|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 220.90M | 182.00M | 196.50M | 157.10M | 165.00M | 156.50M | 184.50M | 175.10M | -49.70M | 144.50M | 79.50M | 152.70M | 175.40M | 209.80M | 247.10M | 287.50M | 367.70M | 468.60M | 354.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 3.50M | 1.60M | 1.40M | 1.60M | 3.60M | 1.50M | 1.70M | 1.50M | 0.80M | 1.40M | 1.50M | 1.30M | 1.20M | 2.10M | 1.00M | 1.70M | 1.50M | 1.10M | 1.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | 26.90M | 7.00M | 6.20M | 9.00M | 15.20M | 8.10M | 7.00M | 1.50M | 10.00M | 5.40M | 50.90M | 7.70M | 2.30M | 9.10M | 37.20M | 36.60M | 25.20M | 33.70M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.10M | | | | -0.40M | | | 1.80M | -11.30M | | | 1.00M | 6.00M | | | -12.90M | -32.70M | | 4.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.00M | | | | | | | | | | | | | | -4.10M | -0.70M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -3.00M | -1.70M | -4.30M | 1.60M | -3.10M | -0.70M | -1.30M | -0.20M | -3.70M | -2.00M | -0.90M | -0.10M | -4.20M | -0.20M | -5.30M | -1.50M | -10.30M | -0.20M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.50M | 250.10M | 240.50M | 269.20M | 237.10M | 263.60M | 224.30M | 255.30M | 247.70M | 257.80M | 185.70M | 178.90M | 207.00M | 236.50M | 287.00M | 428.70M | 392.70M | 416.30M | 510.90M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.10M | -26.40M | -16.80M | -7.70M | -5.70M | -15.90M | 16.10M | -24.80M | 9.60M | 23.80M | -15.70M | 5.80M | 12.80M | 40.80M | 8.40M | 13.50M | -44.00M | 90.10M | -25.60M | 30.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | 11.20M | 19.70M | 1.40M | 8.10M | 4.50M | 49.80M | 38.30M | -10.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | -1.50M | 1.60M | -1.50M | 7.20M | 0.90M | -0.50M | 5.30M | -14.80M | -10.60M | 7.90M | 7.80M | 11.20M | 19.70M | 1.40M | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 21.90M | 22.50M | 36.80M | 21.00M | 14.80M | 23.90M | 27.00M | 16.10M | 21.10M | 7.40M | 35.10M | 14.10M | 17.20M | 47.50M | 45.70M | 46.80M | 22.00M | 58.10M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -2.40M | 5.30M | -2.70M | -6.30M | -3.20M | 2.10M | -6.10M | -6.50M | -8.00M | 0.70M | 1.80M | 8.20M | 4.90M | 8.90M | -20.00M | -5.20M | -4.70M | -8.20M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.60M | 257.30M | | | | | | | | 194.30M | | | 288.90M | 430.30M | 348.00M | 426.50M | 520.40M | 482.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 78.20M | 74.60M | 69.60M | 68.50M | 73.50M | 61.00M | 75.10M | 68.10M | 68.90M | 58.20M | 52.90M | 54.20M | 60.00M | 68.40M | 64.00M | 87.00M | 87.30M | 77.90M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | -0.20M | -2.00M | -0.10M | -0.10M | -2.40M | -0.20M | 0.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 6.30M | 16.10M | 10.40M | 9.60M | 15.50M | 8.50M | 10.10M | 1.90M | 7.00M | 4.70M | 6.50M | 12.70M | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | 29.80M | 4.70M | 6.50M | | | | | | | 97.50M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.20M | | 0.10M | | | 0.10M | | 10.70M | -9.60M | 12.90M | 9.30M | 9.70M | 15.80M | 84.40M | | 15.10M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 765.00M | -1.60M | -14.80M | 30.90M | 145.50M | | | 173.70M | 541.10M | | -36.70M | 279.00M | 537.30M | -551.00M | -1338.10M | -208.00M | -2033.00M | 397.90M | -101.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 2.50M | 2.70M | | 4.30M | 1.20M | 1.70M | | | 0.80M | 1.90M | | 0.10M | 3.40M | 0.90M | 3.10M | 0.30M | 0.40M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.20M | 47.60M | -48.60M | 49.10M | 189.00M | | | 283.80M | -230.10M | 58.10M | -59.20M | 295.70M | 240.40M | 66.80M | -66.10M | -64.20M | -267.40M | -80.80M | -81.20M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.40M | 313.00M | 50.10M | 51.30M | 0.32 | 48.00M | 57.80M | 58.60M | -56.80M | 59.80M | 58.90M | -60.30M | 61.10M | -242.40M | -70.20M | -67.00M | 67.30M | 70.60M | 80.50M | 80.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 5.10M | 2.00M | -6.00M | 13.50M | 7.80M | | | | | | -11.40M | | 22.40M | 5.70M | 6.10M | 0.60M | 13.90M | 2.10M | -0.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.40M | 187.90M | | | | | | | 69.90M | 87.00M | 87.50M | -75.20M | 323.20M | -967.80M | 76.40M | -780.40M | 43.80M | 299.50M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.30M | | | | 1,196.50M | | 1,295.10M | | 1,421.90M | 1,352.00M | 1,439.00M | | 1,451.30M | 1,128.10M | 160.30M | | 670.90M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.60M | 257.30M | | | | | | | 0.10M | 194.30M | | 0.20M | 290.90M | 430.40M | 348.10M | 428.90M | 520.60M | 482.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 945.20M | 276.60M | 193.90M | 80.00M | 334.50M | | | 457.50M | 311.00M | 58.10M | 98.40M | 574.70M | 777.70M | -195.30M | -973.90M | 75.80M | -1873.90M | 837.50M | 299.90M |