|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.43M | 288.63M | 261.77M | 179.85M | 233.97M | 184.17M | 176.27M | 85.85M | 119.44M | 103.93M | -175.72M | 25.47M | 83.13M | 151.78M | 177.28M | 93.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.99M | 8.12M | 16.68M | 16.95M | 10.38M | 9.12M | 8.10M | 15.00M | 12.90M | 16.53M | 10.20M | 14.99M | 12.85M | 9.17M | 10.23M | 8.10M | 9.50M | 9.24M | 11.20M | 14.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.05M | -22.70M | -5.10M | 40.08M | 29.26M | 21.93M | 16.74M | 10.19M | 7.88M | 17.10M | 21.34M | -19.44M | -5.97M | -11.25M | -76.94M | -18.15M | 0.87M | -4.09M | -7.53M | 10.93M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.98M | | | | | 0.51M | 10.10M | -11.91M | 40.76M | -36.66M | 1.40M | 38.83M | 13.98M | -46.61M | 10.57M | 49.29M | -34.95M | -22.96M | 12.08M | 13.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 2.44M | | 1.23M | -0.96M | 0.20M | 4.50M | 1.00M | 3.40M | 3.50M | 10.65M | -0.26M | -10.25M | 4.95M | 8.95M | 6.75M | -14.53M | 1.30M | 2.80M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.03M | 134.24M | 25.78M | 28.59M | 187.38M | 458.56M | 372.37M | 186.54M | 375.77M | 409.42M | 261.06M | 88.96M | 197.87M | 351.82M | 213.02M | 32.44M | 154.40M | 315.20M | 204.19M | 166.27M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 42.44M | 41.23M | 41.13M | 43.58M | 49.08M | 51.18M | 51.22M | 55.13M | 61.30M | 69.19M | 68.30M | 70.69M | 72.19M | 70.44M | 70.58M | 72.38M | 72.48M | 72.72M | 102.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.84M | -317.22M | 252.27M | -251.56M | 660.08M | -658.70M | -20.03M | 24.64M | -29.91M | 28.78M | 1.10M | 86.05M | -83.61M | 17.49M | -31.01M | 33.33M | 58.62M | -35.69M | 1.88M | 0.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.71M | 56.77M | 70.15M | 121.41M | 102.78M | 155.64M | 133.05M | 156.20M | 150.49M | 166.92M | 66.99M | 93.78M | 82.03M | 81.47M | 118.19M | 86.27M | 89.45M | -257.01M | 125.44M | 122.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.89M | 0.53M | | 309.56M | -306.48M | | 0.30M | 2.15M | | | | 0.39M | -0.39M | | 5.17M | 0.10M | 0.17M | -3.20M | 0.32M | 1.85M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | | | 552.45M | | 63.74M | 1.41M | 101.92M | 67.65M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.66M | -58.12M | -68.73M | 189.81M | -649.83M | -155.97M | -195.55M | -157.05M | -252.56M | -230.06M | -66.47M | -91.99M | -82.49M | -82.06M | -113.49M | -61.66M | -87.48M | -84.15M | -118.00M | -2636.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 2.98M | 0.09M | 13.64M | 1.80M | | -1.79M | 1.89M | | | | 0.01M | 0.04M | | 0.57M | 0.02M | 5.45M | 3.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.91M | -21.23M | -39.30M | 363.71M | -0.15M | -158.95M | -273.81M | -9.86M | -253.37M | -62.43M | -84.02M | -63.74M | -54.90M | -111.10M | -101.51M | -68.44M | 66.97M | -80.47M | 1,900.08M | -59.19M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.46M | 14.47M | 17.02M | 16.99M | 16.99M | 16.75M | 18.79M | 18.74M | 18.73M | 18.68M | 18.75M | 18.63M | 20.82M | 20.68M | 20.55M | 20.43M | 20.32M | 20.13M | 20.00M | 19.97M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.37M | -0.55M | -0.73M | -0.58M | -0.92M | 5.14M | 1.41M | 0.42M | 0.11M | 0.82M | -0.44M | 0.13M | 0.38M | -0.69M | 0.19M | 1.81M | 0.19M | -0.07M | 0.91M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.28M | 54.52M | -82.81M | 581.38M | -463.17M | 142.71M | -91.86M | 21.03M | -129.73M | 117.03M | 111.39M | -67.21M | 60.61M | 159.04M | -2.67M | -97.46M | 135.70M | 150.78M | 1,986.19M | -2528.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.32M | 77.47M | -44.37M | -92.82M | 84.59M | 302.92M | 239.32M | 30.34M | 225.28M | 242.50M | 194.07M | -4.82M | 115.84M | 270.35M | 94.84M | -53.83M | 64.95M | 572.21M | 78.75M | 43.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.28M | 54.88M | -82.26M | 582.11M | -462.59M | 143.64M | -96.99M | 19.62M | -130.16M | 116.92M | 110.57M | -66.77M | 60.48M | 158.66M | -1.97M | -97.66M | 133.89M | 150.59M | 1,986.26M | -2529.37M |