|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.10M | -146.80M | | -61.50M | | | -149.00M | -13.90M | | 104.70M | 96.70M | -117.50M | 141.00M | 28.50M | 69.50M | 140.40M | 57.40M | 121.20M | 189.60M | 23.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.40M | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 9.00M | 0.20M | -1.60M | | | | | | | | | | 4.60M | | | | -12.00M | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.80M | | 102.70M | 74.50M | 189.90M | | 105.10M | 22.90M | -4.10M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.50M | 2.80M | -5.60M | | | | | | -40.80M | -66.10M | 13.60M | -2.30M | 8.70M | 130.20M | 73.00M | -53.00M | 87.10M | -233.40M | 148.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.40M | | 51.10M | | 218.90M | | 534.70M | | | | 486.10M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.40M | -81.70M | -179.50M | -132.60M | | | | | | | | | 102.70M | 74.50M | | | 105.10M | 22.90M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 3.30M | | | | | | | | | | 4.90M | | | | 5.10M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 11.40M | 8.90M | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.90M | -249.30M | 236.40M | -144.40M | | | | | | | | | 10.40M | | | | 7.00M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -253.70M | 373.10M | -132.00M | 231.90M | 1,527.90M | | | 7,710.90M | | 1,833.70M | 7,770.80M | 1,416.60M | 1,390.40M | 1,310.40M | 1,309.70M | 901.10M | 858.60M | 856.40M | 576.20M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | -56.90M | -38.00M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.80M | 24.60M | 5.50M | -0.40M | | | | | | | | | | -25.40M | | | | -11.60M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 6.50M | 3.60M | -16.20M | | | | | | | -6.00M | 16.10M | -3.70M | -4.70M | -1.00M | 26.90M | -6.50M | -9.80M | -1.40M | 35.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -369.30M | 371.20M | 2.40M | -4.30M | 8.60M | 0.20M | 42.80M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.50M | -1248.10M | 14.20M | 717.40M | | | | | | | 35.80M | -300.20M | 93.20M | 406.60M | 89.20M | 261.10M | 164.00M | 97.50M | 175.90M | -415.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.10M | 172.90M | 79.90M | 365.80M | | | | | | | -83.50M | 35.80M | -369.30M | 292.20M | 137.40M | -413.10M | -165.90M | 73.60M | 105.90M | 326.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.70M | 39.30M | 743.40M | 177.80M | 323.70M | -330.70M | 845.20M | 93.80M | 187.80M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.70M | -27.50M | -9.80M | -12.00M | | | | | | | -13.80M | -34.20M | -13.60M | -188.70M | -13.80M | -91.80M | -12.50M | -14.60M | 86.90M | -108.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.50M | -42.80M | | -15.20M | | | -11.10M | -11.30M | 11.12M | -11.10M | -13.80M | 13.77M | -13.60M | -13.70M | 13.77M | 13.85M | 12.54M | 10.97M | 10.97M | 10.97M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.10M | -6.60M | 1.60M | -1.70M | | | | | | | -4.20M | 6.40M | -4.50M | -0.20M | 10.20M | -13.60M | 4.30M | 11.90M | -0.90M | -0.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.10M | 57.10M | -107.80M | 219.50M | | | | | | | -72.70M | 39.30M | -284.70M | 177.80M | 323.70M | -330.70M | -69.00M | 93.80M | 187.80M | 532.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.10M | 743.40M | | 0.00 | 914.20M | 845.20M | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.30M | -88.20M | | -116.40M | | | | | | | 6.00M | -16.10M | 106.40M | 79.20M | 1.00M | -26.90M | 111.60M | 32.70M | 1.40M | -35.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 63.70M | | 221.20M | | | | | | | -97.30M | 1.60M | -280.20M | 178.00M | 123.60M | -504.90M | -73.30M | 81.90M | 192.80M | 217.70M |