|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.90M | 206.60M | 123.00M | 222.80M | 201.40M | 166.90M | 109.10M | 113.50M | 139.40M | 164.30M | 134.50M | 126.10M | 165.20M | 142.70M | 173.40M | 133.80M | 192.60M | 161.50M | 176.40M | 173.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 10.90M | 10.10M | 22.30M | 14.40M | 13.70M | 12.20M | 39.70M | 12.50M | 9.10M | 10.50M | 41.20M | 19.10M | 11.60M | 9.70M | 33.50M | 13.10M | 17.30M | 14.50M | 43.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | -1.50M | -3.30M | 40.20M | -13.50M | 21.20M | 40.20M | -11.90M | 6.30M | -62.30M | -2.30M | -17.90M | -21.70M | -5.60M | -21.70M | -3.00M | -4.30M | 36.90M | 0.60M | 13.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.80M | 13.50M | 13.40M | 29.80M | 2.50M | 0.70M | 0.90M | 15.90M | 1.00M | | 0.40M | 15.40M | 0.60M | 0.40M | 0.40M | 11.50M | 1.70M | 0.40M | 1.40M | 14.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 407.70M | 398.40M | 385.30M | -198.50M | 275.30M | 354.90M | 325.40M | 150.90M | 262.10M | 381.70M | 322.10M | 252.70M | 267.50M | 479.50M | 324.80M | 223.90M | 361.10M | 559.90M | 470.80M | 241.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.70M | 118.50M | 134.70M | 139.30M | 141.90M | 142.90M | 144.50M | 152.20M | 152.10M | 156.70M | 158.80M | 166.60M | 166.90M | 173.40M | 173.70M | 176.40M | 179.30M | 185.10M | 186.10M | 184.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.50M | 3.60M | 11.30M | 124.90M | 45.60M | -36.90M | 5.00M | 60.80M | 14.50M | 11.10M | -63.10M | 102.50M | 8.50M | -63.20M | 18.50M | 55.00M | 14.00M | -23.40M | -4.70M | 58.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 0.20M | -11.30M | 0.60M | 42.80M | -11.40M | -9.60M | 25.00M | -15.00M | 6.00M | -3.00M | 15.20M | -19.00M | 17.10M | 16.20M | 5.50M | 19.30M | -14.50M | -52.90M | 16.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.50M | 97.40M | 136.10M | 156.50M | 158.90M | 153.00M | 156.10M | 158.30M | 163.00M | 134.30M | 145.70M | 131.90M | 136.70M | 124.00M | 118.90M | 107.20M | 122.20M | 122.00M | 130.00M | 120.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 247.30M | 1,826.70M | 111.70M | -0.30M | 326.10M | -3.70M | 4.30M | | 271.70M | 7.80M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.10M | 0.70M | | | | | | | | | | | | | 0.40M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.10M | -344.70M | -1957.90M | -268.20M | -60.50M | -478.40M | -152.40M | -162.60M | -156.10M | -406.00M | -153.50M | -131.90M | -136.70M | -124.00M | -118.90M | -107.20M | -121.40M | -122.00M | -203.70M | -120.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 1.30M | | | 5.40M | 0.80M | 0.30M | 5.50M | 0.20M | 0.20M | | | 5.20M | 0.20M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -591.70M | 1,522.70M | -224.70M | 444.30M | -179.30M | 151.50M | -142.80M | -43.30M | -173.90M | 280.70M | -369.70M | -131.90M | -148.80M | -64.30M | -501.40M | -95.80M | -251.00M | -436.70M | -276.20M | -117.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.30M | 47.60M | -136.10M | 0.50M | 1.90M | 140.90M | 47.80M | | 95.60M | -92.80M | 189.00M | 48.20M | 48.20M | 48.40M | -140.20M | 48.50M | 62.00M | -104.30M | -0.10M | 67.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -9.00M | -3.50M | -1.40M | -12.80M | -9.90M | 13.30M | 2.30M | -0.50M | -7.90M | 5.30M | -4.70M | -1.10M | -4.90M | -2.80M | 4.40M | 5.10M | -1.20M | 0.90M | -1.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.80M | 1,567.40M | -1800.80M | -23.80M | 22.70M | 18.10M | 43.50M | -52.70M | -68.40M | 248.50M | -195.80M | -15.80M | -19.10M | 286.30M | -298.30M | 25.30M | -6.20M | | -8.20M | 2.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.20M | 301.00M | 249.20M | -355.00M | 116.40M | 201.90M | 169.30M | -7.40M | 99.10M | 247.40M | 176.40M | 120.80M | 130.80M | 355.50M | 205.90M | 116.70M | 238.90M | 437.90M | 340.80M | 121.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -306.10M | 1,576.40M | -1797.30M | -22.40M | 35.50M | 28.00M | 30.20M | -55.00M | -67.90M | 256.40M | -201.10M | -11.10M | -18.00M | 291.20M | -295.50M | 20.90M | -11.30M | 1.20M | -9.10M | 3.80M |