|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.88M | 159.04M | 107.21M | 121.18M | 73.70M | 52.71M | 40.21M | 37.83M | 92.57M | 58.61M | 88.38M | 81.15M | -62.48M | 89.34M | 79.19M | 105.29M | 88.40M | 106.17M | 141.84M | 93.78M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.94M | | 6.49M | 4.43M | 13.43M | 7.03M | 4.86M | 15.12M | 7.72M | 5.17M | 16.37M | 10.12M | 6.59M | 3.09M | 2.97M | 12.82M | 4.86M | 2.77M | 2.65M | 13.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | 0.12M | 34.73M | 63.66M | 15.55M | 16.62M | 1.82M | 0.61M | -0.62M | 1.93M | | 34.00M | 32.37M | -66.71M | 0.70M | -0.63M | 83.36M | 26.09M | 7.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.88M | | 130.26M | 162.20M | 543.30M | 92.68M | 150.80M | 485.44M | 135.77M | 157.88M | 522.31M | 114.21M | 266.13M | 387.37M | 332.19M | 283.99M | 166.94M | 405.83M | 376.26M | 221.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.44M | | 13.70M | 13.75M | 40.71M | 12.81M | 9.19M | 34.35M | 8.96M | 8.22M | 23.43M | 9.08M | 9.83M | 8.31M | 7.57M | 9.13M | 6.60M | 7.97M | 8.96M | 9.61M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.24M | | 59.18M | 92.75M | 148.82M | 66.35M | 105.89M | 168.29M | 68.48M | 132.33M | 244.36M | 126.03M | 140.55M | -47.73M | -64.13M | 71.94M | 122.81M | -46.06M | -82.59M | 48.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.44M | | -31.22M | 19.73M | 35.81M | -80.86M | 29.69M | -36.44M | -26.41M | 8.20M | -12.10M | -101.44M | 72.03M | -10.88M | 27.09M | -7.82M | -63.06M | 81.03M | 8.67M | -52.11M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.78M | | 25.93M | -35.20M | -17.87M | 13.66M | -31.32M | -31.61M | 20.52M | -19.52M | 0.22M | 18.98M | -64.24M | 22.66M | 19.89M | 31.85M | -66.87M | 3.46M | 15.45M | 23.97M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.39M | | 14.30M | 7.69M | 22.05M | 10.79M | 14.81M | 31.24M | 4.08M | 0.58M | 12.50M | 6.23M | 15.90M | 11.02M | 0.88M | 7.42M | -3.20M | 10.83M | 72.22M | 12.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.86M | | 4.56M | 4.93M | 15.12M | 7.68M | 6.42M | 21.76M | 5.51M | 4.04M | 14.76M | 6.20M | 7.73M | 9.40M | 7.47M | 13.01M | 7.25M | 8.50M | 9.98M | 10.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.89M | | 5.16M | 1.08M | 10.52M | 4.34M | 4.67M | 11.11M | 2.85M | 2.28M | 7.76M | 3.45M | 8.08M | 5.90M | -17.42M | 3.86M | 40.71M | -16.64M | 16.71M | 7.78M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,377.02M | | 212.89M | 2,442.56M | 3,497.24M | 1,101.72M | 1,098.90M | 2.51M | 110.00M | -58.24M | 53.34M | 1,294.52M | -843.14M | 255.94M | 8,896.06M | 6.34M | 456.94M | -456.15M | 14.16M | 2.67M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -498.00M | | -110.93M | -147.75M | -417.76M | -95.91M | -138.59M | -450.87M | -98.24M | -155.33M | -470.03M | -86.01M | -247.27M | -354.02M | -260.08M | -584.90M | -214.59M | -358.58M | -327.50M | -166.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.04M | | -25.64M | -14.11M | -105.98M | -23.95M | -22.53M | -70.61M | -27.07M | -16.96M | -64.14M | -29.63M | -19.79M | -31.59M | -21.75M | 346.19M | -22.42M | -61.33M | -54.96M | -62.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.91M | | 2.45M | 15.18M | 15.19M | 16.45M | 17.07M | 17.05M | 17.69M | 18.35M | 18.30M | 20.78M | 21.48M | 21.46M | -53.16M | 2.30M | 23.33M | 23.18M | -58.47M | 2.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.92M | | -6.32M | 0.34M | 19.56M | -27.18M | -10.32M | -36.03M | 10.46M | -14.41M | -11.86M | -1.43M | -0.94M | 1.76M | 50.36M | 45.27M | -70.06M | -14.08M | -6.20M | -7.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.02M | | 125.69M | 157.27M | 528.18M | 85.00M | 144.38M | 463.69M | 130.26M | 153.84M | 507.54M | 108.01M | 258.40M | 377.96M | 324.71M | 270.97M | 159.70M | 397.33M | 366.28M | 210.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.92M | | -6.32M | 0.34M | 19.56M | -27.18M | -10.32M | -36.03M | 10.46M | -14.41M | -11.86M | -1.43M | -0.94M | 1.76M | 50.36M | 45.27M | -70.06M | -14.08M | -6.20M | -7.07M |