|
Net Income (Quarter)
|
93.98M | 59.05M | 89.88M | 82.76M | 76.42M | 65.80M | 50.82M | 129.99M | 116.03M | 94.84M | 166.86M | 142.57M | 117.44M | 81.37M | 120.09M | 129.94M | 167.80M | 123.10M | 161.81M | 151.85M | 166.61M | 96.04M | 190.49M | 194.32M | 201.40M | 163.65M | 180.65M | 215.72M | 195.45M | 157.26M | 178.74M | 210.53M | 190.39M | 145.36M | 188.25M | 228.67M | 230.71M | 174.88M | 163.62M | 237.40M | 241.26M | 100.87M | 211.71M | 144.46M | 256.50M | 244.09M | 307.73M | 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)
|
| 3.09M | -9.21M | 4.07M | 4.26M | 4.35M | -12.12M | 3.95M | 4.20M | 4.30M | 4.79M | 5.49M | 0.37M | 3.00M | 6.33M | 7.11M | 6.10M | 6.20M | 7.71M | 7.15M | 7.40M | 0.27M | 8.38M | 10.83M | 0.27M | 9.20M | 9.83M | 13.20M | 10.90M | 0.39M | 11.75M | 15.35M | 0.45M | 13.10M | 13.90M | 19.70M | 13.60M | 14.20M | 15.94M | 17.59M | 14.70M | 2.30M | 17.23M | 18.05M | 13.20M | 2.50M | 15.94M | 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)
|
| | | | | | | | | -47.53M | 24.73M | -75.47M | 71.52M | 4.21M | 5.41M | -59.62M | 56.34M | -1.83M | -29.75M | -65.32M | 74.76M | 8.96M | -52.31M | -79.05M | 68.18M | 23.44M | 21.83M | -91.13M | 73.13M | 5.81M | -9.88M | -102.27M | 107.80M | 14.65M | -13.77M | -61.67M | 104.21M | 10.62M | 0.89M | -52.29M | 69.14M | 36.87M | -28.52M | -45.20M | -71.51M | 118.80M | -11.69M | -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)
|
| | 0.02M | | | | 0.03M | | | | 0.01M | | | | 0.02M | | | | 1.86M | | | | 1.94M | | | | 2.52M | | | | 2.57M | | | | 2.56M | | | | 2.57M | | | | 2.31M | | | | 2.18M | | | | 2.22M | | | | 2.14M | | | | 1.99M | | | | 1.78M | | | | 1.17M |
|
Gains from Investment Securities (Quarter)
|
| 29.49M | 34.94M | 6.73M | 73.21M | 33.58M | 38.57M | 4.53M | 79.00M | 5.74M | -89.27M | 3.42M | 0.05M | 0.05M | | 4.91M | 147.65M | 65.74M | 41.61M | 6.76M | 149.67M | 55.71M | 46.46M | 2.88M | 163.76M | 107.49M | 106.53M | 9.09M | 156.85M | 93.23M | 85.44M | 5.25M | 210.96M | 0.02M | -283.88M | 16.93M | 136.45M | 138.97M | -248.49M | 10.00M | 145.08M | 145.08M | -103.83M | 0.12M | 7.61M | 3.00M | 77.79M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.31M | | | | | | | | | | | | 7.20M | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 67.87M | | | | 89.60M | | | | 286.74M | | | | 426.25M | | | | 328.56M | 115.20M | 103.90M | 93.50M | 128.62M | 137.70M | 124.60M | 112.00M | 65.13M | 87.00M | 141.00M | 126.60M | 43.81M | 175.70M | | | 154.59M | | | | 231.85M | | | | 144.92M | | | | 158.55M | | | | 212.85M | | | | 213.07M | | | | 177.35M |
|
Cash from Operations (Quarter)
|
| 183.44M | 56.99M | 139.46M | 88.27M | 185.09M | 88.53M | 183.18M | 172.60M | 206.73M | 148.18M | 127.22M | 245.64M | 162.14M | 264.23M | 178.50M | 212.42M | 185.01M | 308.32M | 194.64M | 263.78M | 231.14M | 346.32M | 271.27M | 260.33M | 264.90M | 271.76M | 475.23M | 361.20M | 300.08M | 197.33M | 483.11M | 50.69M | 344.92M | 368.87M | 409.90M | 197.06M | 342.44M | 325.34M | 431.80M | 192.28M | 481.03M | 333.36M | 502.06M | 949.31M | 766.79M | 142.01M | 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)
|
