|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.04M | 107.21M | 121.18M | 302.15M | 52.71M | 39.52M | 130.75M | 89.25M | 56.79M | 234.43M | 81.15M | -62.48M | 89.34M | 82.64M | 105.29M | 85.94M | 106.17M | 153.16M | 93.78M | 125.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 228.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 55.51M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.24M | 36.32M | 35.81M | -80.86M | 29.69M | -36.44M | -36.84M | 13.65M | -12.10M | -101.44M | 62.06M | -0.92M | 27.09M | -16.05M | -54.82M | 23.93M | 65.77M | -52.11M | -23.66M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -50.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -1.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 14.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.16M | 1.08M | 10.52M | 4.34M | 4.67M | 11.11M | 2.85M | 2.28M | 7.76M | 3.45M | 8.08M | 5.90M | 9.31M | 3.86M | 9.56M | 14.52M | 16.71M | 7.78M | 8.15M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,795.24M | 860.21M | 3,497.24M | 1,101.72M | 1,098.90M | 3,302.14M | 1,499.96M | 1,043.72M | 3,609.99M | 1,294.52M | 1,614.13M | 3,670.09M | 3,024.64M | 4,681.28M | 2,470.05M | 3,463.31M | 2,624.96M | 2,429.12M | 2,316.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -172.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 2.97M | 4.58M | 1.00M | 3.28M | 5.50M | 0.97M | 3.72M | 5.62M | 0.89M | 3.86M | 0.98M | 3.91M | 0.79M | 3.77M | 0.75M | 3.71M | 0.42M | 3.54M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -56.82M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.57M | 15.18M | 43.76M | 16.45M | 17.07M | 49.31M | 17.69M | 18.35M | 53.12M | 20.78M | 21.48M | 21.46M | 22.58M | 22.27M | 23.33M | 23.18M | 25.21M | 24.84M | 25.91M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 214.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.03M |