|
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 | 55.60M | 155.30M | 83.40M | 141.70M | 43.60M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -18.20M | -1.00M | 93.90M | -0.80M | -30.30M | 30.40M | 21.90M | -3.80M | -15.80M | 32.40M | 14.40M | -6.40M | 16.70M | -20.00M | 24.00M | 24.30M | -4.80M | 1.10M | 64.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.20M | | | | | | | | |
|
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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.20M | 6.20M | 6.80M | 6.30M | 5.90M | 4.20M | 7.00M | 6.20M | 6.60M | 6.80M | 7.30M | 8.00M | 8.50M | 8.10M | 8.30M | 8.30M | 10.20M | 12.10M | 11.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | | 33.60M | -29.30M | 2.60M | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.40M | 39.90M | 41.20M | 42.30M | 40.50M | 42.60M | 43.50M | 46.00M | 44.90M | 45.50M | 46.30M | 48.30M | 49.80M | 51.90M | 55.10M | 59.40M | 56.50M | 126.40M | 147.60M | 163.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.30M | 27.20M | 32.80M | 8.30M | -14.00M | -22.00M | 11.90M | 42.20M | -29.20M | 17.80M | 37.90M | 20.90M | -50.90M | 38.10M | 15.60M | 15.50M | -33.20M | 26.30M | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.20M | 5.40M | 16.20M | -6.40M | 20.60M | 4.10M | 15.60M | -0.40M | 23.00M | 0.90M | 12.30M | 0.70M | 22.00M | 1.50M | 2.70M | 7.50M | 15.10M | 7.10M | 14.40M | -1.20M |
|
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 | -9.50M | -8.40M | -8.60M | -8.80M | 6.70M | -7.90M | -13.00M | -13.50M | -7.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.30M | 4.90M | 14.70M | -2.60M | 42.10M | -5.00M | -1.10M | -1.30M | 18.90M | 3.60M | 15.60M | 36.90M | 37.90M | -7.70M | -363.20M | 374.30M | 19.60M | 15.90M | -338.30M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -1.00M | -1.90M | 0.80M | 2.20M | -2.80M | 0.40M | 22.70M | 5.90M | 13.00M | 7.40M | -26.30M | 8.40M | 7.20M | 1.40M | -17.00M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -8.20M | 1.20M | 1.50M | -9.00M | -1.90M | 5.00M | -2.50M | -2.20M | -0.90M | 1.90M | -2.20M | -0.40M | 4.00M | -2.50M | -1.50M | 1.80M | -2.50M | -1.10M | 8.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.80M | 168.50M | 181.10M | 206.50M | 111.50M | 116.00M | 168.60M | 176.80M | 233.40M | 203.20M | 274.80M | 127.80M | 147.20M | 186.90M | 656.30M | -228.90M | 187.30M | 31.50M | 539.40M | -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 |