| 51.20M | 51.28M | 53.51M | 54.02M | 55.53M | 60.93M | 71.53M | 73.42M | 75.26M | 75.65M | 73.82M | 74.88M | 78.94M | 81.05M | 79.92M | 81.75M | 86.97M | 88.71M | 93.36M | 90.69M | 93.46M | 98.12M | 99.00M | 97.26M | 99.44M | 102.92M | 104.05M | 101.41M | 103.71M | 107.44M | 110.80M | 113.11M | 110.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| 16.36M | -19.34M | 46.50M | -29.98M | -9.77M | -29.48M | 103.92M | -26.26M | 26.04M | 31.14M | 146.67M | -82.73M | 22.88M | -15.75M | 81.86M | 0.36M | 17.04M | -49.55M | 95.63M | -33.77M | 36.33M | 7.51M | 96.97M | -1.96M | -34.14M | -15.06M | 79.96M | -34.23M | -38.89M | 81.05M | 5.36M | -6.30M | -9.15M | 34.81M | 72.53M | -8.47M | 10.07M | -31.89M | 101.62M | -0.29M | -64.00M | 4.72M | -69.76M | -61.53M | 85.86M | 191.34M | -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)
|
| 1.12M | 2.90M | -4.16M | -0.35M | -0.04M | 5.37M | 11.21M | -7.74M | 0.68M | -5.53M | -2.08M | 4.13M | 3.78M | 0.53M | 1.60M | 2.48M | 1.71M | 17.69M | -3.83M | -0.26M | -2.91M | 9.45M | 17.81M | -15.64M | 10.98M | 10.15M | 20.91M | 31.14M | 5.99M | 23.10M | -0.23M | -23.18M | -31.25M | 76.43M | 8.21M | -11.63M | 0.34M | 1.54M | 2.60M | -52.29M | 49.02M | 8.37M | -3.04M | -4.62M | 123.09M | -6.26M | 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)
|
| -0.13M | 15.11M | 2.39M | 13.36M | -13.23M | -14.06M | 27.06M | 21.36M | 25.93M | -111.50M | 48.07M | -34.99M | 29.83M | -73.89M | -6.66M | -25.76M | 22.11M | -15.92M | 35.00M | -52.74M | -41.87M | 45.95M | 29.83M | -18.93M | 43.12M | -60.65M | -98.97M | -24.34M | 134.77M | 14.07M | -66.88M | 86.60M | 1.62M | -6.18M | 5.44M | 8.71M | 22.99M | -61.83M | -107.88M | 77.80M | 14.85M | 42.44M | -11.08M | 5.99M | 3.82M | -123.27M | 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)
|
| 269.82M | 100.92M | 62.58M | 59.06M | 56.11M | -159.78M | 56.56M | -45.14M | 183.99M | -157.16M | 14.50M | 167.85M | 99.84M | 81.00M | 95.92M | 80.03M | -133.59M | 7.46M | 6.50M | 180.28M | 122.58M | 81.79M | 89.28M | 81.30M | 99.00M | 109.74M | | | | 21.48M | 144.34M | -124.89M | 6.95M | 531.11M | 8.57M | 15.52M | 497.26M | 143.61M | 169.85M | -155.96M | 466.35M | 153.85M | 184.10M | 170.51M | 192.05M | 184.65M | 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)
|
| 0.82M | 8.95M | 2.89M | 2.11M | 16.46M | | 0.99M | 1.05M | 21.64M | 43.91M | 53.46M | | 2.73M | 93.12M | 6.66M | 27.35M | 3.11M | 0.36M | 11.45M | | 3.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | 8.60M | 20.87M | | | 13.62M | 502.75M | | 1.32M | | 11.32M | 3.30M | 67.70M | 331.40M | 28.98M | 34.50M | | 148.60M | 350.55M | 19.54M | 7.98M | 108.70M | 477.58M | 17.83M | 1.78M | | 3.27M | 20.93M | | 87.08M | 2.45M | | | | 8.01M | | | 51.04M | | | | | 66.02M | | | 6.18M | 1.64M | | | | | | | | 19.00M | 8.31M | | 39.46M | 0.03M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | | | | | 0.11M | 0.84M | 12.66M | | | | | 7.50M | 1.95M | | | 1.41M | 0.32M | | | | 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)
|
| -94.76M | -103.42M | -63.42M | -61.57M | -301.48M | -1767.61M | -63.71M | -61.90M | -82.58M | -77.61M | -47.10M | -114.77M | -124.57M | -503.15M | -105.67M | -70.98M | -109.65M | -97.15M | -90.74M | -163.99M | -453.06M | -125.05M | -123.78M | -81.30M | -244.86M | -462.95M | -146.76M | -128.48M | -257.14M | -622.83M | -174.63M | -129.88M | -163.19M | -217.03M | -272.13M | -121.30M | -235.64M | -118.17M | -208.41M | -87.99M | -172.06M | -219.96M | -135.02M | -161.80M | -277.89M | -227.86M | -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)
