|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | -22.00M | -73.00M | -102.00M | -54.00M | -100.00M | -19.00M | 146.00M | 141.00M | 185.00M | 105.00M | 92.00M | 149.00M | 184.00M | 8.00M | 124.00M | 217.00M | 206.00M | 170.00M | 119.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 2.00M | 4.00M | 4.00M | 4.00M | 1.00M | 4.00M | 5.00M | 6.00M | 5.00M | 8.00M | 15.00M | 11.00M | 10.00M | 11.00M | 24.00M | 13.00M | 11.00M | 12.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 5.94M | 13.00M | -2.12M | 3.00M | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 8.00M | 50.00M | | 14.00M | 1.00M | 57.00M | | | 1.00M | 61.00M | | | 5.00M | 64.00M | 1.00M | 4.56M | 16.00M | 13.00M | 1.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 5.00M | -27.00M | 27.00M | 70.00M | 11.00M | -35.00M | -9.00M | 6.00M | -19.00M | 11.00M | 7.00M | -21.00M | -16.00M | 26.00M | -29.00M | 4.00M | -4.00M | 7.00M | -12.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.98M | | | 10.53M | -33.32M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | 29.00M | 136.00M | -144.00M | 147.00M | 64.00M | 151.00M | 267.00M | 311.00M | 163.00M | 339.00M | 123.00M | 307.00M | 242.00M | 371.00M | 80.00M | 371.00M | 238.00M | 492.00M | 33.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -241.50M | | | 94.15M | -264.76M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 59.00M | 68.00M | 63.00M | 56.00M | 52.00M | 54.00M | 56.00M | 50.00M | 49.00M | 49.00M | 48.00M | 46.00M | 47.00M | 45.00M | 44.00M | 44.00M | 45.00M | 43.00M | 42.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.00M | -53.00M | -73.00M | -67.00M | -21.00M | -36.00M | -33.00M | -32.00M | -24.00M | -27.00M | -44.00M | -39.00M | -28.00M | -30.00M | -28.00M | -33.00M | -26.00M | -29.00M | -29.00M | -26.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.00M | -60.00M | -726.21M | -9.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | | 10.00M | 59.00M | 28.00M | 1.00M | 54.00M | 320.00M | | | 109.00M | 117.00M | 157.00M | 58.00M | 24.00M | 417.00M | 154.00M | 1.00M | 520.00M | 549.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.00M | -158.00M | -79.00M | -32.00M | 10.00M | -74.00M | 22.00M | 289.00M | -158.00M | -282.00M | -38.00M | 48.00M | 47.00M | 23.00M | -424.00M | 103.00M | 34.00M | -429.00M | 144.00M | 207.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | | | 0.29M | -10.83M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | -3.00M | -94.00M | 23.00M | -90.00M | 65.00M | -203.00M | 213.00M | -528.00M | -84.00M | -105.00M | -313.00M | -152.00M | -300.00M | -6.00M | -86.00M | -100.00M | -253.00M | -165.00M | 60.00M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -21.00M | | | | | | -119.00M | -75.00M | -18.00M | -71.00M | | -59.00M | -2.00M | | -48.00M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.00M | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.00M | | 116.98M | | | | | -290.00M | | -198.00M | | | -298.00M | -248.00M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 1.00M | -6.00M | -3.00M | 13.00M | 21.00M | 11.00M | -3.00M | 28.00M | -8.00M | 6.00M | -2.00M | 2.00M | 2.00M | 3.00M | 10.00M | 4.00M | -13.00M | -4.00M | -15.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | -131.00M | -43.00M | -156.00M | 80.00M | 78.51M | -19.00M | 766.00M | -347.00M | -211.00M | 2.00M | 1.00M | -2.00M | -1.00M | 1.00M | | -0.14M | -1.00M | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | 82.00M | 209.00M | -77.00M | 168.00M | 100.00M | 184.00M | 299.00M | 335.00M | 190.37M | 383.00M | 163.20M | 335.00M | 272.00M | 399.00M | 113.00M | 393.74M | 267.00M | 521.00M | 59.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | -132.00M | -37.00M | -153.00M | 67.00M | 55.00M | -30.00M | 769.00M | -375.00M | -204.75M | 196.00M | -143.20M | 202.00M | -35.00M | -59.00M | 97.00M | 302.64M | -444.00M | 471.00M | 299.28M |