|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286.63M | 308.97M | 299.75M | 376.08M | 377.40M | 385.94M | 285.04M | 292.36M | 339.29M | 322.81M | 292.30M | 322.05M | 308.58M | 263.14M | 254.66M | 268.63M | 270.95M | 281.20M | 238.26M | 350.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.97M | | | | 41.30M | | | | 15.94M | | | | 7.11M | | | | 16.20M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.32M | 339.99M | 388.73M | 427.33M | 514.18M | 361.35M | 415.37M | 287.84M | 429.24M | 436.69M | 423.89M | 387.86M | 446.48M | 401.06M | 336.52M | 285.85M | 437.47M | 310.29M | 373.63M | 272.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.16M | 66.79M | 67.34M | 68.31M | 68.35M | 72.06M | 75.95M | 79.79M | 84.06M | 84.65M | 84.53M | 84.57M | 86.67M | 88.81M | 89.14M | 90.67M | 92.22M | 92.67M | 92.31M | 91.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.35M | 146.38M | 14.72M | -23.74M | 39.12M | -5.39M | 50.33M | -88.70M | -38.03M | 114.59M | 38.60M | -26.60M | 35.64M | -53.19M | -16.40M | -82.69M | 91.53M | 16.92M | 37.24M | -161.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.58M | 165.39M | 93.71M | 229.35M | 181.72M | 270.37M | 234.74M | 244.66M | 171.97M | 105.95M | 119.51M | 238.13M | 242.76M | 170.92M | 88.15M | 187.16M | 93.94M | 45.78M | 62.57M | 77.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 0.91M | 10.46M | 8.47M | 1.12M | 2.05M | 10.28M | 7.33M | 4.62M | 26.41M | 1.56M | 3.27M | 11.32M | 3.97M | 5.23M | 1.83M | 3.85M | 37.61M | 9.92M | 29.47M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.13M | 74.93M | 49.97M | 79.92M | 129.74M | 109.68M | 24.58M | 24.27M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -235.69M | -194.11M | -108.45M | -165.79M | -114.59M | -158.64M | -199.88M | -213.06M | -167.35M | -79.53M | -117.95M | -264.86M | -201.44M | -166.94M | -82.92M | -185.23M | -90.09M | -8.17M | -52.65M | -44.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | -8.16M | -0.17M | -0.17M | -0.16M | -8.46M | -2.96M | -0.86M | -0.84M | -16.85M | -1.88M | -1.90M | -1.67M | -4.51M | -1.22M | -0.32M | -0.28M | -4.36M | -0.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -273.07M | -23.08M | -480.71M | -327.52M | -379.00M | -233.13M | -194.18M | -227.26M | -110.42M | -129.96M | -158.77M | -629.67M | -245.18M | -199.60M | -265.08M | -173.75M | -324.85M | -228.63M | -152.99M | -232.45M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.98M | 22.98M | 34.20M | 33.84M | 33.41M | 33.04M | 44.05M | 43.77M | 43.66M | 43.60M | 56.63M | 55.95M | 55.62M | 55.41M | 59.49M | 59.03M | 58.68M | 58.43M | 60.50M | 60.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.44M | 122.80M | -200.44M | -65.99M | 20.59M | -30.41M | 21.31M | -152.48M | 151.46M | 227.20M | 147.18M | -506.67M | -0.14M | 34.51M | -11.48M | -73.14M | 22.54M | 73.50M | 167.99M | -4.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.75M | 174.60M | 295.01M | 197.98M | 332.46M | 90.98M | 180.63M | 43.18M | 257.27M | 330.75M | 304.38M | 149.73M | 203.72M | 230.14M | 248.37M | 98.68M | 343.53M | 264.52M | 311.06M | 195.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.44M | 122.80M | -200.44M | -65.99M | 20.59M | -30.41M | 21.31M | -152.48M | 151.46M | 227.20M | 147.18M | -506.67M | -0.14M | 34.51M | -11.48M | -73.14M | 22.54M | 73.50M | 167.99M | -4.14M |