|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.76M | 35.99M | -11.40M | 61.56M | 125.45M | 11.70M | 21.20M | 57.76M | 117.68M | 15.20M | 19.22M | 19.12M | 126.74M | 20.10M | 60.27M | 49.42M | 42.92M | -45.73M | 50.37M | 51.96M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.99M | 3.80M | 1.43M | 1.33M | 1.58M | 4.22M | 1.49M | 1.02M | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | 7.83M | -1.83M | 3.91M | 11.72M | 6.60M | 1.45M | 7.92M | 15.93M | 5.45M | 2.01M | 0.40M | 12.63M | 9.50M | 9.58M | 7.56M | -6.26M | -24.38M | 6.93M | 8.45M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.39M | 151.91M | 93.80M | 71.98M | 202.18M | 117.74M | 86.48M | 88.09M | 233.95M | 139.36M | 116.61M | 101.25M | 209.63M | 139.79M | 131.50M | 110.94M | 170.16M | 138.57M | 92.82M | 76.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.09M | 75.89M | 77.53M | 78.26M | 77.74M | 81.13M | 78.86M | 79.35M | 80.76M | 81.25M | 84.67M | 85.27M | 85.87M | 85.31M | 87.13M | 86.72M | 88.71M | 91.14M | 103.00M | 0.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.90M | -28.49M | -14.03M | 39.15M | 32.22M | -15.30M | -17.20M | 48.63M | 15.22M | -20.73M | -21.17M | 58.06M | 29.82M | 6.39M | -64.92M | 8.19M | 55.75M | -52.26M | -29.30M | 39.42M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 0.19M | -3.81M | -4.45M | -2.24M | -1.02M | -4.30M | -0.15M | 4.78M | -1.69M | 5.18M | 5.17M | -3.72M | 1.90M | -2.44M | 16.73M | 2.37M | 14.64M | 6.46M | 10.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.66M | 5.20M | -1.22M | -4.70M | -2.20M | 15.52M | -9.65M | 10.64M | 4.94M | 4.71M | -15.90M | 20.86M | 6.89M | 35.72M | -56.31M | 32.74M | 11.35M | -21.31M | -31.48M | 13.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 17.22M | -10.83M | 18.52M | -11.45M | -5.58M | -4.37M | 13.14M | 8.91M | -10.79M | -6.46M | 3.84M | -23.47M | -2.43M | -16.84M | -6.52M | 33.05M | 115.89M | -9.82M | 2.89M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.52M | -2.26M | -16.48M | -5.55M | -3.48M | -4.12M | -14.05M | -10.14M | 3.12M | -8.53M | -12.26M | -17.48M | -2.34M | 4.15M | -7.69M | -6.54M | -7.75M | 26.94M | -10.84M | -9.87M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -326.36M | -9.52M | -7.43M | 351.24M | 151.53M | 183.69M | -6.56M | -5.85M | -5.14M | -13.58M | 209.88M | -214.75M | 707.75M | -707.88M | 2.07M | 534.93M | 270.93M | -782.11M | 7.34M | 9.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.37M | | 4.28M | | 2.84M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.37M | 119.15M | 149.35M | 205.30M | 134.57M | 101.78M | 123.60M | 239.69M | 33.58M | 63.00M | 125.25M | 105.63M | 92.37M | 203.20M | 91.83M | 182.95M | 137.80M | 161.62M | 302.51M | 110.24M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -172.18M | -189.60M | -152.84M | -214.39M | -160.14M | -206.43M | -174.46M | -163.95M | -165.38M | -448.48M | -211.86M | -267.32M | -232.24M | -238.92M | -251.43M | -278.83M | -281.61M | -276.53M | -184.36M | -295.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78M | -0.14M | 0.16M | -1.13M | -3.84M | -0.29M | -0.86M | | -3.15M | -0.43M | -2.73M | -0.51M | -1.90M | -0.56M | | -0.78M | -3.31M | -1.44M | 55.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 555.00M | 190.00M | | 0.49M | | 1,267.35M | 220.00M | 925.00M | 225.00M | 446.35M | | | 320.00M | | | 960.00M | 55.00M | 343.10M | 2.30M | 1,062.70M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | | 450.35M | 302.50M | 225.00M | 300.00M | 705.00M | 160.00M | 246.34M | | | 75.00M | | | | | 225.00M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.80M | 45.50M | 115.50M | -48.55M | -68.25M | -151.80M | 165.50M | -106.00M | -77.60M | 48.80M | 23.30M | 180.30M | -206.10M | 171.80M | 457.80M | 807.80M | -1092.10M | -143.60M | 676.20M | 908.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.75M | -54.29M | 24.62M | 24.63M | 24.62M | -55.82M | 28.24M | -18.99M | 75.47M | 28.24M | 29.96M | 29.96M | 29.96M | 29.96M | 5.51M | 57.84M | 31.68M | 226.87M | 35.09M | 35.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 21.44M | 71.46M | 128.98M | -13.96M | 105.72M | 47.57M | 86.80M | -37.55M | 260.74M | 98.54M | 165.16M | 24.74M | 97.59M | 119.99M | 171.40M | 111.58M | 134.14M | 99.51M | 226.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | -16.26M | 12.42M | -13.43M | 28.07M | 17.04M | -40.41M | 10.94M | 31.02M | -48.38M | 3.29M | -0.91M | 2.14M | -1.54M | 0.05M | 3.51M | 0.13M | -3.83M | 7.97M | 8.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.75M | 161.43M | 101.23M | -279.25M | 50.65M | -65.95M | 93.04M | 93.94M | 239.09M | 152.94M | -93.27M | 316.01M | -498.12M | 847.67M | 129.43M | -423.99M | -100.77M | 920.68M | 85.47M | 67.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.87M | -16.26M | 12.42M | -13.43M | 28.07M | 17.04M | -40.41M | 10.94M | 31.02M | -48.38M | 3.29M | -0.91M | 2.14M | -1.54M | 0.05M | 3.51M | 0.13M | -3.83M | 7.97M | 8.41M |