|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.07M | 325.28M | 219.38M | 204.37M | 151.02M | 158.78M | 176.81M | 152.82M | 162.38M | 169.30M | 168.01M | 201.66M | 265.82M | 294.33M | 265.91M | 303.59M | 321.63M | 362.61M | 379.11M | 447.84M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 15.50M | 14.60M | 18.15M | 19.10M | 4.70M | 15.80M | 22.70M | 20.96M | 0.80M | 6.10M | 22.02M | 19.60M | 12.80M | 12.90M | 26.62M | 21.59M | 8.10M | 8.10M | 25.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.77M | 80.54M | 25.96M | 1.30M | -47.55M | 81.81M | -29.36M | 24.61M | -46.58M | 79.27M | 0.55M | 10.21M | -72.19M | 45.22M | 37.92M | -23.60M | -88.64M | 144.55M | -16.63M | -17.85M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | | | | 2.14M | | | | 1.99M | | | | 1.78M | | | | 1.17M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 0.15M | 0.15M | 76.60M | 0.07M | 0.25M | 0.07M | 68.67M | 2.36M | 0.09M | 0.29M | 66.71M | 0.55M | 0.06M | 0.50M | 88.45M | 5.64M | 0.56M | 0.55M | 114.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.92M | | | | 158.55M | | | | 212.85M | | | | 213.07M | | | | 177.35M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.80M | 47.65M | 442.23M | 322.02M | 445.43M | 32.61M | 220.67M | 297.30M | 290.75M | 362.95M | 161.66M | 452.43M | 396.41M | 679.28M | 332.98M | 658.44M | 360.05M | 548.98M | 380.68M | 574.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.85M | 92.75M | -6.82M | -20.21M | 15.07M | 74.66M | 65.41M | 103.20M | 15.72M | 66.36M | 111.03M | -10.66M | 74.45M | -140.62M | 54.47M | -55.65M | 218.37M | -125.74M | 201.57M | 23.77M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 2.43M | 4.55M | -91.68M | -4.02M | -11.74M | -7.59M | 14.68M | 7.03M | 8.44M | -1.75M | 25.42M | 8.90M | 5.38M | 11.46M | -3.92M | 3.81M | 12.33M | 2.97M | 0.59M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 28.75M | 5.28M | -80.56M | -63.31M | 33.03M | 204.18M | -193.82M | 119.61M | -152.35M | 97.81M | -32.74M | 20.31M | -17.28M | -4.36M | 13.49M | 0.49M | -25.81M | 4.91M | 49.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.46M | 234.75M | 183.81M | 189.63M | 200.00M | 207.96M | 161.59M | 164.45M | 168.75M | 167.91M | 200.00M | 206.39M | 208.54M | 241.39M | 247.93M | 245.94M | 239.03M | 266.01M | 228.89M | 281.22M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.02M | | | 6.18M | 1.64M | | | | | | | | 19.00M | 8.31M | | 39.46M | 0.03M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.28M | 10.23M | | 1.77M | | 9.26M | 14.43M | | 0.50M | 5.43M | | 24.79M | 8.34M | | | | 12.88M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -262.33M | -221.37M | -176.01M | -254.76M | -168.96M | -156.62M | -73.33M | -248.39M | -178.31M | -169.70M | -176.42M | -238.85M | -194.64M | -242.84M | -265.64M | -207.99M | -271.30M | -305.94M | -269.41M | -223.97M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | 3.83M | 1.61M | 0.15M | -1.31M | 3.69M | -51.48M | 52.25M | 0.29M | 0.00M | 0.12M | -0.10M | -0.16M | 5.18M | 3.93M | 4.02M | 4.41M | 6.92M | -10.95M | 22.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -269.88M | -392.00M | -274.15M | -132.93M | -278.04M | 154.01M | -178.99M | -15.37M | -105.89M | -223.71M | 17.97M | -182.32M | -208.95M | -419.52M | -89.65M | -426.76M | -91.42M | -227.65M | -134.52M | -296.13M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.02M | 16.86M | 16.47M | 60.24M | 14.88M | 14.75M | 14.61M | -0.04M | 4.14M | 14.15M | 13.80M | 13.80M | 13.60M | 13.58M | 13.47M | 13.51M | 13.53M | 13.12M | 12.69M | 12.75M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.24M | -1.34M | 0.18M | -2.23M | -3.23M | -4.88M | 1.92M | 1.65M | 0.73M | -1.88M | 2.56M | -0.49M | 0.10M | 3.09M | -3.53M | 1.65M | 2.29M | -1.54M | 0.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -459.99M | -565.48M | -9.27M | -65.48M | -3.80M | 26.77M | -36.53M | 35.46M | 8.20M | -29.73M | 1.33M | 33.83M | -7.67M | 17.02M | -19.22M | 20.16M | -1.03M | 17.67M | -24.80M | 54.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.66M | -187.10M | 258.41M | 132.39M | 245.43M | -175.35M | 59.08M | 132.86M | 122.00M | 195.04M | -38.34M | 246.04M | 187.87M | 437.89M | 85.05M | 412.49M | 121.02M | 282.96M | 151.79M | 293.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -460.41M | -565.72M | -7.93M | -65.67M | -1.57M | 30.00M | -31.65M | 33.54M | 6.55M | -30.46M | 3.22M | 31.27M | -7.18M | 16.92M | -22.31M | 23.68M | -2.67M | 15.39M | -23.26M | 54.59M |