|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 184.20M | 208.40M | 283.40M | 218.70M | 174.00M | 164.30M | 831.10M | 188.50M | 187.40M | 286.00M | 244.20M | 198.70M | 135.00M | 185.80M | 221.10M | 99.20M | 135.90M | 290.90M | 377.90M | 146.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 23.10M | 32.90M | 35.80M | 30.90M | 25.80M | 24.20M | 32.90M | 25.30M | 32.10M | 26.00M | 28.70M | 38.80M | 27.50M | 22.30M | 23.00M | 23.70M | 68.60M | 56.30M | 54.20M | 53.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.00M | | 3.60M | 20.20M | | | -15.80M | 11.30M | | | 18.40M | 23.50M | 17.30M | 18.70M | 1.10M | 7.90M | 18.90M | 17.30M | 39.70M | -45.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.20M | 247.60M | 49.40M | 0.40M | 276.00M | -275.40M | 392.50M | -8.00M | 8.10M | 421.60M | -410.90M | 211.50M | -209.00M | 1.30M | 0.10M | 0.70M | 3.20M | -2.00M | 465.90M | 294.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 362.00M | 346.40M | 361.90M | 145.00M | 361.50M | 290.90M | 257.30M | 234.80M | 90.70M | 293.90M | 254.90M | 209.20M | 245.20M | 265.20M | 212.50M | 208.90M | 230.80M | 277.10M | 256.40M | 299.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 8.90M | 8.90M | 10.40M | 12.60M | 12.50M | 14.40M | 12.20M | 12.50M | 12.50M | 12.50M | 10.80M | 7.30M | 7.30M | 7.30M | 7.20M | 83.30M | 6.30M | 6.30M | 64.30M | 49.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.10M | 4.00M | 4.10M | 3.40M | 4.70M | 3.80M | 3.90M | 3.70M | 3.30M | 3.00M | 3.00M | 3.00M | 3.10M | 3.30M | 4.00M | 2.80M | 2.50M | 2.60M | 2.50M | 2.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 206.70M | -212.30M | -112.70M | 52.20M | -52.70M | -9.00M | -77.50M | 92.20M | 71.60M | -47.40M | -68.00M | 159.50M | -68.80M | -14.20M | -32.30M | 161.10M | -34.20M | 104.90M | -182.00M | 393.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 307.00M | -154.30M | -15.60M | -196.50M | -10.30M | 30.60M | 186.10M | -141.80M | -59.70M | 40.00M | -27.90M | 0.90M | -47.50M | 9.30M | 18.10M | 32.80M | -28.30M | 193.60M | -66.40M | 328.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 26.20M | -37.50M | -1.30M | 1.80M | -11.20M | -9.90M | -22.30M | -2.90M | -7.10M | -13.30M | 14.10M | -6.10M | -5.30M | -2.40M | 7.20M | 3.10M | 9.90M | 10.00M | 5.10M | -1.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.40M | 2.80M | 3.50M | 3.70M | 2.40M | 3.00M | 2.30M | 1.90M | 2.10M | 2.60M | 5.80M | 1.00M | 0.60M | 0.70M | 1.10M | 1.60M | 1.40M | 1.20M | 1.90M | 3.80M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 223.60M | | | | | | | | | | | | 304.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 6.70M | 9.90M | 30.40M | 9.50M | 6.90M | 20.30M | 243.50M | 399.70M | 110.40M | 251.80M | 246.60M | 434.60M | 319.80M | 120.80M | 22.90M | 23.70M | 16.50M | 189.20M | 36.80M | 35.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -146.60M | -7.10M | -405.90M | -157.40M | -14.60M | -94.60M | 156.70M | 288.00M | 3.10M | 186.80M | -213.40M | 74.50M | 240.30M | 55.80M | 8.50M | -35.60M | -493.70M | 270.70M | 52.50M | -229.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -1.60M | -9.90M | 9.20M | -58.90M | 5.40M | -17.20M | 20.20M | -41.60M | -8.40M | -4.80M | 30.90M | -26.10M | 0.40M | -47.60M | 61.40M | -21.40M | -24.10M | 62.20M | -21.90M | -29.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -201.10M | 16.50M | -172.80M | -388.90M | -227.30M | -162.90M | -623.80M | -116.90M | -148.30M | -258.80M | -234.30M | -302.30M | -413.80M | -188.00M | -271.80M | -316.90M | -201.50M | -430.20M | -200.10M | -277.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | 0.30M | 73.40M | 122.50M | 0.30M | 0.40M | 0.30M | 79.50M | 0.40M | 0.40M | 54.90M | 81.80M | 0.40M | -146.60M | 0.40M | 0.30M | 149.40M | -148.90M | 0.20M | 84.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.30M | -5.70M | 1.00M | -6.20M | -13.80M | -17.30M | 14.70M | 2.60M | 3.50M | -6.30M | 7.10M | -1.60M | 0.10M | 7.20M | -9.90M | 4.10M | 8.90M | -2.50M | 1.10M | -2.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.60M | 350.10M | -215.80M | -407.50M | 105.80M | 16.10M | -195.10M | 408.50M | -51.00M | 215.60M | -185.70M | -20.20M | 71.80M | 140.20M | -60.70M | -139.50M | -455.50M | 115.10M | 109.90M | -209.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 360.60M | 343.60M | 358.40M | 141.30M | 359.10M | 287.90M | 255.00M | 232.90M | 88.60M | 291.30M | 249.10M | 208.20M | 244.60M | 264.50M | 211.40M | 207.30M | 229.40M | 275.90M | 254.50M | 295.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 14.30M | 355.80M | -216.80M | -401.30M | 119.60M | 33.40M | -209.80M | 405.90M | -54.50M | 221.90M | -192.80M | -18.60M | 71.70M | 133.00M | -50.80M | -143.60M | -464.40M | 117.60M | 108.80M | -207.00M |