|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.00M | 260.40M | 67.20M | 47.20M | 176.50M | 248.10M | 50.40M | 57.50M | 198.50M | 324.10M | 90.90M | 70.20M | 213.80M | 323.20M | 79.80M | 142.40M | 243.10M | 374.20M | 165.40M | 284.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 12.20M | 13.60M | 22.70M | 18.50M | 13.60M | 15.60M | 20.90M | 20.90M | 15.70M | 16.40M | 20.50M | 20.20M | 13.50M | 14.90M | 21.80M | 20.70M | 16.00M | 15.50M | 26.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | 27.80M | -3.00M | 19.40M | 31.30M | 3.00M | -9.70M | -25.60M | -14.20M | -1.30M | 2.20M | -41.40M | -23.70M | -56.80M | -17.30M | -14.90M | -5.30M | 32.30M | 20.80M | 49.70M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 22.20M | 119.80M | -62.50M | 11.10M | 9.00M | 34.30M | 13.30M | 45.70M | 86.90M | 38.80M | -38.80M | 175.70M | 56.70M | | 169.40M | 42.70M | 67.70M | 19.50M | -1.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | -3.30M | | 8.10M | 1.40M | 30.00M | 0.10M | 0.40M | 2.20M | -0.20M | 5.60M | 2.00M | 7.00M | 3.30M | 0.10M | 2.20M | 1.00M | 11.20M | 0.90M | -0.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.20M | 450.60M | -135.40M | 40.80M | 80.70M | 457.40M | -204.50M | 123.10M | 175.50M | 729.20M | -62.00M | 189.80M | 207.40M | 721.00M | -125.50M | 236.70M | 360.40M | 699.70M | 42.30M | 324.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.90M | | 68.70M | 62.50M | 60.80M | | 55.90M | 53.70M | 53.30M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 19.80M | 20.40M | 20.70M | 21.30M | 20.00M | 20.70M | 21.80M | 21.20M | 20.70M | 29.40M | 29.70M | 30.50M | 30.20M | 32.30M | 32.80M | 32.50M | 33.10M | 32.70M | 33.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.60M | -95.90M | -96.60M | 47.40M | 183.90M | -49.30M | -115.60M | 4.70M | 223.10M | -131.80M | -68.40M | -38.20M | 252.50M | -108.50M | -179.80M | 137.90M | 131.40M | -121.30M | -134.80M | 107.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.80M | 142.70M | -324.70M | 88.20M | 83.80M | 126.00M | -319.30M | 11.90M | 127.20M | 75.70M | -294.20M | 33.00M | 108.00M | 289.70M | -453.70M | 107.40M | 125.80M | 74.00M | -311.70M | 106.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.10M | 62.30M | -1.60M | 25.60M | 30.10M | -67.20M | -1.50M | 70.90M | -85.00M | 25.60M | 8.60M | 15.00M | -7.90M | 8.60M | -3.00M | 9.20M | -11.70M | -7.30M | -2.30M | -23.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.60M | 7.30M | 10.20M | 1.10M | 0.70M | 17.00M | 2.10M | -0.60M | 23.90M | 11.40M | 9.70M | -6.50M | 36.40M | -38.40M | 7.90M | 30.30M | -30.80M | 36.40M | 15.20M | -13.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,603.60M | 13.30M | | | | | | | | | | | 34.30M | 8.00M | 185.50M | | | 31.90M | 23.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.10M | -2588.70M | -36.40M | -17.50M | -27.10M | -29.40M | -13.60M | -21.50M | -14.00M | -31.30M | -14.40M | -22.00M | -40.20M | -71.40M | -40.10M | -210.30M | -25.70M | -40.10M | -100.00M | -22.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.10M | -11.30M | -4.90M | -2.60M | -0.70M | -13.80M | -0.30M | -2.20M | | -15.00M | -3.70M | -6.10M | -0.20M | -4.30M | -2.30M | -3.60M | -2.80M | -12.90M | -4.20M | -0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.50M | 2,052.90M | 217.00M | -57.80M | -55.60M | -474.40M | 222.80M | -45.90M | -113.60M | -778.00M | 57.30M | -123.50M | -208.90M | -580.40M | 151.80M | -24.10M | -305.20M | -423.30M | -214.20M | -224.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.60M | 66.60M | 66.80M | 74.40M | 74.70M | 74.80M | 75.00M | 85.30M | 85.40M | 85.30M | 85.60M | 94.10M | 94.20M | 94.30M | 93.40M | 102.80M | 103.00M | 103.10M | 103.10M | 113.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 4.10M | -3.10M | -1.00M | -1.90M | -6.20M | -2.30M | -2.70M | 3.60M | 0.80M | 0.80M | -1.20M | 0.20M | -0.40M | 2.10M | -5.10M | -2.20M | 8.00M | 1.10M | 1.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.80M | -81.30M | 42.20M | -35.60M | -3.90M | -52.60M | 2.40M | 52.90M | 51.60M | -79.30M | -18.30M | 43.00M | -41.40M | 68.80M | -11.60M | -2.90M | 27.30M | 244.30M | -270.80M | 80.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.60M | 443.30M | -145.60M | 39.70M | 80.00M | 440.40M | -206.60M | 123.70M | 151.60M | 717.80M | -71.70M | 196.30M | 171.00M | 759.40M | -133.40M | 206.40M | 391.20M | 663.30M | 27.10M | 338.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.40M | -85.20M | 45.20M | -34.50M | -2.00M | -46.40M | 4.70M | 55.70M | 47.90M | -80.10M | -19.10M | 44.30M | -41.70M | 69.20M | -13.80M | 2.30M | 29.50M | 236.30M | -271.90M | 78.10M |