|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.30M | 182.90M | 363.40M | 316.50M | 212.40M | 295.60M | 484.70M | 289.20M | 358.30M | 392.90M | 74.20M | 330.60M | 395.20M | 362.60M | 719.00M | 289.10M | 189.10M | 327.90M | 39.70M | 297.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.80M | -94.60M | 465.10M | -405.10M | 23.30M | 225.60M | -229.90M | 463.90M | 10.60M | -32.40M | 248.90M | 134.10M | 59.60M | 89.80M | -137.20M | 306.90M | 9.00M | 10.60M | 262.30M | -296.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -193.80M | 676.00M | 425.20M | 480.10M | 325.80M | 458.80M | 277.20M | 356.90M | 150.60M | 313.60M | 395.10M | 343.50M | 298.30M | 339.10M | 390.00M | 485.80M | 353.60M | 348.00M | -371.80M | 357.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | 30.30M | 30.40M | 29.80M | 30.00M | 26.70M | 26.80M | 27.00M | 26.80M | 26.00M | 28.10M | 27.90M | 30.10M | 29.20M | 30.60M | 26.20M | 30.00M | 30.20M | 31.60M | 31.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.50M | -277.00M | -145.70M | -248.90M | -246.20M | -234.90M | 23.20M | -132.70M | -89.90M | -195.70M | -170.30M | -146.80M | -103.50M | -161.00M | -301.90M | -57.50M | -202.40M | -157.80M | -161.00M | -8.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.30M | 56.90M | -184.40M | -94.10M | 27.50M | -38.40M | -101.70M | -132.10M | -119.60M | -74.60M | 24.90M | -143.90M | -112.30M | -11.00M | -507.70M | -149.90M | -59.60M | 114.60M | 429.50M | -47.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.40M | 7.60M | 0.60M | 75.50M | -127.10M | 40.40M | -48.30M | 21.10M | -175.10M | -16.10M | 41.00M | 75.40M | -144.80M | 26.80M | 59.70M | 26.00M | -203.50M | -62.80M | 123.20M | 30.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.90M | 140.30M | 19.80M | 130.30M | 54.40M | -31.40M | -15.70M | -38.60M | 76.20M | -65.60M | -37.50M | -57.40M | 107.20M | -141.60M | 56.30M | 75.70M | 53.30M | -43.00M | 8.70M | -41.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 26.70M | 24.80M | 27.90M | 21.80M | 22.60M | 26.40M | 31.40M | 29.10M | 27.20M | 32.80M | 45.70M | 28.30M | 27.70M | 37.70M | 32.00M | 35.80M | 27.90M | 30.80M | 37.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.10M | 163.30M | 142.90M | 120.20M | 171.90M | 46.70M | 87.80M | 139.50M | 91.60M | 71.20M | 112.40M | 84.80M | -25.70M | 172.20M | 161.40M | 1,175.10M | 391.40M | -144.50M | -280.40M | 539.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.60M | -1095.30M | -399.10M | -434.80M | -192.40M | -321.90M | -176.90M | -264.70M | -40.50M | -232.70M | -225.40M | -227.30M | 17.70M | -291.10M | -119.70M | 48.70M | -12.10M | 972.80M | -189.30M | -222.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.10M | 21.20M | -0.80M | 5.70M | | -2.50M | -0.10M | -0.30M | -0.30M | -0.30M | -0.30M | -0.20M | -0.40M | -3.70M | -2.00M | -1.30M | | -1.80M | -0.10M | -1.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -19.40M | -27.50M | -92.00M | -101.80M | -92.10M | -108.40M | -116.30M | -106.20M | -95.70M | -112.10M | -136.10M | -182.90M | -194.40M | -239.60M | -535.10M | -266.60M | -363.70M | -305.80M | -305.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.40M | 58.30M | 61.30M | 61.40M | 62.00M | 60.30M | 66.10M | 65.80M | 69.20M | 65.10M | 71.40M | 71.40M | 72.50M | 69.00M | 77.80M | 77.20M | 77.10M | 73.40M | 78.40M | 77.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.80M | -438.70M | -1.40M | -46.70M | 31.60M | 44.80M | -8.10M | -24.10M | 3.90M | -14.80M | 57.60M | -19.90M | 133.10M | -146.40M | 30.70M | -0.60M | 74.90M | 957.10M | -866.90M | -169.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -224.70M | 649.30M | 400.40M | 452.20M | 304.00M | 436.20M | 250.80M | 325.50M | 121.50M | 286.40M | 362.30M | 297.80M | 270.00M | 311.40M | 352.30M | 453.80M | 317.80M | 320.10M | -402.60M | 320.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.80M | -438.70M | -1.40M | -46.70M | 31.60M | 44.80M | -8.10M | -24.10M | 3.90M | -14.80M | 57.60M | -19.90M | 133.10M | -146.40M | 30.70M | -0.60M | 74.90M | 957.10M | -866.90M | -169.70M |