|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.16M | 199.83M | 242.21M | 243.32M | 255.34M | 269.38M | 376.39M | 197.77M | 189.55M | 187.43M | 153.53M | 127.49M | 135.87M | 152.07M | 65.61M | 117.74M | 128.62M | 170.85M | 193.12M | 141.55M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.14M | 11.68M | 14.09M | 19.14M | 4.14M | 14.65M | 17.80M | 19.25M | 4.35M | 14.43M | 18.67M | 18.41M | 5.75M | 10.19M | 8.31M | 18.44M | 19.66M | 20.59M | 13.06M | 18.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95M | 1.62M | 14.85M | 8.29M | 56.90M | 25.27M | 81.87M | 1.45M | 56.82M | 7.72M | -0.42M | 16.79M | -72.87M | -18.30M | -15.47M | -36.06M | 5.18M | 72.99M | -30.05M | -19.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.43M | | | | 0.14M | | | | 0.14M | | | | 0.37M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 1.07M | 9.44M | 17.26M | 3.73M | 1.38M | 4.45M | -6.04M | 1.51M | 1.61M | 16.81M | 3.21M | 1.52M | 3.65M | 11.47M | 3.17M | | | 0.10M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.09M | 301.10M | 254.05M | 291.79M | 492.74M | 570.88M | 421.48M | 487.62M | 609.67M | 432.32M | 215.01M | 466.47M | 360.55M | 338.50M | 317.64M | 404.19M | 402.05M | 486.43M | 385.60M | 353.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 14.75M | 14.98M | 18.46M | 20.61M | 22.59M | 22.14M | 22.85M | 23.99M | 24.92M | 25.90M | 26.50M | 24.63M | 24.61M | 24.44M | 24.40M | 24.48M | 23.42M | 23.70M | 23.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.37M | 138.92M | 141.25M | 148.76M | 157.57M | 166.58M | 171.61M | 175.81M | 179.97M | 187.71M | 194.46M | 183.00M | 184.66M | 187.98M | 205.50M | 179.48M | 176.98M | 179.12M | 179.20M | 179.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.76M | 149.02M | 63.67M | 232.92M | 30.02M | -50.62M | -198.38M | -145.18M | -96.65M | 17.45M | -35.06M | -62.80M | -20.45M | 11.26M | -38.76M | -21.34M | -20.66M | 49.18M | -70.99M | 167.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 52.36M | 38.66M | 86.96M | -3.10M | -28.22M | -79.48M | -76.11M | 21.61M | 46.93M | -40.78M | -65.40M | 5.63M | -47.85M | -2.19M | -3.41M | 44.83M | 21.79M | -3.80M | 99.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.68M | -31.85M | -15.47M | -65.75M | 28.55M | -11.77M | -26.20M | -127.54M | 16.31M | -64.49M | -18.47M | -35.23M | 6.17M | -20.63M | -7.29M | -49.11M | 22.44M | -30.30M | -55.21M | -23.62M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.52M | 9.38M | -13.66M | 33.69M | -47.60M | 6.30M | -61.41M | 52.95M | -41.73M | -13.58M | 14.53M | 27.69M | -50.39M | 7.46M | -10.95M | 72.57M | -77.37M | -29.06M | 115.71M | 58.88M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.27M | -46.10M | 147.00M | -35.73M | -25.92M | -40.85M | 186.40M | -52.89M | -47.10M | -65.64M | 204.97M | -92.02M | -69.30M | -29.70M | 96.38M | -35.87M | -29.23M | -93.55M | 140.97M | -30.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.98M | 21.85M | 875.10M | 52.20M | 615.55M | -596.84M | 1,469.89M | 461.31M | 597.66M | -983.62M | -30.66M | 104.47M | -12.51M | -3.56M | 776.98M | 72.12M | -30.33M | 554.57M | -572.19M | 20.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.09M | 15.63M | 8.90M | 20.21M | 49.44M | 0.20M | 39.05M | 81.48M | 123.71M | 33.49M | 23.53M | 37.20M | 19.64M | 96.17M | 37.95M | 20.76M | 42.45M | 42.23M | 50.47M | 39.54M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.94M | | 31.16M | 0.07M | | | 85.00M | | -3.79M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.95M | -250.35M | -365.86M | -376.06M | -308.97M | -451.10M | -413.94M | -379.83M | -473.95M | -551.13M | -280.31M | -162.40M | -242.67M | -72.45M | -186.18M | -225.05M | -174.03M | -91.84M | -83.86M | -70.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.19M | -92.07M | -62.23M | -126.74M | -204.46M | -159.29M | -39.94M | -107.11M | 107.60M | -101.93M | 43.45M | -293.23M | -128.56M | -199.56M | -204.48M | -182.72M | -220.53M | -393.20M | -336.75M | -295.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 31.59M | 31.55M | 41.94M | 41.73M | 41.55M | 41.50M | 43.58M | 43.53M | 43.43M | 43.35M | 44.42M | 44.01M | 43.69M | 43.43M | 44.00M | 42.63M | 42.52M | 41.89M | 42.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.95M | -41.32M | -174.05M | -211.02M | -20.69M | -39.51M | -32.41M | 0.68M | 243.32M | -220.73M | -21.85M | 10.84M | -10.68M | 66.50M | -73.02M | -3.58M | 7.49M | 1.39M | -35.01M | -12.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.11M | 279.25M | -621.05M | 239.59M | -122.81M | 1,167.72M | -1048.42M | 26.31M | 12.01M | 1,415.94M | 245.66M | 362.00M | 373.06M | 342.06M | -459.34M | 332.07M | 432.38M | -68.14M | 957.79M | 332.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.95M | -41.32M | -174.05M | -211.02M | -20.69M | -39.51M | -32.41M | 0.68M | 243.32M | -220.73M | -21.85M | 10.84M | -10.68M | 66.50M | -73.02M | -3.58M | 7.49M | 1.39M | -35.01M | -12.72M |