|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.84M | 372.53M | 312.36M | 251.98M | 303.96M | 344.49M | 351.20M | 316.88M | 248.89M | 295.54M | 226.58M | 133.06M | 194.39M | 254.88M | 226.17M | -609.50M | 188.53M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29M | 6.32M | 4.76M | 7.17M | 10.71M | 9.89M | 10.29M | 8.65M | 28.30M | 10.39M | 9.89M | 8.56M | 18.01M | 10.71M | 3.41M | 8.57M | 15.61M | 13.00M | 11.66M | 12.17M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.06M | 71.29M | | | | -8.55M | | | | 9.36M | -0.08M | -4.63M | -15.68M | 20.39M | -23.34M | -0.06M | | 0.06M | 2.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.49M | 303.77M | 250.09M | 398.81M | 392.18M | 453.61M | 222.38M | 197.51M | 259.50M | 625.44M | 353.16M | 318.31M | 293.61M | 484.31M | 155.03M | -40.83M | 209.94M | 341.57M | 380.07M | 63.92M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.96M | 72.12M | 72.59M | 87.37M | 85.89M | 86.56M | 88.00M | 87.22M | 90.87M | 83.86M | 88.58M | 90.61M | 99.20M | 106.04M | 112.13M | 115.44M | 123.02M | 127.47M | 172.09M | 131.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.61M | 64.28M | 272.20M | -59.14M | -28.27M | -45.52M | 151.32M | 201.73M | 198.32M | -180.33M | -261.35M | 26.30M | 114.37M | -141.05M | 47.85M | 359.05M | 190.82M | 24.23M | -562.99M | 267.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.60M | 48.21M | 127.93M | 78.05M | 74.93M | 91.02M | 95.63M | 88.10M | 117.24M | 144.52M | 162.82M | 115.69M | 143.56M | 126.34M | 181.75M | 119.84M | 128.98M | 101.62M | 119.39M | 97.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 2.12M | 2.37M | 5.89M | 134.95M | 0.39M | 3.78M | 1.97M | 2.79M | 2.58M | 17.76M | 68.46M | 5.18M | 0.57M | 48.22M | 15.81M | 3.64M | 1.63M | 31.21M | 14.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.68M | 45.40M | 141.75M | 1,348.80M | 182.52M | 22.87M | 136.02M | 39.59M | 66.44M | 112.15M | 88.70M | 134.68M | 446.46M | 373.07M | 126.03M | 74.13M | 37.85M | 70.01M | 136.30M | 13.80M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 2.98M | 1.05M | 25.94M | 0.16M | 6.52M | 0.98M | | | | 10.75M | 3.38M | 0.33M | -0.31M | -1.77M | | | | | 6.28M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.44M | 80.48M | | | -80.48M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.72M | -88.51M | -266.26M | -1420.94M | -122.51M | -113.51M | -27.28M | -45.24M | -180.88M | -247.31M | -232.36M | -178.44M | -583.58M | -483.17M | -262.33M | -154.82M | -163.13M | -170.00M | -223.64M | -92.91M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -3.19M | -1.86M | -1.59M | -12.31M | -2.97M | -2.88M | -4.12M | -2.32M | -2.39M | -2.22M | -2.23M | -9.66M | 3.88M | -3.24M | -6.17M | -14.10M | 0.03M | -2.73M | -19.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -432.18M | -270.55M | -170.81M | 913.96M | -329.45M | -198.48M | -180.93M | -157.81M | -199.94M | -241.27M | 306.86M | -175.22M | -207.10M | 507.15M | -458.76M | 128.74M | -26.21M | -196.24M | -115.54M | 56.71M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.58M | 117.67M | 116.36M | 115.88M | 126.89M | 126.72M | 126.43M | 126.19M | 133.74M | 133.49M | 133.25M | 132.63M | 139.39M | 139.38M | 143.53M | 134.35M | 142.95M | 143.26M | 143.27M | 141.75M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81M | -13.00M | -17.41M | 4.25M | -31.86M | -31.55M | 10.10M | 3.26M | 0.25M | -12.33M | 19.71M | -17.06M | 2.77M | 14.54M | -32.06M | 7.36M | 16.95M | -1.96M | 4.92M | -4.88M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.60M | -68.29M | -204.40M | -103.92M | -91.64M | 110.07M | 24.27M | -2.28M | -121.08M | 124.53M | 447.37M | -52.42M | -494.31M | 522.84M | -598.13M | -59.54M | 37.55M | -26.63M | 45.82M | 22.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.89M | 255.55M | 122.16M | 320.76M | 317.25M | 362.58M | 126.75M | 109.41M | 142.26M | 480.92M | 190.35M | 202.62M | 150.05M | 357.96M | -26.72M | -160.67M | 80.96M | 239.95M | 260.68M | -33.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.41M | -55.29M | -186.98M | -108.17M | -59.78M | 141.62M | 14.17M | -5.54M | -121.33M | 136.87M | 427.66M | -35.36M | -497.08M | 508.30M | -566.07M | -66.90M | 20.59M | -24.67M | 40.90M | 27.72M |