|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 195.25M | 239.91M | 127.73M | 246.32M | 201.58M | 237.69M | 131.87M | 210.07M | 198.77M | 268.53M | 134.42M | 218.92M | 215.69M | 274.16M | 143.89M | 251.59M | 237.44M | 308.82M | 167.80M | 287.31M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 10.58M | 50.05M | 46.81M | 57.63M | 48.63M | 69.77M | 25.05M | 39.94M | 38.71M | 16.41M | 3.67M | 31.17M | 33.63M | 30.79M | 7.16M | 23.70M | 23.82M | 12.35M | -5.74M | 28.44M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | 412.00M | 550.00M | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | -6.51M | -14.30M | 28.56M | 22.89M | -6.27M | -2.30M | 19.15M | -34.77M | 16.38M | 19.39M | 33.79M | 38.59M | -27.05M | 1.47M | 45.81M | 38.33M | 11.55M | 2.18M | 119.04M | 4.38M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 335.17M | 436.93M | 531.54M | 349.74M | 487.08M | 455.45M | 443.50M | 258.89M | 485.38M | 478.89M | 564.12M | 342.86M | 545.43M | 456.69M | 503.24M | 355.43M | 436.64M | 518.09M | 621.71M | 287.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 225.00M | 180.33M | 195.95M | 187.11M | 202.36M | 184.02M | 142.92M | 186.40M | 183.88M | 184.99M | 157.93M | 188.50M | 192.29M | 192.79M | 176.10M | 183.99M | 207.85M | 197.64M | 184.29M | 199.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | -419.78M | -374.96M | -365.73M | -345.79M | -420.41M | -366.50M | -378.67M | -358.01M | -430.29M | -433.39M | -515.64M | -478.66M | -519.11M | -521.93M | -467.45M | -433.48M | -567.27M | -550.06M | -577.25M | -500.96M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | -27.66M | -20.65M | -36.49M | -20.53M | -21.18M | -21.47M | -28.73M | -17.75M | -26.06M | -26.85M | -26.44M | -16.33M | -19.01M | -10.26M | -18.61M | -14.64M | -5.77M | -18.89M | -17.93M | -8.75M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.88M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -537.00M | -403.56M | -399.84M | -372.63M | -436.09M | -391.04M | -394.14M | -400.18M | -486.87M | -504.99M | -601.58M | -510.57M | -618.54M | -585.71M | -570.53M | -676.01M | -596.86M | -603.11M | -636.06M | -530.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | -1.63M | -3.97M | 3.97M | | -3.14M | -0.77M | -3.68M | -3.70M | -0.74M | -0.75M | 0.73M | -3.71M | -1.46M | -3.67M | -2.15M | 2.79M | -0.72M | -3.63M | -4.30M | 17.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 50.00M | 289.16M | -61.88M | -375.79M | -54.12M | -69.01M | 322.68M | -218.95M | -12.66M | 52.22M | 52.15M | 618.18M | -374.34M | 256.57M | 402.31M | -92.69M | 122.69M | 332.80M | 112.58M | -130.53M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.37M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | -129.35M | -126.31M | -126.14M | -125.53M | -131.77M | -128.05M | -123.77M | -123.53M | -132.51M | -132.03M | -1.47M | -132.10M | -137.45M | -138.55M | -1.43M | -131.02M | -144.34M | -145.33M | -0.72M | -145.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -75.00M | 322.53M | 69.81M | -398.69M | -3.14M | -4.60M | 372.03M | -360.23M | -14.14M | 26.11M | 14.69M | 450.46M | -447.46M | 127.55M | 335.02M | -413.27M | -37.53M | 247.78M | 98.24M | -373.35M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | 98.44M | 36.54M | 358.59M | 426.32M | 27.45M | 23.77M | 18.42M | 392.04M | 32.01M | 17.90M | 43.34M | 58.63M | 501.56M | 54.25M | 177.53M | 498.99M | 88.77M | 51.59M | 295.44M | 400.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 335.17M | 436.93M | 531.54M | 349.74M | 487.08M | 455.45M | 443.50M | 258.89M | 485.38M | 478.89M | 564.12M | 342.86M | 545.43M | 456.69M | 503.24M | 355.43M | 436.64M | 518.09M | 621.71M | 287.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -61.01M | 322.53M | 69.81M | -398.69M | -3.14M | -4.60M | 372.03M | -360.23M | -14.14M | 26.11M | 14.69M | 450.46M | -447.46M | 127.55M | 335.02M | -413.27M | -37.53M | 247.78M | 98.24M | -373.35M |