|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 132.00M | 193.00M | 150.00M | 169.00M | 163.00M | 159.00M | 173.00M | 193.00M | 242.00M | 217.00M | 277.00M | 291.00M | 286.00M | 213.00M | 327.00M | 339.00M | 313.00M | 204.00M | 363.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 10.00M | 12.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 12.00M | 14.00M | 11.00M | 12.00M | 14.00M | 18.00M | 22.00M | 17.00M | 19.00M | 22.00M | 22.00M | 22.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -4.00M | 14.00M | -2.00M | 3.00M | -6.00M | 2.00M | -3.00M | 18.00M | -19.00M | 20.00M | 23.00M | | 1.00M | 1.00M | | | 39.00M | -41.00M | 53.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.00M | 244.00M | 314.00M | 161.00M | 263.00M | 204.00M | 410.00M | -25.00M | 115.00M | 425.00M | 686.00M | 334.00M | 235.00M | 542.00M | 723.00M | 191.00M | 209.00M | 367.00M | 992.00M | 199.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 122.00M | 123.00M | 122.00M | 118.00M | 119.00M | 120.00M | 123.00M | 123.00M | 125.00M | 160.00M | 123.00M | 118.00M | 134.00M | 128.00M | 120.00M | 117.00M | 128.00M | 136.00M | 139.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | -64.00M | 111.00M | -93.00M | 48.00M | 84.00M | 13.00M | 51.00M | 99.00M | 64.00M | -19.00M | -121.00M | 267.00M | -54.00M | -58.00M | 226.00M | 17.00M | 125.00M | -332.00M | 305.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 40.00M | 9.00M | 137.00M | 119.00M | 145.00M | -33.00M | 188.00M | 60.00M | -47.00M | -143.00M | 85.00M | 35.00M | -5.00M | 2.00M | 29.00M | 151.00M | 48.00M | -46.00M | 28.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -41.00M | 68.00M | 48.00M | 137.00M | 47.00M | 74.00M | 47.00M | -52.00M | -45.00M | -8.00M | 45.00M | 48.00M | -6.00M | -17.00M | 13.00M | 61.00M | 2.00M | -42.00M | 20.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.00M | 27.00M | 95.00M | -66.00M | -27.00M | 130.00M | -73.00M | -79.00M | 6.00M | 85.00M | 45.00M | 8.00M | -55.00M | 108.00M | 63.00M | -13.00M | -95.00M | 84.00M | 60.00M | 12.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 10.00M | -33.00M | 16.00M | 16.00M | 11.00M | -36.00M | -25.00M | -5.00M | 24.00M | 7.00M | 46.00M | -32.00M | 19.00M | -12.00M | 44.00M | -45.00M | 68.00M | -61.00M | 62.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 28.00M | 87.00M | 65.00M | -19.00M | 35.00M | 27.00M | 26.00M | -11.00M | -9.00M | -46.00M | 59.00M | -25.00M | -17.00M | 96.00M | 83.00M | -42.00M | -40.00M | -4.00M | -64.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 23.00M | 52.00M | 20.00M | 30.00M | 32.00M | 67.00M | 32.00M | 38.00M | 39.00M | 77.00M | 31.00M | 46.00M | 46.00M | 84.00M | 44.00M | 39.00M | 55.00M | 122.00M | 46.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.30M | 16.70M | 2.00M | | | | | | | | 12.00M | 8.00M | -7.00M | | | 6.00M | -3.00M | 2.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 30.00M | | 69.00M | | 20.00M | | | 4.00M | 81.00M | | | 13.00M | 155.00M | | 21.00M | 1,734.00M | 765.00M | 1,062.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 5.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -23.00M | -65.00M | -18.00M | -99.00M | -32.00M | -86.00M | -32.00M | -261.00M | -43.00M | -156.00M | -19.00M | -38.00M | -49.00M | -237.00M | -44.00M | -54.00M | -1789.00M | -860.00M | -1105.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 8.00M | -2.00M | 1.00M | | 15.00M | -3.00M | | 3.00M | 2.00M | 3.00M | 1.00M | 1.00M | -2.00M | -1.00M | -6.00M | 2.00M | -6.00M | -8.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -221.00M | -220.00M | -220.00M | -133.00M | -123.00M | -139.00M | -313.00M | -72.00M | 102.00M | -353.00M | -310.00M | -289.00M | -234.00M | -686.00M | -162.00M | -172.00M | 626.00M | 453.00M | 124.00M | 656.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 23.00M | 23.00M | 28.00M | 27.00M | 28.00M | 28.00M | 31.00M | -19.00M | | 5.00M | 36.00M | 35.00M | 35.00M | -100.00M | 43.00M | 44.00M | 43.00M | 43.00M | 53.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 1.00M | -12.00M | 5.00M | -28.00M | -20.00M | 16.00M | 5.00M | -2.00M | -8.00M | 8.00M | -7.00M | -7.00M | 8.00M | -19.00M | 8.00M | 20.00M | -2.00M | 5.00M | -8.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | 2.00M | 17.00M | 15.00M | 13.00M | 13.00M | 27.00M | -124.00M | -46.00M | 21.00M | 228.00M | 19.00M | -44.00M | -185.00M | 305.00M | -17.00M | 801.00M | -971.00M | 261.00M | -258.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.00M | 221.00M | 262.00M | 141.00M | 233.00M | 172.00M | 343.00M | -57.00M | 77.00M | 386.00M | 609.00M | 303.00M | 189.00M | 496.00M | 639.00M | 147.00M | 170.00M | 312.00M | 870.00M | 153.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | 1.00M | 29.00M | 10.00M | 41.00M | 33.00M | 11.00M | -129.00M | -44.00M | 29.00M | 220.00M | 26.00M | -37.00M | -193.00M | 324.00M | -25.00M | 781.00M | -969.00M | 256.00M | -250.00M |