|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 141.20M | 200.10M | 123.30M | 83.50M | -4.80M | 114.60M | 81.20M | 96.00M | 100.40M | 86.00M | 138.30M | 140.60M | 133.50M | 50.00M | 123.90M | 116.00M | 184.40M | 181.00M | 426.20M | 106.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.10M | 16.00M | 17.50M | 22.60M | 23.20M | 22.20M | 22.30M | 21.60M | 21.30M | 16.90M | 15.10M | 17.50M | 15.70M | 18.10M | 19.50M | 18.70M | 18.20M | 21.70M | 21.50M | 19.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 22.40M | 1.40M | -26.40M | 8.10M | 0.20M | 0.90M | -23.50M | 1.00M | | -6.20M | -0.80M | 1.30M | -1.50M | 0.50M | 2.10M | | 0.60M | -0.30M | 48.10M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | | | | 2.65M | | | | 2.25M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.40M | 1.10M | -160.80M | -11.30M | 21.60M | 6.70M | 132.40M | 114.00M | 116.40M | 3.80M | -4.10M | 6.20M | 1.80M | 129.90M | 11.80M | 139.40M | 31.50M | 3.20M | -117.40M | 1.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 40.80M | | 77.50M | -32.80M | 65.60M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | | 0.00M | | | | 6.10M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 269.00M | 319.40M | 281.20M | -57.50M | 162.90M | 221.90M | 146.00M | -108.20M | 171.40M | 216.90M | 161.50M | -5.00M | 223.80M | 228.50M | 247.30M | 2.80M | 135.20M | 258.80M | 322.70M | 234.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.10M | 9.80M | 10.20M | 9.50M | 7.70M | 7.10M | 7.40M | 6.10M | 6.10M | 5.80M | 4.90M | 5.10M | 5.30M | 5.50M | 8.60M | 8.50M | 8.50M | 9.40M | 9.90M | 11.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 83.40M | 76.80M | 99.60M | -232.00M | 2.50M | 17.40M | 116.10M | -191.40M | 14.70M | 51.30M | 98.60M | -173.50M | 51.30M | 105.30M | 120.30M | -223.20M | 11.60M | 122.80M | 276.60M | -290.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 37.60M | -19.10M | 30.10M | 1.10M | -26.60M | -89.20M | 73.10M | 22.10M | -37.10M | -34.60M | 74.80M | -46.50M | -24.00M | 24.80M | 57.90M | -87.20M | 28.20M | 28.10M | 385.30M | -404.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.50M | 4.80M | 4.50M | 2.90M | 4.60M | 2.80M | 7.30M | 2.00M | 4.50M | 1.90M | 2.40M | 1.80M | 1.90M | 2.60M | 3.80M | 1.90M | 2.00M | 2.40M | 2.30M | 3.20M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 109.70M | 2.40M | 1.80M | 1.10M | -2.90M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10M | 14.90M | | -4.50M | 14.40M | 0.70M | | | -0.70M | 0.70M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -66.30M | -222.90M | -17.50M | -16.90M | 76.10M | 51.80M | -52.50M | -235.10M | -23.00M | 16.00M | -86.80M | -54.30M | -60.40M | -215.00M | 44.30M | -227.30M | -290.80M | 39.40M | 17.70M | -159.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.70M | 5.40M | -10.90M | 0.50M | 1.70M | 1.10M | -1.40M | | 2.30M | 0.20M | 0.50M | | 0.20M | 1.20M | 1.70M | -0.10M | 1.40M | 0.50M | 6.70M | 8.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -62.00M | -112.90M | -90.70M | -214.80M | -135.90M | -64.50M | -3.90M | 13.80M | 1.90M | -91.50M | -76.10M | -179.20M | -50.90M | 424.60M | -518.90M | 79.60M | -67.70M | -163.20M | -87.80M | 48.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -61.40M | 191.20M | 64.50M | 64.30M | 65.50M | -128.80M | 258.40M | 64.70M | 64.60M | 64.70M | 64.70M | 63.20M | 62.60M | 62.30M | 62.00M | 61.50M | 63.80M | 62.40M | 61.50M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -16.30M | 1.00M | -16.00M | -42.80M | -47.20M | 51.10M | 15.40M | 11.80M | -25.50M | 29.20M | -7.30M | | 31.90M | -42.70M | 15.80M | 29.40M | -5.90M | | -7.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 140.70M | -32.70M | 174.00M | -305.20M | 60.30M | 162.00M | 140.70M | -314.10M | 162.10M | 115.90M | 27.80M | -245.80M | 112.50M | 470.00M | -270.00M | -129.10M | -193.90M | 129.10M | 252.60M | 116.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 269.50M | 314.60M | 276.70M | -60.40M | 158.30M | 219.10M | 138.70M | -110.20M | 166.90M | 215.00M | 159.10M | -6.80M | 221.90M | 225.90M | 243.50M | 0.90M | 133.20M | 256.40M | 320.40M | 231.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 140.70M | -16.40M | 173.00M | -289.20M | 103.10M | 209.20M | 89.60M | -329.50M | 150.30M | 141.40M | -1.40M | -238.50M | 112.50M | 438.10M | -227.30M | -144.90M | -223.30M | 135.00M | 252.60M | 124.00M |