|
Net Income (Quarter)
|
113.13M | 141.25M | 136.57M | -341.24M | 151.50M | 172.18M | 203.70M | -504.09M | 208.33M | 208.04M | 227.12M | 240.13M | 243.65M | 251.93M | 276.90M | 278.78M | 284.21M | 300.41M | 319.63M | 324.35M | 348.90M | 371.90M | 355.60M | 362.60M | 382.90M | 420.10M | 397.20M | 423.80M | 441.00M | 452.00M | 443.00M | 536.20M | 514.00M | 470.00M | 494.00M | 999.00M | 520.00M | 455.00M | 477.00M | 647.00M | 441.00M | 509.00M | 498.00M | 452.00M | 368.00M | 361.00M | 484.00M | 315.00M | 505.00M | 510.00M | 544.00M | 575.00M | 559.00M | 577.00M | 629.00M | 521.00M | 580.00M | 463.00M | 522.00M | 554.00M | 543.00M | 563.00M | 578.00M | 541.00M | 659.00M | 645.00M | 274.00M | 643.00M |
|
Share-based Compensation (Quarter)
|
11.76M | 8.39M | 11.86M | 12.81M | 13.95M | 13.99M | 14.11M | 14.94M | 16.07M | 23.68M | 24.50M | 25.99M | 31.38M | 26.27M | 22.26M | 27.44M | 29.09M | 30.24M | 27.02M | 32.45M | 35.80M | 33.53M | 31.27M | 34.40M | 45.80M | 49.40M | 46.40M | 50.40M | 54.00M | 62.00M | 49.00M | 52.00M | 54.00M | 55.00M | 52.00M | 60.00M | 59.00M | 71.00M | 69.00M | 68.00M | 66.00M | 54.00M | 52.00M | 45.00M | 55.00M | 65.00M | 58.00M | 54.00M | 62.00M | 67.00M | 65.00M | 52.00M | 56.00M | 89.00M | 58.00M | 58.00M | 44.00M | 42.00M | 47.00M | 43.00M | 42.00M | 48.00M | 44.00M | 41.00M | 42.00M | 48.00M | 47.00M | 44.00M |
|
Deferred Taxes (Quarter)
|
3.94M | -8.80M | -12.80M | -8.93M | 23.33M | 15.53M | 0.86M | -91.63M | 19.90M | -21.72M | -24.39M | 17.61M | -8.18M | 25.31M | -79.02M | -56.02M | 23.03M | -24.03M | -21.85M | -65.36M | 36.30M | -33.90M | -45.80M | -56.60M | 29.00M | -65.90M | -70.40M | -18.70M | 69.00M | -43.00M | -70.00M | -47.00M | 9.00M | -1.00M | -54.00M | 170.00M | 2.00M | 49.00M | -5.00M | -38.00M | -42.00M | -138.00M | -23.00M | -103.00M | -19.00M | -74.00M | 383.00M | -106.00M | 122.00M | -3.00M | 27.00M | -119.00M | 70.00M | -144.00M | -54.00M | -145.00M | -16.00M | -97.00M | -174.00M | -52.00M | -26.00M | -99.00M | -77.00M | -153.00M | 54.00M | -45.00M | 406.00M | -88.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.63M | | | | 0.49M | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.68M | 0.00M | -1.56M | 10.76M | -10.16M | 9.36M | 10.29M | -1.89M | -0.24M | 0.08M | -23.86M | -22.02M | 13.40M | -11.85M | 17.14M | 18.00M | -1.66M | 9.05M | -59.56M | -0.43M | 3.30M | | -16.10M | -6.20M | 1.00M | -9.70M | -19.20M | -21.10M | 2.00M | 353.00M | 409.00M | -810.00M | 31.00M | 15.00M | 3.00M | 336.00M | 31.00M | -131.00M | -96.00M | 709.00M | 7.00M | 19.00M | 434.00M | 23.00M | -144.00M | -43.00M | 633.00M | -565.00M | | 2.00M | -1.00M | | 39.00M | 217.00M | -337.00M | 627.00M | -27.00M | 226.00M | -256.00M | 436.00M | -32.00M | | | 1.00M | 62.00M | | | 14.00M |
|
Asset Writedowns and Impairment (Quarter)
|
