|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 186.79M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.90M | 1.47M | 16.46M | 7.32M | 54.56M | 12.33M | 20.05M | 1.59M | 2.11M | 1.54M | 22.67M | -2.87M | 44.44M | -32.03M | 49.83M | -5.80M | 18.75M | 17.30M | 68.08M | 6.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.67M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 35.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 22.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 506.81M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 315.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.17M | 58.97M | -79.89M | 81.28M | 20.82M | -19.84M | 8.17M | -17.78M | 6.97M | -105.45M | -23.41M | 10.13M | 47.20M | 15.76M | -12.54M | -8.24M | 4.61M | 22.43M | -77.99M | 9.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -16.66M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 5.29M | 11.92M | 2.25M | -27.61M | 41.93M | -0.43M | 24.27M | -16.20M | 31.42M | 11.41M | -19.44M | -16.55M | -36.15M | 10.99M | 16.94M | -1.41M | -9.05M | 3.36M | -3.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.21M | 8.13M | 16.18M | 20.60M | 13.94M | 11.20M | 15.58M | 6.10M | 4.21M | 4.10M | 8.62M | 6.62M | 4.74M | 2.68M | 3.35M | 7.29M | 5.97M | 34.30M | 2.63M | 13.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 55.00M | | | | | 1.32M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | 0.15M | 78.80M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.74M | | | | 11.83M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -97.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51M | 27.49M | 25.37M | 28.21M | 39.84M | 6.64M | 19.67M | 17.01M | 9.38M | 10.85M | 5.41M | 13.62M | 60.89M | 34.98M | 16.81M | 10.22M | 85.05M | 47.12M | 40.36M | 15.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 55.79M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 75.27M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.85M | 54.76M | -14.60M | -3.88M | -51.39M | 29.95M | 21.68M | -29.00M | -32.94M | -31.70M | -23.69M | -8.67M | 29.52M | 13.39M | -26.60M | 26.05M | -10.23M | 15.11M | -1.21M | -5.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.70M | 67.72M | -30.11M | 244.66M | 611.52M | 762.19M | 238.97M | 218.73M | 201.03M | 43.23M | -41.94M | 159.80M | 103.32M | 265.25M | 103.18M | 219.84M | 269.47M | 271.11M | 65.96M | 22.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -5.34M |