|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.90M | 97.70M | 87.40M | 68.60M | 90.50M | 100.00M | 93.80M | 47.40M | 83.10M | 131.00M | 1,114.10M | 401.50M | 146.30M | 190.50M | 198.60M | 219.50M | 199.90M | 210.50M | 245.10M | 214.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.40M | 50.90M | 53.00M | 61.20M | 66.70M | 65.40M | 71.10M | 73.90M | 77.50M | 76.20M | 68.70M | 71.80M | 76.20M | 74.40M | 77.50M | 80.40M | 81.00M | 79.60M | 76.80M | 75.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -2.20M | -7.20M | -973.80M | -259.50M | 34.40M | 11.40M | 24.00M | 34.90M | -16.20M | 61.70M | 77.00M | 62.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.80M | -8.50M | | 3.00M | -48.80M | 45.80M | 11.20M | 2.20M | 7.10M | -8.90M | 7.90M | 5.20M | -28.00M | 34.30M | | -14.10M | 16.40M | -0.10M | -1.00M | -4.40M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | | | | | 21.00M | | | 6.10M | 1.90M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.40M | 226.40M | 172.20M | 250.90M | 250.90M | 269.90M | 208.00M | 270.30M | 198.00M | 281.60M | 297.70M | 297.20M | 294.80M | 355.20M | 340.50M | 404.70M | 379.90M | 444.20M | 370.60M | 471.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 50.70M | 49.90M | 48.20M | 48.40M | 48.50M | 49.50M | 48.50M | 43.50M | 40.60M | 38.70M | 37.20M | 33.10M | 32.80M | 32.20M | 30.80M | 30.60M | 28.40M | 26.80M | 24.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.50M | 22.10M | -26.50M | -25.90M | -21.50M | 8.40M | -19.10M | 18.70M | -8.10M | -6.00M | 27.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.30M | 11.00M | -19.40M | -19.90M | 23.60M | 16.00M | -18.00M | -16.70M | | | -32.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.50M | 212.20M | -129.80M | 94.60M | 32.40M | -132.10M | 106.70M | 114.80M | 38.50M | -78.40M | 74.30M | 146.10M | -87.20M | 203.40M | -195.60M | 62.90M | 160.90M | 27.50M | -44.50M | 14.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 31.50M | 17.40M | 12.30M | 17.90M | 12.40M | 17.10M | 2.00M | 26.60M | -27.60M | 41.00M | 0.50M | 6.70M | 5.00M | 14.40M | 3.60M | 4.10M | 9.30M | 6.90M | 4.60M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | 0.30M | | | 0.40M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.60M | | 47.60M | | | 72.50M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | | 0.30M | 8.10M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 40.00M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.40M | -210.40M | -65.30M | -12.50M | -18.00M | -85.00M | -16.50M | -22.80M | -29.20M | -9.40M | -41.00M | 43.70M | -2.80M | -5.00M | -14.40M | -3.60M | -6.40M | -9.20M | -5.90M | -4.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -4.80M | | | 6.00M | -4.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.10M | -247.20M | 5.70M | -750.60M | -203.10M | -127.30M | -245.70M | -124.20M | -484.10M | -525.00M | -128.40M | -135.00M | -511.20M | -29.70M | -1.50M | -772.20M | -9.50M | -597.70M | -207.70M | -285.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.60M | -0.30M | -0.80M | -2.10M | -1.80M | 2.00M | 0.30M | 0.30M | -0.60M | 1.30M | -0.70M | 0.10M | 1.70M | -2.70M | 1.50M | 3.30M | -0.30M | 0.20M | -0.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.10M | -231.80M | 112.30M | -513.00M | 27.70M | 55.80M | -52.20M | 118.40M | -309.80M | -253.40M | 129.60M | 205.20M | -219.10M | 322.20M | 321.90M | -369.60M | 367.30M | -163.00M | 157.20M | 180.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.50M | 194.90M | 154.80M | 238.60M | 233.00M | 257.50M | 190.90M | 268.30M | 171.40M | 309.20M | 256.70M | 296.70M | 288.10M | 350.20M | 326.10M | 401.10M | 375.80M | 434.90M | 363.70M | 466.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.90M | -231.20M | 112.60M | -512.20M | 29.80M | 57.60M | -54.20M | 123.30M | -315.30M | -252.80M | 128.30M | 205.90M | -219.20M | 320.50M | 324.60M | -371.10M | 364.00M | -162.70M | 157.00M | 181.70M |