|
| | 0.23M | | | 5.02M | -5.02M | 23.14M | -23.14M | 23.56M | -15.99M | | | | 16.04M | 9.27M | 5.82M | -15.09M | | 11.75M | 16.74M | -15.08M | 20.50M | 20.81M | -20.81M | 29.29M | -28.77M | 0.04M | 24.00M | 1.00M | 0.12M | | 1.00M | 0.03M | 0.04M | | | 0.02M | 13.01M | | | | 1.45M | | | | 18.51M | 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)
|
| -85.67M | 41.98M | -78.35M | -21.22M | 113.69M | 1,698.92M | -96.86M | -127.96M | -119.81M | -68.49M | -79.35M | -139.93M | -44.86M | 236.74M | -78.90M | -146.28M | -75.79M | -206.05M | -104.87M | -101.31M | 247.02M | -228.26M | -144.02M | -172.40M | -22.09M | 213.90M | -334.19M | -229.53M | -36.63M | 429.18M | -279.44M | 82.12M | -183.05M | -138.78M | -140.71M | -68.56M | -98.92M | -184.01M | -266.29M | -104.10M | -309.85M | -164.79M | -371.81M | -302.50M | 71.78M | 217.67M | -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)
|
| 3.93M | 18.05M | 4.62M | 5.07M | 4.86M | 4.87M | 4.03M | 19.18M | -8.56M | 4.83M | 4.83M | 4.84M | 4.01M | 13.21M | 4.87M | 21.86M | 24.51M | 10.08M | 4.93M | 8.25M | 6.61M | 9.87M | 2.41M | 17.39M | 9.89M | 9.84M | 9.76M | 9.73M | 9.71M | 9.68M | 4.12M | 15.16M | 9.50M | 9.44M | 9.42M | 9.38M | 9.28M | 6.35M | 9.08M | 8.87M | 17.60M | -19.70M | 17.34M | -8.46M | 8.46M | | 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)
|
| | | | | | | | | | | | | | | | | | | | | -0.12M | -0.65M | -0.47M | 0.76M | -0.89M | -1.01M | -0.92M | -1.50M | -0.84M | 0.47M | 0.28M | 0.65M | 0.55M | 0.16M | 1.86M | -3.00M | -0.60M | -1.16M | 0.79M | -1.07M | -0.99M | 2.22M | -1.67M | 0.03M | 0.93M | 1.45M | 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)
|
| 3.01M | -4.45M | -2.31M | 5.47M | -2.71M | 19.84M | 22.60M | -17.26M | 4.33M | 2.08M | 0.77M | -9.06M | -7.29M | -2.18M | -6.08M | -4.84M | -0.44M | 5.12M | -0.98M | -1.53M | 24.98M | -7.64M | 3.01M | 7.39M | -2.94M | 21.70M | -6.64M | 1.68M | 5.47M | 4.15M | 29.33M | 3.58M | -0.77M | 13.22M | -1.08M | 4.21M | 7.27M | 21.99M | -42.11M | -0.88M | -1.86M | -49.17M | -6.44M | 485.05M | 561.62M | 133.26M | -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)
|
| -86.38M | -43.94M | 76.88M | 29.20M | 128.98M | 248.31M | 126.62M | 217.74M | 22.74M | 305.34M | 112.72M | 77.79M | 62.30M | 183.22M | 82.58M | 132.40M | 318.60M | 300.86M | 188.13M | 83.50M | 108.56M | 264.53M | 182.00M | 179.02M | 165.90M | 162.02M | 475.23M | 361.20M | 300.08M | 175.85M | 338.77M | 175.58M | 337.97M | -162.24M | 401.33M | 181.54M | -154.82M | 181.73M | 261.96M | 348.24M | 14.67M | 179.51M | 317.96M | 778.80M | 574.74M | -42.64M | -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)
|
| 3.01M | -4.45M | -2.31M | 5.47M | -2.71M | 19.84M | 22.60M | -17.26M | 4.33M | 2.08M | 0.77M | -9.06M | -7.29M | -2.18M | -6.08M | -4.84M | -0.44M | 5.12M | -0.98M | -1.53M | 25.10M | -6.99M | 3.48M | 6.63M | -2.05M | 22.72M | -5.72M | 3.19M | 6.31M | 3.68M | 29.04M | 2.92M | -1.32M | 13.06M | -2.94M | 7.21M | 7.87M | 23.16M | -42.90M | 0.19M | -0.88M | -51.39M | -4.77M | 485.01M | 560.68M | 131.82M | -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 |