|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.15M | 123.53M | 133.60M | 158.50M | 128.47M | 128.94M | 129.87M | 150.31M | 160.12M | 102.67M | 148.72M | 119.42M | 141.00M | 87.18M | 151.85M | 164.00M | 154.80M | 97.11M | 158.45M | 138.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.99M | 14.31M | 16.74M | 17.84M | 18.12M | 19.11M | 19.49M | 21.36M | 24.05M | 24.79M | 26.08M | 26.34M | 26.11M | 26.00M | 26.52M | 25.65M | 25.96M | 26.73M | 24.09M | 38.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.10M | 14.28M | 4.14M | -40.02M | 15.44M | 17.15M | -16.97M | -10.38M | -18.55M | -14.31M | -6.68M | 7.24M | -12.91M | -33.33M | 1.65M | 0.65M | 8.60M | 9.39M | 15.15M | 9.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.87M | 199.71M | 204.12M | 168.86M | 166.83M | 216.92M | 83.23M | 294.48M | 172.56M | 272.37M | 182.39M | 132.66M | 191.46M | 217.92M | 105.56M | 172.46M | 241.24M | 229.84M | 220.18M | 101.58M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -5.75M | -0.55M | -2.41M | -2.07M | -3.50M | -0.83M | -1.76M | 0.15M | -1.86M | 0.93M | -1.32M | 4.57M | 1.13M | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.85M | 190.70M | -84.46M | -56.41M | -16.69M | 222.53M | -197.38M | 143.90M | -74.89M | 124.91M | -66.66M | -4.63M | -17.52M | 193.22M | 2.42M | 30.76M | 24.32M | -137.10M | -14.55M | -32.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.55M | 11.24M | -3.05M | -18.95M | -41.80M | -20.13M | 82.14M | -120.74M | 147.52M | 49.95M | 95.79M | -25.71M | 54.99M | 91.26M | -50.84M | -75.86M | 41.11M | 8.55M | -19.38M | -70.74M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | -17.90M | 16.80M | 10.58M | -7.47M | -4.25M | -11.24M | -0.00M | -31.50M | 31.15M | -18.07M | -44.16M | -0.10M | 15.09M | -5.13M | -5.95M | -6.70M | 2.67M | -9.33M | 4.32M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.99M | -188.87M | 86.05M | 16.95M | -74.53M | -50.92M | -6.19M | 88.15M | -80.75M | -159.04M | -25.93M | -22.60M | 6.60M | -18.41M | 0.87M | 26.98M | -14.03M | 41.25M | 6.52M | 16.99M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.73M | 51.81M | 50.88M | 50.20M | 73.64M | 49.82M | 61.07M | 42.02M | 45.33M | 47.29M | 45.86M | 51.99M | 45.89M | 49.33M | 46.97M | 47.49M | 48.00M | | 50.74M | 53.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.26M | -60.87M | -11.84M | 14.88M | 24.88M | -47.68M | -0.85M | 0.60M | 3.65M | 120.95M | -10.54M | -3.96M | -6.71M | 126.70M | -7.92M | 13.07M | -26.80M | 125.61M | 17.60M | 0.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.33M | 254.63M | -23.89M | -0.61M | 0.07M | 48.86M | | | | 206.24M | -77.33M | -9.80M | 0.30M | 173.65M | -57.08M | -0.09M | -4.24M | 147.72M | -194.49M | -23.17M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.07M | 3.87M | 5.24M | 7.90M | 6.90M | 1.91M | 3.73M | 6.63M | 5.19M | 10.43M | 8.53M | 22.61M | 18.38M | 19.14M | 33.36M | 59.59M | 1.76M | 75.28M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.74M | -161.87M | -110.69M | -32.39M | -36.01M | -83.41M | -30.80M | -30.25M | -108.06M | -55.38M | -111.61M | -17.18M | 6.92M | -5.54M | -34.73M | 43.94M | -31.86M | 20.59M | -224.88M | -34.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | 4.58M | 6.01M | 44.54M | 22.41M | 9.97M | 14.59M | 20.25M | 11.14M | 2.71M | 4.43M | 11.63M | 3.06M | 7.83M | 4.41M | 7.01M | 6.67M | 3.20M | 1.70M | 1.49M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -229.82M | -182.08M | -216.00M | -129.90M | 817.91M | -1101.92M | -133.62M | -133.00M | 703.48M | -1088.29M | -207.97M | 571.39M | 223.30M | -1357.74M | -203.08M | 588.99M | 189.46M | -1343.49M | -72.42M | 245.40M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.89M | -140.03M | -170.90M | -130.03M | -99.99M | -107.55M | -100.02M | -105.62M | -128.86M | -155.03M | -158.53M | -115.42M | -169.38M | -119.81M | -144.48M | -135.24M | -135.20M | | -146.17M | -138.34M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36 | 0.36 | -44.96M | 0.40 | 0.40 | 0.40 | -47.73M | 0.44 | 0.44 | 0.44 | -51.05M | 0.48 | 0.48 | 0.48 | -54.08M | 0.53 | 0.53 | 0.53 | -57.16M | 0.57 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.69M | -144.24M | -122.57M | 6.57M | 4.71M | -24.38M | -81.20M | 131.22M | -105.75M | 2.42M | -137.19M | -39.97M | -24.93M | 28.10M | -132.25M | 33.56M | 19.92M | 57.69M | -77.12M | -33.38M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 709.06M | | | | 573.38M | | | | 520.08M | | | | 346.08M | | | | 325.00M | 325.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.13M | 260.59M | 215.95M | 153.98M | 141.95M | 264.60M | 84.07M | 293.87M | 168.90M | 151.42M | 192.93M | 136.61M | 198.18M | 91.22M | 113.48M | 159.39M | 268.04M | 104.23M | 202.59M | 100.69M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.69M | -144.24M | -122.57M | 6.57M | 948.73M | -968.41M | -81.20M | 131.22M | 767.98M | -871.30M | -137.19M | 686.88M | 421.68M | -1145.36M | -132.25M | 805.39M | 398.84M | -1093.06M | -77.12M | 312.58M |