0.01M | 0.72M | 1.95M | 0.67M | 2.66M | 2.86M | 2.54M | -2.10M | -0.82M | 3.34M | 1.02M | 1.05M | 1.12M | 1.55M | 1.68M | 0.73M | 1.73M | 1.78M | 2.48M | -2.38M | 1.70M | 4.50M | -3.30M | 2.10M | -4.90M | 3.50M | 9.80M | 1.60M | 5.00M | -1.00M | 5.00M | 3.00M | 9.00M | 8.00M | -5.00M | 3.00M | 2.00M | 2.00M | 1.00M | 8.00M | 14.00M | 8.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | 11.30M | | | | 10.04M | | | | 5.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
75.09M | 151.26M | 208.46M | 237.52M | 2.33M | 135.29M | 234.74M | 392.29M | 45.63M | 215.11M | 329.34M | 285.07M | 101.76M | 324.10M | 384.86M | 361.86M | 73.47M | 365.56M | 478.88M | 505.90M | 157.30M | 408.30M | 583.20M | 324.20M | 189.30M | 456.10M | 817.90M | 723.70M | 72.00M | 366.00M | 603.00M | 604.00M | 277.00M | 521.00M | 773.00M | 836.00M | 388.00M | 640.00M | 862.00M | 702.00M | 269.00M | 575.00M | 717.00M | 938.00M | 497.00M | 979.00M | 925.00M | 898.00M | 181.00M | 541.00M | 948.00M | 825.00M | 306.00M | 528.00M | 1,032.00M | 702.00M | 729.00M | 36.00M | 828.00M | 737.00M | 95.00M | 262.00M | 847.00M | 920.00M | 400.00M | 398.00M | 1,227.00M | 858.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
21.15M | 21.58M | 22.30M | 24.34M | 27.38M | 25.25M | 27.93M | 29.61M | 28.96M | 29.27M | 31.64M | 34.30M | 36.62M | 37.43M | 41.37M | 41.16M | 43.60M | 43.83M | 44.58M | 47.89M | 46.70M | 48.80M | 49.70M | 62.80M | 75.60M | 84.00M | 82.40M | 88.00M | 88.00M | 93.00M | 97.00M | 101.00M | 104.00M | 103.00M | 114.00M | 122.00M | 117.00M | 123.00M | 127.00M | 131.00M | 133.00M | 133.00M | 127.00M | 133.00M | 136.00M | 137.00M | 138.00M | 148.00M | 141.00M | 145.00M | 144.00M | 144.00M | 143.00M | 144.00M | 141.00M | 141.00M | 132.00M | 141.00M | 146.00M | 136.00M | 133.00M | 133.00M | 133.00M | 143.00M | 136.00M | 139.00M | 135.00M | 140.00M |
|
Change in Receivables (Quarter)
|
13.34M | 12.31M | 36.31M | 36.49M | 92.22M | 100.09M | 99.51M | -13.40M | 89.03M | 81.39M | 36.82M | 76.92M | 49.86M | 70.08M | 64.59M | -25.93M | 149.42M | 67.87M | 56.21M | -15.00M | 52.70M | 108.50M | 6.50M | 91.30M | 110.70M | 75.00M | 4.90M | 131.40M | 55.00M | 132.00M | 74.00M | 69.00M | 86.00M | 17.00M | 181.00M | -35.00M | 273.00M | 57.00M | -17.00M | 52.00M | 131.00M | -2.00M | 47.00M | -213.00M | -13.00M | -65.00M | -134.00M | -52.00M | 131.00M | 148.00M | 92.00M | 36.00M | 117.00M | 134.00M | -78.00M | 65.00M | -89.00M | 39.00M | 64.00M | 29.00M | -39.00M | 160.00M | 45.00M | -117.00M | 177.00M | 143.00M | 2.00M | 44.00M |
|
Change in Account Payables (Quarter)
|
16.86M | -16.98M | 9.84M | -3.05M | 36.09M | -15.47M | 15.95M | -17.97M | 41.08M | -33.44M | -10.30M | -5.94M | 38.58M | -11.40M | 12.20M | -6.61M | 16.27M | -28.54M | 15.52M | -15.35M | 65.60M | -57.50M | 36.50M | -18.60M | 28.30M | -8.90M | -2.60M | 2.20M | 48.00M | -42.00M | 6.00M | -6.00M | 13.00M | -11.00M | -7.00M | 21.00M | 86.00M | -89.00M | -2.00M | 1.00M | 49.00M | -47.00M | 19.00M | -13.00M | 44.00M | 59.00M | -20.00M | 26.00M | 61.00M | -44.00M | -56.00M | 4.00M | 35.00M | -44.00M | -8.00M | 6.00M | -26.00M | -14.00M | 5.00M | 12.00M | -47.00M | 13.00M | 5.00M | 6.00M | 9.00M | -38.00M | -6.00M | 33.00M |
