|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.00M | 450.00M | 352.60M | 98.10M | 110.20M | 2.40M | 54.60M | 46.00M | 136.40M | -1.20M | 23.40M | 46.70M | 116.40M | -103.40M | 83.00M | 74.80M | 147.10M | 189.90M | 351.20M | 124.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 7.00M | 6.60M | 43.30M | 8.70M | 8.20M | 7.10M | 23.00M | 9.00M | 8.90M | 8.20M | 23.40M | 9.40M | 9.70M | 9.50M | 30.60M | 17.20M | 11.80M | 8.80M | 27.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.84M | 0.90M | 0.90M | 0.90 | 1.00M | 1.00M | 0.60M | 0.60M | 0.70M | 0.70M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 0.90M | 1.10M | 1.10M | 0.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.51M | 275.24M | -8.20M | 5.00M | 14.00M | 14.00M | -159.80M | 1.60M | 0.70M | 0.80M | 1.50M | 0.60M | 0.80M | 0.90M | -4.30M | 1.00M | 1.10M | 2.00M | -5.30M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.00M | 399.00M | 343.90M | 38.30M | 191.30M | 302.60M | 245.40M | -92.30M | 269.00M | 219.30M | -41.70M | 69.30M | 266.70M | 236.90M | 324.60M | -52.80M | 361.80M | 272.50M | 369.30M | 5.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -11.00M | -13.70M | -11.20M | -6.10M | -1.00M | -0.50M | -1.60M | -1.30M | -2.70M | -3.00M | -2.10M | -1.90M | -1.10M | 8.10M | 10.00M | 10.90M | 13.10M | 11.20M | 12.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 39.00M | 40.40M | 41.00M | 41.60M | 41.40M | 43.50M | 45.50M | 46.10M | 47.30M | 49.60M | 50.10M | 52.10M | 53.20M | 52.00M | 52.50M | 53.00M | 54.80M | 55.90M | 54.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 23.00M | -5.80M | -6.10M | -22.00M | -17.40M | -37.20M | -12.70M | 35.10M | -5.70M | 142.40M | -160.20M | 36.10M | 12.30M | -14.40M | 2.30M | 32.40M | 37.20M | -14.50M | -32.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -6.00M | -19.10M | -23.60M | 0.50M | 12.70M | -17.50M | -12.80M | 9.10M | 14.60M | -11.00M | -13.80M | 7.50M | 19.60M | 0.40M | -14.50M | 8.00M | 17.50M | -7.70M | -14.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 122.00M | 45.00M | -246.00M | -77.80M | 49.40M | 8.50M | -202.90M | 78.80M | 10.90M | 61.30M | -143.70M | 80.60M | 31.40M | 77.60M | -202.00M | 140.60M | 58.00M | 78.20M | -246.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.00M | 58.00M | -6.00M | 24.70M | -68.00M | -71.10M | -15.60M | 0.20M | | 32.80M | -93.80M | 12.70M | 35.10M | -45.90M | 33.30M | 12.80M | 49.90M | -47.30M | 0.20M | 26.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -15.00M | -15.70M | 20.50M | 8.90M | -0.90M | 3.30M | -12.70M | -6.20M | -5.20M | 26.60M | -45.20M | 2.50M | -2.10M | 9.50M | 1.10M | -12.80M | 0.30M | -22.70M | 6.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 43.00M | 49.50M | 43.10M | 74.70M | 71.50M | 70.50M | 63.10M | 76.40M | 65.80M | 58.10M | 51.70M | 56.70M | 51.50M | 58.40M | 41.70M | 52.40M | 49.40M | 44.80M | 38.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | 4.80M | 0.10M | 0.10M | 2.70M | 0.10M | 0.10M | 2.00M | | 0.10M | 2.90M | -2.90M | 4.00M | | 1.10M | -1.00M | 1.80M | 0.90M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 57.00M | 125.80M | 9.20M | 194.10M | 74.20M | | 4.90M | 13.10M | 1.10M | 5.60M | 3.50M | 2.80M | -0.20M | 10.30M | 4.40M | -0.50M | -1.50M | 0.10M | 0.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 489.00M | 189.00M | 460.00M | 368.50M | 161.20M | 605.40M | 653.30M | 210.50M | 187.50M | 178.70M | 576.90M | 132.80M | 137.40M | 4,600.00M | 561.90M | 146.00M | 240.20M | 240.40M | 776.80M | 267.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -753.00M | -1297.00M | -564.10M | -106.60M | -88.20M | -60.30M | -137.90M | 426.90M | -181.00M | -61.10M | 414.70M | -231.40M | 100.80M | -295.00M | -33.10M | -234.50M | -723.20M | -353.70M | -144.50M | -815.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | -2161.30M | -12.50M | 5.60M | 5.30M | -1657.30M | -6.00M | 5.00M | -2.80M | -100.50M | 4.10M | 5.70M | 5.20M | -913.90M | 612.90M | -614.60M | -0.70M | -0.80M | 1,789.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 695.00M | 634.00M | -507.90M | 544.10M | -54.00M | 384.90M | -1251.40M | 423.70M | 171.40M | -820.00M | 1,648.00M | -1932.20M | 175.00M | 957.00M | -1509.20M | 612.30M | 335.50M | 964.90M | -1751.50M | 1,862.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 56.00M | 56.00M | 55.70M | 54.00M | 54.00M | 53.80M | 53.80M | 53.60M | 54.70M | 54.50M | 54.90M | 54.70M | 55.60M | 55.50M | 55.70M | 55.30M | 56.00M | 56.00M | 56.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -6.00M | 2.60M | 0.30M | -8.60M | -10.60M | 6.20M | 1.60M | 3.10M | -5.00M | 5.20M | -4.60M | -0.30M | 5.90M | -17.60M | 2.00M | 12.00M | -3.40M | 2.50M | -3.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.00M | -270.00M | -725.50M | 476.10M | 40.50M | 616.60M | -1137.70M | 759.90M | 262.50M | -666.80M | 2,026.20M | -2098.90M | 542.20M | 904.80M | -1235.30M | 327.00M | -13.90M | 880.30M | -1524.20M | 1,048.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 356.00M | 294.40M | -4.80M | 116.60M | 231.10M | 174.90M | -155.40M | 192.60M | 153.50M | -99.80M | 17.60M | 210.00M | 185.40M | 266.20M | -94.50M | 309.40M | 223.10M | 324.50M | -32.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.00M | -264.00M | -728.10M | 475.80M | 49.10M | 627.20M | -1143.90M | 758.30M | 259.40M | -661.80M | 2,021.00M | -2094.30M | 542.50M | 898.90M | -1217.70M | 325.00M | -25.90M | 883.70M | -1526.70M | 1,052.60M |