 20.24M | -0.43M | -26.23M | 27.40M | 38.31M | -0.43M | 3.68M | -9.16M | -54.82M | -0.43M | -31.42M | 29.11M | -60.75M | -3.23M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.91M | 9.52M | 10.22M | 16.18M | 16.44M | 18.10M | 11.20M | 11.37M | 10.31M | 4.21M | 4.10M | 13.85M | 12.72M | 12.55M | -16.47M | 12.73M | 12.87M | 12.64M | 12.67M | 2.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 55.00M | | | | | 1.32M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.75M | | 0.00M | | | | | | | | | | | | | | | | | 0.15M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.74M | | | | 11.83M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.08M | -22.73M | -18.36M | -23.98M | 17.78M | -31.25M | -27.47M | -26.95M | -24.35M | -15.35M | -16.14M | -22.47M | -19.34M | -17.29M | -15.19M | 11.65M | -20.16M | -18.62M | -27.55M | -3.34M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -164.87M | 128.02M | -2.34M | 21.77M | -278.95M | -636.84M | -725.53M | -205.99M | -226.13M | -219.40M | -66.31M | 34.70M | -154.76M | -64.18M | -231.85M | -146.21M | -186.47M | -275.53M | -254.53M | -66.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.73M | 69.17M | 68.39M | 72.86M | 72.41M | 70.99M | 69.06M | 73.44M | 72.76M | 72.75M | 72.63M | 74.58M | 72.70M | 72.97M | 74.52M | 77.49M | 74.86M | 74.70M | 74.32M | 79.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -1.95M | -0.40M | 1.53M | -7.98M | -8.76M | 9.57M | 0.08M | -3.36M | -3.42M | 3.42M | -2.58M | -1.00M | 2.93M | -7.50M | 1.43M | 5.56M | -0.45M | 0.70M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.81M | 29.85M | 54.76M | -14.60M | -3.88M | -51.39M | 29.95M | 21.68M | -29.00M | -32.94M | -31.70M | -23.69M | -8.67M | 43.34M | -0.43M | -26.60M | 26.05M | -19.16M | 24.03M | -1.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.38M | -83.02M | 65.63M | -30.11M | 248.82M | 607.36M | 762.19M | 243.17M | 214.52M | 201.03M | 43.23M | -47.18M | 153.70M | 95.51M | 284.40M | 93.80M | 214.26M | 262.80M | 292.75M | 65.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.66M | 31.79M | 55.16M | -16.14M | 4.09M | -42.63M | 20.38M | 21.60M | -25.64M | -29.51M | -35.12M | -21.10M | -7.67M | 26.59M | 20.89M | -28.02M | 20.50M | -18.70M | 23.34M | -1.15M |