|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.53M | 185.44M | 360.07M | 174.58M | 107.62M | 89.61M | 151.60M | 90.77M | 40.62M | 58.77M | 92.05M | 90.80M | 79.88M | 87.02M | 153.81M | 153.79M | 106.94M | 156.41M | 221.39M | 322.72M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.97M | 107.02M | 113.01M | 117.52M | 121.12M | 118.76M | 109.94M | 130.24M | 142.12M | 121.27M | 121.75M | 139.34M | 149.07M | 144.10M | 137.22M | 148.43M | 180.94M | 178.59M | 167.14M | 195.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | -5.38M | -19.71M | 1.94M | 6.43M | 2.93M | -10.45M | 2.51M | 6.72M | -4.62M | -1.72M | 0.05M | 0.56M | 0.59M | -9.27M | -0.79M | 7.46M | 2.55M | -24.31M | 1.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | -1.04M | 6.34M | 0.79M | -0.79M | -3.29M | 3.37M | 0.04M | -1.47M | 0.67M | 0.96M | -0.02M | 0.02M | -7.46M | 105.66M | -0.09M | -0.10M | 1.19M | -0.89M | 43.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 1.78M | -0.07M | -0.52M | 2.02M | 3.40M | 0.61M | 3.73M | 1.56M | -0.29M | 0.55M | -0.57M | 1.54M | 1.16M | 0.20M | 2.59M | 0.94M | 1.29M | 0.82M | -0.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.57M | 415.45M | 854.99M | -486.22M | 317.60M | 325.79M | 374.20M | -384.74M | 179.19M | 247.87M | 415.63M | -281.22M | 348.49M | 234.50M | 686.38M | -549.65M | 437.74M | 560.91M | 807.47M | -225.86M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.25M | 10.06M | 10.39M | 10.09M | 8.67M | 8.34M | 14.44M | 11.04M | 10.33M | 10.22M | 10.55M | 9.93M | 9.96M | 11.75M | 10.15M | 12.21M | 12.85M | 12.20M | 12.54M | 14.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.38M | 7.23M | 7.29M | 7.22M | 7.17M | 7.19M | 7.07M | 5.29M | 0.82M | 0.95M | -4.67M | 1.91M | -0.83M | -0.66M | -0.80M | 2.56M | 1.04M | 0.16M | 6.77M | 13.71M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.37M | 73.76M | -47.15M | -1.46M | -20.25M | 19.90M | 47.90M | -1.27M | -59.51M | 12.10M | 37.41M | -39.57M | 31.10M | 50.18M | -33.79M | 4.16M | 53.24M | -52.75M | 0.27M | -7.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.03M | -0.01M | 0.02M | 0.51M | 1.01M | 0.24M | -1.68M | -1.43M | -5.21M | -3.32M | -12.35M | -3.87M | -7.90M | -6.72M | -6.44M | -3.74M | -5.58M | -8.15M | -5.73M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | -14.71M | -3.01M | 28.26M | -2.46M | -19.98M | 6.82M | 4.79M | 0.75M | -17.45M | 3.18M | 20.39M | 1.10M | -18.12M | 2.07M | 35.73M | 1.28M | -25.38M | 4.43M | 21.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -123.81M | -8.36M | -57.90M | -6.25M | -699.20M | 708.92M | -356.68M | -1.13M | -6.60M | -615.10M | 297.10M | 3.51M | -479.20M | 463.59M | 13.85M | 9.31M | -99.94M | -10.36M | 3.24M | -7.01M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -2.97M | 19.14M | -4.46M | -12.07M | 3.99M | 1.40M | -6.22M | 2.08M | -2.85M | 2.43M | -2.81M | -0.39M | -0.31M | 2.86M | -2.76M | 0.20M | 4.52M | 9.21M | -7.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.03M | 29.25M | -45.09M | 14.98M | 52.43M | -52.37M | 101.80M | -82.27M | 43.77M | 0.57M | 42.69M | -53.05M | 33.13M | 66.57M | -53.45M | 51.28M | 6.58M | -5.86M | 79.44M | -48.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 7.04M | 4.55M | 5.49M | 5.96M | 7.62M | 4.12M | 4.86M | 7.52M | 6.18M | 1.49M | 1.10M | 7.81M | 7.85M | 13.33M | 19.66M | 26.05M | 19.43M | 8.86M | 3.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.02M | 0.01M | 0.21M | | 0.07M | | | 0.03M | | | | | 1.22M | 0.06M | | 0.62M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.30M | -918.84M | 47.92M | 1,325.04M | 378.83M | -1486.03M | 63.55M | 1,409.64M | -1284.91M | 5.25M | 47.47M | 1,272.89M | -1218.43M | 2,231.95M | 780.06M | 49.43M | 16.99M | 2,060.79M | -1924.26M | 1,440.08M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.20M | -220.20M | -497.66M | 693.54M | -77.94M | -197.08M | -105.21M | 631.25M | -150.88M | -189.91M | -274.84M | 576.50M | -192.72M | -204.65M | -246.56M | 679.76M | -314.15M | -453.84M | -10.10M | 524.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | | 1.82M | 0.30M | | 1.53M | -1.53M | | 0.73M | | | | 0.09M | -0.09M | | 0.23M | 1.10M | | -0.67M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -236.72M | -152.50M | -255.60M | -329.19M | -232.63M | -69.70M | -104.05M | -336.99M | -96.47M | -77.14M | -46.63M | -318.60M | -92.38M | -139.66M | -77.90M | -460.86M | -80.95M | 132.59M | -226.41M | -731.44M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.22M | 30.28M | -24.06M | 4.74M | 32.42M | 30.93M | 31.82M | 41.19M | 33.39M | 32.65M | -70.63M | 9.44M | 34.64M | 34.54M | 32.03M | 46.45M | 36.33M | 36.48M | 122.27M | 36.71M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | -5.86M | -2.31M | -1.53M | -17.52M | -30.24M | 25.02M | 6.47M | 9.52M | -8.84M | 9.87M | -3.77M | -1.32M | 11.38M | -21.84M | 11.38M | 21.87M | -5.33M | 3.59M | -7.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.39M | 36.88M | 99.42M | -123.40M | -10.50M | 28.78M | 189.95M | -84.00M | -58.65M | -28.02M | 104.03M | -27.09M | 62.06M | -98.43M | 340.08M | -319.37M | 64.51M | 234.34M | 574.55M | -440.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.91M | 408.40M | 850.44M | -491.71M | 311.64M | 318.17M | 370.09M | -389.60M | 171.67M | 241.69M | 414.14M | -282.33M | 340.68M | 226.65M | 673.05M | -569.31M | 411.69M | 541.48M | 798.61M | -228.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.65M | 42.75M | 101.73M | -121.87M | 7.03M | 59.02M | 164.94M | -90.47M | -68.17M | -19.18M | 94.16M | -23.32M | 63.38M | -109.81M | 361.92M | -330.75M | 42.64M | 239.67M | 570.96M | -432.77M |