|
Change in Accured Expenses (Quarter)
|
-69.62M | 42.83M | 105.31M | 129.36M | -83.14M | 64.60M | 138.12M | 229.32M | -149.82M | 134.84M | 109.54M | 100.48M | -136.16M | 66.04M | 171.82M | 106.74M | -139.63M | 96.06M | 156.50M | 200.57M | -281.60M | 154.50M | 171.90M | -3.80M | -276.20M | 112.10M | 343.60M | 253.50M | -526.00M | 239.00M | 214.00M | 127.00M | -384.00M | 95.00M | 293.00M | 667.00M | -393.00M | 163.00M | 144.00M | 142.00M | -386.00M | 178.00M | 170.00M | -121.00M | -328.00M | 218.00M | 94.00M | 318.00M | -558.00M | -33.00M | 159.00M | 19.00M | -434.00M | -144.00M | 97.00M | 89.00M | -155.00M | -292.00M | 150.00M | 55.00M | -327.00M | -166.00M | 412.00M | -15.00M | -287.00M | -101.00M | 354.00M | 127.00M |
|
Other Working Capital Changes (Quarter)
|
0.07M | 4.83M | 2.92M | 1.43M | 4.99M | 7.74M | 9.53M | 53.09M | 7.15M | 30.36M | -16.63M | 78.34M | 7.36M | 31.82M | -31.11M | 21.76M | 9.02M | 27.16M | 20.47M | -41.45M | 24.40M | 28.20M | 23.20M | 43.20M | 74.50M | -53.90M | -9.10M | 21.50M | 41.00M | 79.00M | -36.00M | 20.00M | 67.00M | -57.00M | -31.00M | 39.00M | -247.00M | 200.00M | -69.00M | 124.00M | 56.00M | -107.00M | 37.00M | -145.00M | 59.00M | -40.00M | -55.00M | 101.00M | 36.00M | -96.00M | -15.00M | -273.00M | 73.00M | -81.00M | -253.00M | -82.00M | 17.00M | 79.00M | -238.00M | 138.00M | 347.00M | -361.00M | -42.00M | 100.00M | 70.00M | -80.00M | -54.00M | 119.00M |
|
Capital Expenditures (Quarter)
|
20.47M | 9.55M | 31.99M | 14.63M | 24.22M | 41.95M | 44.80M | 74.55M | 55.81M | 33.73M | 74.11M | 124.56M | 60.45M | 78.32M | 69.94M | 125.75M | 72.19M | 50.33M | 31.84M | 107.25M | 43.30M | 38.70M | 55.50M | 74.50M | 58.00M | 75.60M | 65.10M | 74.30M | 64.00M | 75.00M | 74.00M | 87.00M | 66.00M | 60.00M | 78.00M | 80.00M | 96.00M | 91.00M | 94.00M | 96.00M | 106.00M | 96.00M | 97.00M | 93.00M | 112.00M | 93.00M | 104.00M | 89.00M | 88.00M | 75.00M | 51.00M | 65.00M | 120.00M | 43.00M | 79.00M | 90.00M | 98.00M | 68.00M | 73.00M | 78.00M | 79.00M | 79.00M | 56.00M | 83.00M | 77.00M | 67.00M | 67.00M | 77.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | | | |
|
Acquisitions (Quarter)
|
1.30M | | 4.47M | 62.84M | | | 2.67M | 2.16M | 7.89M | 11.43M | 55.72M | 7.76M | 7.87M | 17.00M | 19.02M | 16.00M | 139.28M | 11.86M | 1.34M | 41.32M | 1.60M | 9.90M | | 2,679.50M | | | | 2.00M | 70.00M | 81.00M | 34.00M | 149.00M | 6.00M | | 66.00M | 144.00M | 1.00M | 477.00M | 1.00M | 632.00M | 197.00M | 35.00M | 146.00M | 239.00M | 86.00M | 403.00M | 580.00M | 54.00M | 310.00M | 348.00M | 57.00M | 255.00M | | | | 367.00M | 409.00M | | | | 421.00M | | 1,194.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | | 9.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
