|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.20M | -0.90M | | -0.60M | -0.30M | -0.20M | -0.50M | -0.30M | -0.20M | -0.50M | -1.90M | -0.40M | -0.60M | -0.30M | -0.20M | -0.10M | -0.20M | -3.80M | -2.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.60M | 10.50M | 11.70M | 10.70M | 20.30M | 18.10M | 14.20M | 14.90M | 30.30M | 13.50M | 14.00M | 10.70M | 34.70M | 14.20M | 15.60M | 14.60M | 25.00M | 23.90M | 17.60M | 12.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40M | 12.90M | 2.50M | -33.70M | -9.60M | -14.90M | -30.30M | -4.70M | 4.20M | 3.60M | -4.80M | -6.20M | 5.00M | 12.50M | 9.70M | -22.20M | 53.90M | 23.80M | 2.40M | -8.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.40M | -8.50M | -0.40M | -0.50M | 1.40M | -6.40M | -1.70M | | | -9.30M | -0.50M | | | -7.90M | -0.60M | | | -2.10M | -2.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.30M | 301.20M | 435.00M | 348.10M | 427.80M | 207.80M | 504.90M | 412.30M | 269.10M | 340.80M | 585.80M | 426.00M | 273.20M | 388.60M | 588.20M | 457.00M | 342.50M | 320.70M | 617.80M | 572.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 92.10M | 94.30M | 93.00M | 95.60M | 96.80M | 98.30M | 97.10M | 109.80M | 112.50M | 117.90M | 119.70M | 121.50M | 127.70M | 131.90M | 135.00M | 135.10M | 137.90M | 141.80M | 146.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 1.70M | -16.50M | 19.50M | -21.30M | 20.80M | -13.90M | 22.60M | -29.50M | 21.20M | -7.90M | 6.90M | -15.30M | 12.50M | -12.20M | 28.20M | -20.20M | 29.40M | -9.50M | 36.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 19.40M | 13.50M | 26.90M | 2.50M | 22.90M | 9.80M | -17.90M | -9.40M | 23.70M | -12.50M | -7.40M | 7.70M | 17.90M | 6.50M | -11.60M | -2.00M | 44.90M | -9.20M | -19.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | 22.10M | -5.10M | 11.50M | 12.60M | 24.90M | -14.40M | 17.80M | -16.00M | 8.30M | -2.00M | -1.60M | 8.00M | -5.40M | 4.60M | 19.40M | 20.10M | -9.60M | -11.00M | -22.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -125.70M | 22.10M | -25.00M | 4.50M | -44.30M | -0.10M | 30.80M | 48.20M | -25.10M | 35.50M | 16.40M | 36.10M | -29.10M | 38.40M | 13.00M | -8.10M | -35.50M | 4.40M | 27.20M | 32.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | -29.60M | 4.70M | 50.40M | 217.00M | -71.00M | 34.00M | -36.70M | 20.80M | -39.50M | 15.00M | 8.80M | 13.70M | -7.80M | -18.10M | -3.00M | -22.50M | -30.40M | 6.80M | 39.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.80M | 4.40M | -73.20M | 13.70M | -133.50M | 73.90M | -133.10M | 17.00M | 59.50M | -1.10M | -149.00M | -4.80M | 77.80M | -22.30M | -105.50M | 38.50M | 79.20M | 92.80M | -141.80M | -5.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.70M | 90.60M | 102.30M | 101.30M | 122.80M | 157.50M | 130.20M | 154.40M | 150.90M | 161.50M | 148.40M | 140.40M | 145.20M | 169.30M | 158.10M | 172.00M | 174.10M | 200.90M | 165.90M | 193.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 2.60M | 4.10M | | 10.40M | 10.70M | 0.30M | 4.00M | 1.60M | 0.40M | | 1.30M | | | | 2.50M | 20.30M | 3.80M | 8.90M | 12.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 699.90M | | | 1.20M | | 613.70M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.70M | -94.10M | -103.10M | -108.10M | -118.10M | -155.30M | -136.10M | -158.90M | -854.20M | -168.70M | -153.10M | -148.60M | -149.70M | -789.60M | -160.30M | -178.70M | -159.30M | -204.60M | -159.20M | -188.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -312.80M | -408.20M | -514.40M | -374.30M | -345.40M | -189.50M | -327.80M | -170.40M | 409.40M | -192.70M | -375.20M | -324.90M | -126.70M | 425.60M | -422.80M | -261.90M | -212.20M | -102.70M | -446.60M | -402.30M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.60M | 6.10M | 10.70M | 3.80M | 6.40M | 5.30M | 6.60M | 17.10M | 22.30M | 3.60M | 11.10M | 6.60M | 9.70M | 12.10M | 17.10M | 16.70M | 8.80M | 3.90M | 5.50M | 6.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.10M | 143.10M | 140.70M | 137.50M | 150.00M | 148.90M | 147.80M | 147.40M | 160.10M | 158.10M | 157.30M | 156.40M | 166.40M | 165.70M | 165.60M | 165.30M | 176.60M | 174.40M | 174.20M | 172.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -215.40M | -201.50M | -191.00M | -134.70M | -36.20M | -135.60M | 34.60M | 81.30M | -175.70M | -20.60M | 48.20M | -48.00M | -3.20M | 24.60M | -2.80M | 15.80M | -29.00M | 13.10M | 9.90M | -20.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.60M | 210.60M | 332.70M | 246.80M | 305.00M | 50.30M | 374.70M | 257.90M | 118.20M | 179.30M | 437.40M | 285.60M | 128.00M | 219.30M | 430.10M | 285.00M | 168.40M | 119.80M | 451.90M | 379.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -216.20M | -201.10M | -182.50M | -134.30M | -35.70M | -137.00M | 41.00M | 83.00M | -175.70M | -20.60M | 57.50M | -47.50M | -3.20M | 24.60M | 5.10M | 16.40M | -29.00M | 13.40M | 12.00M | -18.50M |