|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.63M | 32.56M | 34.26M | 42.71M | 35.55M | 40.48M | -79.95M | 35.65M | 41.79M | 51.88M | 97.11M | | | | | 105.74M | 61.97M | 71.95M | 87.29M | 96.47M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.58M | 17.75M | 18.41M | 24.65M | 23.26M | 23.89M | 10.50M | 20.57M | 18.55M | 17.75M | 19.46M | 13.65M | 15.79M | 17.45M | 15.66M | 14.85M | 15.45M | 14.43M | 13.92M | 16.32M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.37M | 4.05M | -16.14M | -0.07M | 5.42M | 9.99M | 0.57M | 12.81M | 6.01M | 70.94M | 10.40M | 1.18M | -8.98M | -4.14M | 4.62M | 9.46M | -6.53M | -3.19M | 14.48M | 22.87M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.87M | 79.58M | 75.20M | 98.44M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.90M | 0.50M | 109.40M | 12.20M | 51.80M | | -99.28M | 12.00M | -31.61M | 56.91M | -33.30M | 3.45M | -3.45M | | -58.93M | 10.66M | 0.46M | | -74.93M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.32M | | | 2.08M | | | | 18.19M | | | | | 6.06M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.03M | 11.93M | 423.29M | -503.39M | 375.12M | -13.73M | 605.91M | -615.75M | 253.31M | -52.57M | 926.65M | -657.08M | 221.28M | 140.70M | 1,021.62M | -587.15M | 255.95M | 76.68M | 1,175.56M | -782.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.32M | 136.20M | 138.61M | 135.52M | 132.28M | 132.97M | -2.80M | 102.60M | 103.17M | 101.32M | 102.77M | 105.54M | 109.12M | 108.13M | 112.71M | 113.20M | 117.06M | 121.82M | 124.26M | 125.95M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.99M | 35.37M | 248.12M | 148.44M | 75.53M | 109.88M | 76.96M | 100.53M | 31.81M | 46.27M | -0.73M | 209.34M | 52.74M | -25.69M | -136.60M | 159.80M | -8.06M | 56.09M | -133.35M | 250.18M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.82M | -21.87M | 46.82M | -19.60M | 41.52M | 1.70M | 53.81M | -6.87M | 26.00M | -11.70M | 27.89M | -33.30M | 24.59M | -18.92M | 31.46M | -13.94M | 29.80M | -17.22M | 25.45M | -8.14M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.66M | -8.64M | 252.98M | -160.89M | 161.98M | 0.64M | 390.62M | -254.22M | 45.93M | -66.55M | 390.28M | -180.80M | 12.77M | -56.18M | 330.08M | -261.50M | 9.81M | -23.90M | 391.19M | -255.26M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.34M | -84.72M | 338.16M | -403.47M | 153.01M | -89.04M | 380.24M | -415.25M | 219.70M | -51.38M | 334.14M | -460.41M | 168.59M | -61.91M | 368.15M | -383.37M | 126.03M | -86.78M | 424.58M | -446.91M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62M | -123.92M | 88.86M | 0.64M | -2.36M | 2.08M | 10.18M | -4.55M | 36.70M | -15.71M | -7.10M | 64.22M | 18.97M | -79.64M | -0.89M | 10.69M | 37.03M | 9.25M | -72.54M | 16.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.12M | 106.02M | 153.48M | 73.72M | 99.31M | 87.10M | 51.81M | 88.90M | 81.66M | 88.02M | 124.95M | 115.62M | 87.41M | 85.11M | 139.28M | 119.86M | 115.80M | 111.38M | 142.20M | 122.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 4.69M | 22.21M | 8.08M | 1.92M | 4.49M | 1.84M | 3.35M | 4.62M | 4.99M | 5.10M | 4.42M | 6.37M | 6.44M | 6.72M | 2.07M | 1.10M | 1.15M | 18.34M | 2.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.54M | 226.47M | 1.37M | 57.03M | 15.53M | 270.08M | -19.81M | 3.50M | 27.68M | 18.32M | 0.69M | 83.32M | 9.40M | 13.62M | 42.37M | 111.37M | 136.43M | 15.24M | 0.52M | 32.75M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.94M | -8.76M | -19.91M | 26.85M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.20M | 593.18M | | | | 115.16M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.93M | -327.48M | -131.19M | -177.65M | -112.17M | -351.62M | -103.71M | -71.19M | -132.98M | 527.67M | -99.85M | -197.97M | -91.85M | -89.58M | -36.46M | -230.84M | -251.63M | -131.71M | -108.25M | -153.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.64M | -37.67M | -9.04M | -6.99M | -1.49M | -9.90M | -3.29M | -14.54M | -6.57M | 2.53M | 36.37M | -47.81M | -1.72M | -6.48M | 17.62M | -6.65M | -54.67M | -12.84M | 65.04M | -0.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.47M | -603.33M | -238.38M | 564.96M | -247.14M | 385.71M | -738.11M | 662.53M | -176.42M | -409.95M | 583.46M | -779.00M | -54.01M | 32.45M | -760.63M | 642.70M | 423.87M | -387.19M | -914.00M | 735.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.98M | 28.05M | 28.08M | 28.21M | 28.25M | 28.31M | 28.33M | 28.57M | 28.66M | 28.67M | 28.70M | 24.91M | 24.95M | 24.99M | 25.05M | 27.86M | 27.82M | 27.54M | 27.58M | 31.54M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.84M | 2.29M | -4.55M | -1.04M | -1.97M | -10.80M | -14.85M | 11.66M | 2.83M | -1.22M | -8.57M | 5.33M | -4.93M | -2.17M | 12.56M | -18.96M | 7.46M | 25.92M | -3.87M | 1.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.78M | -916.58M | 49.16M | -117.12M | 13.84M | 9.56M | -127.98M | -22.61M | -7.84M | 112.27M | 1,561.17M | -1628.71M | 70.49M | 81.39M | 237.08M | -194.25M | 435.65M | -416.30M | 149.44M | -198.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.91M | -94.09M | 269.81M | -577.11M | 275.81M | -100.83M | 554.10M | -704.65M | 171.65M | -140.59M | 801.70M | -772.70M | 133.87M | 55.58M | 882.33M | -707.01M | 140.15M | -34.70M | 1,033.36M | -904.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.63M | -918.88M | 53.71M | -116.08M | 15.81M | 20.36M | -235.91M | -24.40M | -56.08M | 65.15M | 1,410.27M | -1634.05M | 75.42M | 83.56M | 224.53M | -175.29M | 428.18M | -442.22M | 153.31M | -200.22M |