18.97M | 20.82M | 37.15M | 21.76M | 13.88M | 237.26M | 264.90M | 190.64M | 128.84M | 254.65M | 359.62M | 116.29M | 407.67M | 230.60M | 364.68M | 249.87M | 374.28M | 596.90M | 326.07M | 276.14M | 390.50M | 419.40M | 892.80M | 537.30M | 413.70M | 432.20M | 416.30M | 27.80M | 1,002.00M | 1,570.00M | -2572.00M | 843.00M | 1,488.00M | -1143.00M | 490.00M | 2,569.00M | 193.00M | 12.00M | 545.00M | -385.00M | 29.00M | 279.00M | 160.00M | 1,639.00M | 28.00M | 318.00M | 118.00M | 3.00M | | 76.00M | 29.00M | 15.00M | 591.00M | 178.00M | -721.00M | 965.00M | 81.00M | -63.00M | 6.00M | | 3.00M | | 257.00M | -257.00M | | 1.00M | -1.00M | |
|
Cash from Investing Activities (Quarter)
|
-43.55M | -76.89M | -99.25M | -175.09M | -57.14M | -200.84M | -34.60M | -154.31M | -252.66M | -243.75M | -180.65M | -173.23M | -95.49M | -247.32M | -86.53M | -140.71M | -185.87M | -39.90M | -152.60M | -352.42M | -433.70M | -257.50M | 64.60M | -2534.40M | -364.00M | -489.50M | -176.90M | -340.60M | -228.00M | -32.00M | -613.00M | -90.00M | 91.00M | -389.00M | -124.00M | -160.00M | -227.00M | -584.00M | -266.00M | -550.00M | 356.00M | 1,267.00M | 340.00M | -375.00M | -272.00M | -259.00M | -658.00M | -49.00M | -538.00M | -721.00M | -407.00M | -498.00M | 700.00M | -471.00M | -257.00M | -78.00M | -215.00M | -85.00M | -199.00M | 168.00M | -238.00M | -79.00M | -1250.00M | -79.00M | -7.00M | -82.00M | -66.00M | -75.00M |
|
Other financing activities (Quarter)
|
1.82M | 3.33M | 7.25M | 19.16M | 15.75M | 12.66M | 31.09M | 14.34M | 15.79M | 6.25M | 8.93M | 8.18M | 12.75M | 3.11M | 9.11M | 23.41M | 7.49M | 1.99M | 6.97M | 14.15M | 5.90M | 6.10M | 2.50M | -5.50M | 7.50M | 7.80M | 3.70M | 15.00M | 3.20M | 7.00M | 8.80M | -19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-2.30M | 12.43M | 21.46M | 45.35M | 43.54M | 29.90M | 61.03M | -14.47M | -49.04M | -80.76M | -146.92M | 21.28M | 7.12M | -348.52M | -25.65M | 24.06M | 16.93M | -106.31M | 28.33M | 30.15M | -6.50M | -93.50M | -8.40M | 1,611.40M | -557.30M | -149.10M | -248.50M | 272.90M | -471.00M | -150.00M | -127.00M | 5.00M | -1124.00M | -297.00M | -231.00M | -333.00M | -488.00M | -734.00M | -146.00M | -325.00M | -839.00M | -1137.00M | -340.00M | -253.00M | 1,135.00M | -171.00M | -347.00M | -2626.00M | -340.00M | -428.00M | -239.00M | -196.00M | -600.00M | -450.00M | -458.00M | -431.00M | -350.00M | -354.00M | -450.00M | -455.00M | -304.00M | -221.00M | 212.00M | -602.00M | -657.00M | -516.00M | -612.00M | -487.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 90.00M | 86.00M | 118.00M | 118.00M | 116.00M | 116.00M | 116.00M | 116.00M | 111.00M | 110.00M | 121.00M | 121.00M | 120.00M | 118.00M | 128.00M | 127.00M | 127.00M | 127.00M | 143.00M | 141.00M | 141.00M | 139.00M | 150.00M | 148.00M | 147.00M | 146.00M | 151.00M | 150.00M | 149.00M | 150.00M | 155.00M | 153.00M | 151.00M | 151.00M |
