|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.48M | 195.10M | 203.61M | 201.75M | 179.01M | 195.06M | 210.48M | 224.91M | 232.50M | 229.66M | 219.42M | 208.80M | 300.49M | 292.24M | 311.36M | 344.62M | 365.04M | 379.70M | 348.54M | 392.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.59M | 16.89M | 17.30M | 16.10M | 15.86M | 15.99M | 16.92M | 16.46M | 17.83M | 19.93M | 18.51M | 19.84M | 20.44M | 21.39M | 20.16M | 22.63M | 24.12M | 24.75M | 21.16M | 28.94M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.44M | 171.42M | 0.20M | 49.83M | 382.24M | 45.85M | 0.06M | 107.93M | 37.58M | -114.94M | 0.23M | 173.21M | -165.10M | 0.42M | 0.39M | 223.96M | -26.52M | -179.76M | 61.87M | -40.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.50M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.28M | 226.53M | -65.66M | 219.88M | 117.44M | 79.49M | 44.66M | 128.64M | 282.56M | 237.44M | 286.28M | 272.83M | 402.03M | 440.11M | 325.54M | 308.62M | 578.66M | 538.77M | 457.32M | 339.75M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 8.96M | 8.52M | 8.82M | 9.30M | 7.60M | 7.76M | 7.77M | 8.43M | 8.44M | 8.51M | 8.59M | 11.17M | 11.08M | 8.98M | 9.46M | 8.23M | 10.66M | 9.97M | 12.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 8.96M | 8.52M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.99M | 36.72M | 39.10M | 40.79M | 42.31M | 37.41M | 36.27M | 37.77M | 44.36M | 46.76M | 44.93M | 44.78M | 43.47M | 43.68M | 44.73M | 46.44M | 43.67M | 63.63M | 47.70M | 49.88M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.64M | 89.30M | -33.70M | -48.77M | -15.69M | 78.81M | 56.24M | 19.59M | 12.63M | 18.06M | -6.53M | 26.80M | 56.49M | 57.52M | -36.42M | 67.85M | 40.03M | 5.21M | -29.97M | 72.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.18M | -26.44M | 55.98M | 83.27M | 70.23M | 102.20M | 147.10M | 86.02M | 21.98M | -6.26M | -26.91M | -50.18M | -86.20M | -8.91M | 70.25M | 7.64M | -29.86M | 32.13M | 14.66M | -26.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.47M | 52.59M | -293.30M | -12.39M | 27.72M | 30.34M | 8.04M | -17.27M | 40.24M | 0.33M | -1.02M | -34.37M | 35.49M | 121.98M | -25.44M | 4.22M | 63.09M | 49.09M | 7.64M | 10.64M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 17.12M | 14.39M | 7.00M | 106.59M | 40.13M | 36.78M | 29.86M | 19.96M | 51.52M | 42.02M | 32.58M | 24.39M | 16.24M | 0.12M | 43.62M | -79.36M | -47.02M | -2.31M | 106.39M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.36M | 27.91M | 27.34M | 30.41M | 48.45M | 28.64M | 29.06M | 27.35M | 28.82M | 34.45M | 30.04M | 23.35M | 21.19M | 24.88M | 17.84M | 20.64M | 20.80M | 30.59M | 42.97M | 28.54M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | 2.96M | 4.45M | 9.28M | 3.71M | 3.75M | 3.32M | 4.32M | 2.41M | 4.29M | 10.83M | 1.21M | 1.92M | 1.44M | 1.77M | -1.77M | 7.58M | 3.19M | 2.81M | -1.33M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.77M | 8.36M | | 35.91M | | 6.87M | 19.10M | 992.12M | | 3.88M | 103.18M | 8.80M | 1.79M | 19.70M | 0.85M | 0.67M | | 137.72M | 0.52M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | | 0.25M | | | 0.75M | 4.13M | 0.25M | | 0.25M | | 0.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.62M | -48.07M | -41.87M | -83.31M | -49.49M | -55.24M | -58.81M | -1026.41M | -28.10M | -46.52M | -148.98M | -41.14M | -33.15M | -46.51M | 2.15M | -36.69M | -31.79M | -133.71M | -52.58M | -50.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.59M | 113.86M | 17.30M | 16.10M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -158.54M | -114.04M | 92.97M | -217.97M | -60.86M | 57.50M | -41.88M | 932.90M | -279.56M | -188.59M | -151.13M | -238.96M | -335.91M | -393.28M | -150.76M | -147.54M | -144.07M | -163.89M | -230.27M | -258.35M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.75M | 56.80M | 61.19M | 61.24M | 61.42M | 61.49M | 64.43M | 64.50M | 64.64M | 64.70M | 70.60M | 70.68M | 70.49M | 70.55M | 77.89M | 77.69M | 77.70M | 77.59M | 87.75M | 87.58M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.35M | 0.23M | -4.57M | -0.27M | 0.21M | -9.80M | -10.52M | 10.91M | -0.21M | -2.33M | -4.96M | 8.42M | -5.30M | 0.13M | 11.07M | -28.81M | 7.96M | 35.57M | -0.07M | 2.77M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.23M | 64.64M | -19.13M | -81.67M | 7.29M | 71.94M | -66.55M | 46.04M | -25.30M | -0.00M | -18.79M | 1.15M | 27.66M | 0.45M | 188.00M | 95.58M | 410.77M | 276.74M | 174.40M | 33.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.92M | 198.62M | -93.00M | 189.47M | 68.99M | 50.84M | 15.61M | 101.29M | 253.75M | 202.99M | 256.25M | 249.48M | 380.84M | 415.23M | 307.70M | 287.98M | 557.87M | 508.18M | 414.36M | 311.21M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.88M | 64.42M | -14.56M | -81.40M | 7.09M | 81.74M | -56.02M | 35.13M | -25.10M | 2.32M | -13.83M | -7.27M | 32.97M | 0.32M | 176.93M | 124.39M | 402.80M | 241.17M | 174.47M | 30.45M |