|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.40M | 150.10M | 135.40M | 420.20M | 163.10M | 167.40M | 100.10M | 504.40M | 157.80M | 151.70M | 145.10M | 544.80M | 155.30M | 83.40M | 141.70M | 498.70M | 62.60M | -55.80M | 68.70M | 28.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 5.90M | 2.20M | -3.90M | 1.40M | 4.10M | 3.80M | 6.40M | 6.10M | 6.20M | 8.20M | 7.70M | 4.30M | 8.00M | 5.40M | 5.30M | 6.90M | 13.00M | 9.30M | 8.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.50M | 852.90M | 829.80M | -29.10M | 26.50M | 765.70M | 753.50M | -18.10M | 725.70M | 712.10M | 700.80M | -34.80M | 41.60M | 632.10M | 604.40M | -32.70M | 595.00M | 479.90M | 564.60M | -23.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -18.20M | -1.00M | 4.90M | -34.70M | -30.30M | 30.40M | | -7.00M | -15.80M | 32.40M | -24.10M | -6.40M | 16.70M | -20.00M | 11.30M | 24.30M | -4.80M | 1.10M | 64.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | 22.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.10M | 173.40M | 195.80M | 203.90M | 153.60M | 111.00M | 167.50M | 175.50M | 252.30M | 206.80M | 290.40M | 164.70M | 185.10M | 179.20M | 293.10M | 145.40M | 206.90M | 47.40M | 201.10M | 134.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.20M | -0.50M | -0.70M | -0.80M | -1.60M | -2.00M | -4.10M | -3.80M | -4.20M | -5.30M | -6.20M | 0.50M | 0.50M | 0.50M | -22.50M | 33.60M | -29.30M | 2.60M | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.70M | -5.10M | -5.70M | -3.70M | -6.40M | -6.00M | -0.20M | -6.40M | -6.00M | -7.00M | -7.20M | -7.80M | -8.40M | -8.60M | -8.80M | -8.20M | -7.90M | -13.00M | -13.50M | -7.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.40M | -64.70M | -66.40M | -83.30M | -174.10M | -136.00M | -140.60M | -140.60M | -125.60M | -107.00M | -95.60M | -121.10M | -129.80M | -95.40M | -107.80M | -89.20M | -103.20M | -92.70M | -106.90M | 686.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.90M | -38.80M | -88.70M | -176.80M | -215.80M | -159.00M | -142.60M | -142.70M | -149.50M | -99.80M | -100.70M | -120.50M | -139.80M | -101.60M | -111.70M | -93.60M | -105.30M | -4015.50M | 0.30M | -88.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 3.70M | 4.00M | 4.30M | 2.20M | 3.90M | 8.90M | 7.50M | 5.90M | 13.00M | 7.40M | 5.30M | 8.40M | 7.20M | 1.40M | 4.10M | 22.10M | 6.50M | 4.80M | -31.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -240.00M | -73.10M | -104.20M | -32.30M | 8.90M | -33.10M | -13.10M | 11.90M | -129.20M | -83.70M | 80.00M | -77.20M | -77.40M | -79.10M | -7.20M | -2.20M | 1,402.80M | 2,445.80M | -412.40M | -85.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -309.90M | | -151.90M | -22.20M | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.50M | 238.10M | 262.20M | 287.20M | 327.70M | 247.00M | 308.10M | 316.10M | 377.90M | 313.80M | 386.00M | 285.80M | 314.90M | 274.60M | 400.90M | 234.60M | 310.10M | 140.10M | 308.00M | -552.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.80M | 61.50M | 2.90M | -5.20M | -53.30M | -81.10M | 11.80M | 44.70M | -26.40M | 23.30M | 269.70M | -33.00M | -32.10M | -1.50M | 174.20M | 49.60M | 1,504.40M | -1522.30M | -211.00M | -38.90M |