|
Exchange Rate Effect (Quarter)
|
-5.74M | 15.01M | 1.88M | 0.22M | -8.72M | -5.61M | 16.23M | 0.37M | 8.60M | 8.94M | -13.60M | -3.42M | 4.24M | -6.55M | 1.81M | 0.13M | 0.26M | -16.00M | -1.69M | -1.76M | 5.90M | -0.90M | -14.20M | -8.80M | -6.70M | 0.40M | -5.10M | -7.60M | 26.00M | -24.00M | 3.00M | -35.00M | 30.00M | 14.00M | 2.00M | 5.00M | 1.00M | -20.00M | -12.00M | -5.00M | 3.00M | 5.00M | -34.00M | -8.00M | -119.00M | -13.00M | 94.00M | 21.00M | -10.00M | 3.00M | -6.00M | -3.00M | -6.00M | -31.00M | -43.00M | 59.00M | | | -30.00M | 63.00M | -39.00M | | 11.00M | -21.00M | 13.00M | 16.00M | -4.00M | -3.00M |
|
Change in Cash (Quarter)
|
23.50M | 101.81M | 132.55M | 108.00M | -19.99M | -41.26M | 277.39M | 223.89M | -247.47M | -100.46M | -11.82M | 129.69M | 17.63M | -278.29M | 274.49M | 245.34M | -95.22M | 203.34M | 352.91M | 181.86M | -277.00M | 56.40M | 625.20M | -607.60M | -738.70M | -182.10M | 387.40M | 648.40M | -601.00M | 160.00M | -134.00M | 484.00M | -726.00M | -151.00M | 420.00M | 348.00M | -326.00M | -698.00M | 438.00M | -178.00M | -211.00M | 710.00M | 683.00M | 302.00M | 1,241.00M | 536.00M | 14.00M | -1756.00M | -707.00M | -605.00M | 296.00M | 128.00M | 400.00M | -424.00M | 274.00M | 252.00M | 164.00M | -403.00M | 149.00M | 513.00M | -486.00M | -38.00M | -180.00M | 218.00M | -251.00M | -184.00M | 545.00M | 293.00M |
|
Free Cash Flow (Quarter)
|
54.62M | 141.71M | 176.47M | 222.90M | -21.89M | 93.35M | 189.94M | 317.74M | -10.19M | 181.38M | 255.23M | 160.50M | 41.31M | 245.78M | 314.92M | 236.11M | 1.28M | 315.23M | 447.04M | 398.64M | 114.00M | 369.60M | 527.70M | 249.70M | 131.30M | 380.50M | 752.80M | 649.40M | 8.00M | 291.00M | 529.00M | 517.00M | 211.00M | 461.00M | 695.00M | 756.00M | 292.00M | 549.00M | 768.00M | 606.00M | 163.00M | 479.00M | 620.00M | 845.00M | 385.00M | 886.00M | 821.00M | 809.00M | 93.00M | 466.00M | 897.00M | 760.00M | 186.00M | 485.00M | 953.00M | 612.00M | 631.00M | -32.00M | 755.00M | 659.00M | 16.00M | 183.00M | 791.00M | 837.00M | 323.00M | 331.00M | 1,160.00M | 781.00M |
|
Net Cash Flow (Quarter)
|
29.25M | 86.80M | 130.67M | 107.79M | -11.27M | -35.65M | 261.16M | 223.52M | -256.07M | -109.40M | 1.77M | 133.11M | 13.39M | -271.74M | 272.68M | 245.21M | -95.47M | 219.34M | 354.61M | 183.62M | -282.90M | 57.30M | 639.40M | -598.80M | -732.00M | -182.50M | 392.50M | 656.00M | -627.00M | 184.00M | -137.00M | 519.00M | -756.00M | -165.00M | 418.00M | 343.00M | -327.00M | -678.00M | 450.00M | -173.00M | -214.00M | 705.00M | 717.00M | 310.00M | 1,360.00M | 549.00M | -80.00M | -1777.00M | -697.00M | -608.00M | 302.00M | 131.00M | 406.00M | -393.00M | 317.00M | 193.00M | 164.00M | -403.00M | 179.00M | 450.00M | -447.00M | -38.00M | -191.00M | 239.00M | -264.00M | -200.00M | 549.00M | 296.00M |