|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.50M | 96.58M | 199.38M | 82.29M | 68.64M | 104.94M | 191.43M | 91.27M | 80.08M | 104.61M | 265.77M | 75.39M | 69.40M | 155.86M | 283.79M | 107.83M | 92.08M | 147.84M | 224.39M | 105.72M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 2.73M | 2.73M | 1.69M | 0.17M | 13.59M | 3.42M | 0.57M | 0.01M | 2.39M | 1.06M | 0.84M | 0.51M | 19.56M | 2.60M | 1.62M | 0.01M | 1.01M | 2.68M | 2.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.95M | -21.16M | -19.77M | 5.96M | 1.02M | -7.79M | -33.26M | -1.45M | -5.83M | -39.30M | -12.32M | -0.08M | 13.97M | -6.15M | -18.61M | 1.90M | 1.09M | 12.43M | 4.41M | 0.64M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 6.12M | 5.99M | 6.80M | 5.73M | 9.11M | 4.53M | 7.06M | 5.43M | 6.19M | 7.76M | 6.09M | 1.98M | 6.05M | 0.36M | 8.26M | 6.18M | 7.42M | 3.88M | 5.42M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.98M | 82.83M | 310.60M | 105.70M | 102.86M | 81.15M | 401.63M | 219.79M | 183.15M | 129.02M | 240.71M | 185.71M | 196.08M | 147.83M | 299.52M | 272.32M | 232.51M | 206.11M | 265.40M | 323.57M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.51M | 76.33M | 78.35M | 79.18M | 82.73M | 80.92M | 83.79M | 85.66M | 86.03M | 88.20M | 89.80M | 90.65M | 92.60M | 96.50M | 99.38M | 103.52M | 107.07M | 107.51M | 110.73M | 113.29M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.77M | -10.99M | -5.35M | 1.13M | 70.07M | -12.08M | -58.36M | -32.38M | 85.47M | -9.29M | -18.21M | -6.03M | 64.95M | -13.74M | -47.95M | 3.88M | 14.19M | 44.18M | -80.23M | 14.86M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.74M | -10.60M | -0.26M | 15.07M | -35.21M | 30.70M | 9.31M | 14.70M | -44.35M | | 1.64M | 3.95M | -14.99M | 29.82M | 10.70M | 2.17M | -32.91M | -1.07M | 4.28M | -2.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 17.22M | 74.45M | 20.02M | 3.30M | 964.99M | 86.14M | 461.46M | -441.45M | -3.38M | 253.00M | 295.87M | 383.63M | 397.25M | 109.98M | 502.65M | 370.46M | 446.89M | 137.75M | 392.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.40M | 0.02M | 0.47M | 0.31M | 0.28M | 0.34M | 0.28M | 0.02M | 41.12M | 166.56M | 0.42M | 0.29M | 0.20M | 0.24M | 0.30M | 0.27M | 0.74M | 0.04M | 0.94M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.09M | -345.19M | -233.23M | -240.78M | -349.06M | -355.23M | -243.21M | -329.19M | -346.31M | -303.02M | -86.48M | -295.63M | -383.93M | -397.24M | -287.88M | -344.95M | -429.10M | -448.82M | -267.46M | -398.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | -2.48M | 1.01M | -0.49M | 0.27M | -1.01M | 0.25M | -0.04M | 0.02M | 0.06M | 0.22M | 0.20M | -0.19M | 2.24M | 0.34M | 0.07M | -0.05M | 0.20M | -0.01M | 0.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.44M | 263.19M | -29.64M | 89.76M | 256.59M | 262.12M | -149.67M | 100.89M | 160.03M | 170.11M | -123.64M | 93.53M | 177.47M | 250.12M | -0.01M | 76.92M | 177.91M | 271.09M | 43.20M | 7.64M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | 4.20M | 4.12M | 4.05M | 4.25M | 4.20M | 4.12M | 3.95M | 3.99M | 3.94M | 3.88M | 3.79M | 3.93M | 3.87M | 3.81M | 3.76M | 3.90M | 3.83M | 3.79M | 3.73M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.76M | 67.79M | 67.82M | 70.29M | 75.25M | 75.28M | 75.81M | 75.88M | 81.23M | 83.89M | 83.93M | 84.00M | 89.08M | 89.38M | 89.46M | 91.25M | 96.16M | 96.95M | 97.00M | 97.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.83M | 47.73M | -45.32M | 10.39M | -11.97M | 8.75M | -8.51M | -3.14M | -3.89M | 30.59M | -16.38M | -10.38M | 0.72M | 11.63M | 4.29M | -18.67M | 28.38M | 41.15M | -67.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.01M | 65.61M | 236.15M | 85.68M | 99.55M | -883.84M | 315.49M | -241.67M | 624.60M | 132.40M | -12.29M | -110.16M | -187.55M | -249.42M | 189.54M | -230.34M | -137.95M | -240.78M | 127.66M | -69.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.83M | 47.73M | -45.32M | 10.39M | -11.97M | 8.75M | -8.51M | -3.14M | -3.89M | 30.59M | -16.38M | -10.38M | 0.72M | 11.63M | 4.29M | -18.67M | 28.38M | 41.15M | -67.29M |