|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.90M | 62.20M | 173.20M | 431.30M | 55.80M | 63.50M | 241.20M | 337.80M | 46.30M | 98.40M | 191.90M | 400.30M | 103.10M | 97.00M | 244.30M | 526.70M | 100.50M | 107.00M | 278.40M | 556.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | 18.20M | 22.90M | 87.20M | 13.60M | 17.50M | 38.60M | 75.50M | 17.50M | 9.10M | 32.00M | 61.60M | 23.50M | 24.00M | 58.90M | 91.30M | 29.10M | 33.10M | 82.30M | 75.80M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.50M | -56.90M | 1.00M | 25.30M | 34.80M | -54.90M | -6.50M | 33.40M | -0.30M | 0.80M | 32.60M | 22.90M | -1.60M | 0.50M | 5.20M | 35.90M | -0.80M | 0.60M | 4.70M | 45.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.70M | 236.30M | 278.60M | 579.80M | 327.40M | 129.00M | 373.20M | 683.40M | 507.60M | 344.90M | 399.20M | 456.20M | 445.50M | 340.00M | 539.80M | 686.40M | 495.40M | 467.90M | 712.60M | 442.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.30M | 188.90M | 188.20M | 192.70M | 208.70M | 203.20M | 216.20M | 206.90M | 233.10M | 210.90M | 257.30M | 242.10M | 253.50M | 269.50M | 278.10M | 258.60M | 286.70M | 306.90M | 315.40M | 288.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.80M | -27.40M | -46.80M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.70M | 39.50M | -18.00M | -9.50M | 40.20M | -41.00M | 16.00M | 1.10M | -301.70M | 287.60M | -2.00M | -8.80M | 116.20M | 85.80M | -52.30M | 205.30M | 64.80M | 26.00M | 2.30M | 18.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.10M | 494.70M | 545.20M | 450.10M | 466.90M | 606.00M | 680.10M | 557.10M | 604.80M | 723.70M | 760.20M | 589.50M | 629.80M | 634.70M | 760.00M | 637.30M | 658.20M | 640.50M | 846.30M | 805.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | | | | | | | 3.00M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -460.60M | -531.80M | -810.70M | -370.40M | -580.70M | -731.60M | -887.50M | -727.80M | -647.80M | -1127.70M | -1068.30M | -723.00M | -871.00M | -820.50M | -798.50M | -1352.70M | -1213.60M | -830.30M | -1127.50M | -872.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | -0.40M | 238.10M | -16.50M | -16.50M | -16.60M | -16.50M | -16.60M | -16.60M | -16.70M | 2,211.80M | | 59.70M | 39.80M | | 34.80M | 99.50M | 11.00M | -145.30M | 25.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.60M | 261.40M | 570.70M | -173.90M | 222.40M | 581.70M | 511.10M | 117.30M | 183.00M | 698.30M | 2,843.60M | -1873.80M | 420.90M | 503.40M | 298.50M | 771.40M | 780.10M | 116.30M | 431.10M | 391.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.40M | -172.50M | 55.10M | 8.10M | -5.10M | 32.70M | 345.80M | 8.10M | -8.10M | 35.70M | 8.10M | | 20.20M | 11.80M | 0.00 | 132.00M | 26.90M | 11.10M | -321.80M | 149.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | -34.10M | 38.60M | 35.50M | -30.90M | -20.90M | -3.20M | 72.90M | 42.80M | -84.50M | 2,174.50M | -2140.60M | -4.60M | 22.90M | 39.80M | 105.10M | 61.90M | -246.10M | 16.20M | -38.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.40M | -258.40M | -266.60M | 129.70M | -139.50M | -477.00M | -306.90M | 126.30M | -97.20M | -378.80M | -361.00M | -133.30M | -184.30M | -294.70M | -220.20M | 49.10M | -162.80M | -172.60M | -133.70M | -362.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | -34.10M | 38.60M | 35.50M | -30.90M | -20.90M | -3.20M | 72.90M | 42.80M | -84.50M | 2,174.50M | -2140.60M | -4.60M | 22.90M | 39.80M | 105.10M | 61.90M | -246.10M | 16.20M | -38.60M |