|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.13M | 0.94M | 0.96M | 0.96M | 0.84M | 0.69M | 0.82M | 0.83M | 0.86M | 1.05M | 0.77M | 0.76M | 0.66M | 0.47M | 0.52M | 0.57M | 0.57M | 0.56M | 0.77M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.54M | -12.65M | -83.70M | 9.95M | 90.43M | 107.42M | 54.22M | -8.92M | 27.17M | 60.34M | 96.81M | 27.08M | 47.12M | 90.44M | 101.48M | 24.96M | -37.80M | 35.56M | 111.56M | 210.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -2.15M | 3.82M | -1.54M | 1.84M | -0.45M | 1.89M | 0.15M | 1.18M | -2.91M | 6.65M | -2.54M | -2.36M | -3.74M | 2.47M | -0.89M | 0.51M | -4.61M | 4.22M | -0.54M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.48M | 0.92M | 1.09M | -0.01M | -0.99M | 4.89M | -6.03M | 0.02M | 0.28M | -0.24M | 2.35M | -2.41M | 0.46M | 2.57M | -2.75M | 1.44M | -0.97M | 1.97M | -0.66M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 398.42M | 79.33M | 131.36M | 2,066.05M | 1,193.32M | -2817.12M | 148.52M | 255.49M | 3,847.11M | 2,039.47M | 182.55M | 3,355.32M | -2850.51M | 3,902.15M | 234.20M | 399.98M | 404.28M | 658.46M | 891.12M | 561.99M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -171.26M | -321.50M | -2452.65M | -405.92M | -1701.01M | 664.61M | -3926.46M | 1,370.49M | -2101.97M | 1,619.29M | 178.78M | 2,136.59M | -3263.74M | -737.31M | -2090.27M | -216.22M | -3620.00M | -1358.43M | -839.65M | -1073.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | 0.02M | 4.42M | 14.83M | -1.11M | 19.73M | -4.84M | -3.23M | -4.25M | 23.38M | -17.18M | -7.84M | 7.23M | 22.57M | -14.99M | 24.32M | -4.72M | 24.17M | -11.12M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -190.31M | 534.17M | 2,506.29M | 303.56M | 1,684.62M | -961.71M | 4,013.48M | -1404.68M | 2,005.66M | -1567.87M | -274.93M | -2234.28M | 3,225.81M | 594.95M | 2,106.10M | 350.32M | 3,543.77M | 1,304.32M | 652.30M | 1,084.18M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.48M | 46.43M | 87.71M | 167.25M | 174.15M | 82.10M | 215.19M | 77.09M | -0.03M | 0.00M | 0.01M | 101.38M | 138.15M | 371.43M | 99.72M | 68.21M | -298.64M | 215.36M | 193.72M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.46M | 19.44M | 29.11M | 35.15M | 37.15M | 16.27M | 52.00M | 51.33M | 59.83M | 19.64M | 35.30M | 35.27M | 37.48M | 14.93M | 54.08M | 63.44M | 79.20M | 26.92M | 86.26M | 96.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -374.11M | 200.02M | -30.07M | -92.42M | 74.04M | -189.69M | 141.24M | -43.10M | -69.13M | 111.76M | 0.66M | -70.61M | 9.20M | -51.92M | 117.31M | 159.06M | -114.03M | -18.55M | -75.79M | 221.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.54M | -12.65M | -83.70M | 9.95M | 90.43M | 107.42M | 54.22M | -8.92M | 27.17M | 60.34M | 96.81M | 27.08M | 47.12M | 90.44M | 101.48M | 24.96M | -37.80M | 35.56M | 111.56M | 210.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -374.11M | 200.02M | -30.07M | -92.42M | 74.04M | -189.69M | 141.24M | -43.10M | -69.13M | 111.76M | 0.66M | -70.61M | 9.20M | -51.92M | 117.31M | 159.06M | -114.03M | -18.55M | -75.79M | 221.27M |