|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.00M | 294.00M | | 334.00M | 328.00M | 292.00M | 126.00M | 221.00M | 278.00M | 260.00M | 201.00M | 229.00M | 272.00M | 180.00M | 193.00M | 198.00M | 283.00M | 200.00M | 176.00M | 228.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 17.00M | -11.00M | 17.00M | -13.00M | 13.00M | -11.00M | -2.00M | 25.00M | 6.00M | -35.00M | 2.00M | 31.00M | 1.00M | -29.00M | | 8.00M | 2.00M | | 2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.00M | 356.00M | 335.00M | -227.00M | 401.00M | 346.00M | 320.00M | 33.00M | 415.00M | 480.00M | 485.00M | -94.00M | 346.00M | 416.00M | 407.00M | -158.00M | 306.00M | 456.00M | 418.00M | -79.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | -19.00M | -155.00M | 349.00M | -53.00M | -89.00M | -192.00M | 194.00M | 49.00M | -123.00M | -162.00M | 258.00M | 7.00M | -123.00M | -103.00M | 225.00M | 46.00M | -135.00M | -155.00M | 308.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 90.00M | 113.00M | 127.00M | 32.00M | 5.00M | -121.00M | -45.00M | -50.00M | -104.00M | -34.00M | 44.00M | -1.00M | 9.00M | -56.00M | 102.00M | 31.00M | -27.00M | -25.00M | 29.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.00M | 133.00M | 43.00M | -85.00M | 52.00M | -30.00M | -162.00M | -104.00M | 68.00M | -69.00M | 71.00M | -107.00M | 20.00M | -7.00M | -1.00M | -92.00M | 37.00M | 5.00M | 36.00M | -31.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 29.00M | 46.00M | 27.00M | 43.00M | 67.00M | 87.00M | 61.00M | 72.00M | 48.00M | 62.00M | 31.00M | 43.00M | 38.00M | 56.00M | 32.00M | 36.00M | 41.00M | 47.00M | 34.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 56.00M | | | | | | | | 136.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | 2.00M | -2.00M | | | | | | | | | | -5.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | 2.00M | 1.00M | | 1.00M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | -79.00M | -55.00M | -26.00M | -48.00M | -70.00M | -86.00M | -59.00M | -78.00M | -184.00M | -62.00M | -33.00M | -47.00M | 92.00M | -62.00M | -33.00M | -37.00M | -41.00M | -33.00M | -36.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -550.00M | -186.00M | -203.00M | -187.00M | -381.00M | -234.00M | -264.00M | 78.00M | -464.00M | -112.00M | -356.00M | -134.00M | -270.00M | -269.00M | -344.00M | -72.00M | -272.00M | -248.00M | -296.00M | -137.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 111.00M | 57.00M | 67.00M | 64.00M | -63.00M | 190.00M | 65.00M | -16.00M | 144.00M | 64.00M | 64.00M | 64.00M | -103.00M | 229.00M | 66.00M | 66.00M | 65.00M | 64.00M | 65.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -6.00M | -5.00M | -7.00M | -11.00M | -18.00M | 18.00M | 6.00M | -3.00M | -4.00M | 7.00M | -6.00M | 1.00M | 10.00M | -14.00M | 6.00M | 16.00M | 1.00M | 2.00M | -7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | 85.00M | 72.00M | -447.00M | -39.00M | 24.00M | -12.00M | 58.00M | -130.00M | 180.00M | 74.00M | -266.00M | 30.00M | 248.00M | -13.00M | -257.00M | 14.00M | 168.00M | 89.00M | -259.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 305.00M | 327.00M | 289.00M | -254.00M | 358.00M | 279.00M | 233.00M | -28.00M | 343.00M | 432.00M | 423.00M | -125.00M | 303.00M | 378.00M | 351.00M | -190.00M | 270.00M | 415.00M | 371.00M | -113.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -75.00M | 91.00M | 77.00M | -440.00M | -28.00M | 42.00M | -30.00M | 52.00M | -127.00M | 184.00M | 67.00M | -261.00M | 29.00M | 239.00M | 1.00M | -263.00M | -3.00M | 167.00M | 89.00M | -252.00M |