|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.41M | 148.06M | -98.46M | 57.94M | 123.51M | 194.76M | -110.27M | 76.94M | 87.36M | 256.65M | | 106.37M | 115.78M | 343.08M | | 129.29M | 187.40M | 461.55M | | 46.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.43M | 103.89M | -44.75M | 48.61M | 92.11M | 134.99M | -93.00M | 44.96M | 39.31M | 130.49M | | 45.64M | 42.23M | 138.00M | | 44.92M | 83.84M | 121.22M | | 36.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.07M | -30.20M | -39.32M | -1.80M | -12.04M | -23.63M | -52.62M | -7.88M | -8.99M | -30.79M | -66.62M | 4.37M | -15.77M | -38.95M | -40.26M | -21.54M | -3.76M | 16.00M | 19.79M | -74.06M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.82M | -18.26M | 0.04M | 0.08M | -0.12M | -3.05M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.68M | 349.16M | -297.26M | 192.71M | 208.74M | 303.01M | -224.75M | 195.07M | 65.25M | 380.93M | | 254.49M | 169.67M | 583.12M | | 285.07M | 61.32M | 536.89M | | 179.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61M | 11.52M | | 1.14M | 2.29M | 3.43M | -15.18M | 1.15M | 1.13M | 3.45M | | -0.55M | -0.97M | -1.40M | | -0.42M | -0.85M | 1.21M | 1.21M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.96M | -21.11M | -24.77M | -9.58M | -14.88M | -20.95M | -31.89M | -13.11M | -4.51M | -23.13M | -29.20M | -10.52M | -6.46M | -27.39M | -34.96M | -3.67M | -4.58M | -15.50M | -18.92M | -9.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.27M | -31.99M | -42.44M | -10.67M | -23.74M | -37.17M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | | | -18.41M | -415.19M | | | -44.51M | -64.82M | -36.47M | | -863.05M | -856.09M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.10M | 225.96M | -177.00M | 101.67M | 181.59M | 322.40M | -250.10M | 64.90M | 107.65M | 307.04M | | 516.15M | 51.97M | 628.25M | | 58.36M | 76.42M | 1,198.91M | 1,002.10M | 7.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -219.74M | -252.20M | -261.50M | -16.86M | -78.56M | -100.90M | -152.35M | -31.89M | -33.17M | 88.81M | -317.34M | 158.57M | -75.71M | -149.83M | -397.40M | -47.99M | 29.01M | 195.72M | | -39.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -125.80M | -139.54M | -261.82M | -81.86M | -118.12M | -140.48M | -164.50M | -65.24M | -65.97M | -220.69M | -290.27M | -129.84M | -145.57M | -361.82M | -456.60M | -251.65M | -30.51M | -782.70M | -984.27M | -255.66M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.80M | -1.75M | | -0.38M | -0.38M | -0.38M | -1.48M | -1.48M | -1.48M | -1.77M | -2.68M | | -2.68M | -3.04M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | -3.04M | -2.11M | -0.94M | -6.64M | -12.30M | -8.43M | 1.17M | 0.55M | -2.82M | 3.75M | -1.94M | -1.31M | 4.51M | -8.17M | 1.15M | 5.14M | 4.20M | | -2.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.68M | 54.24M | -63.61M | 93.06M | -87.65M | 49.33M | 99.70M | 99.12M | -33.33M | 182.89M | -202.68M | 281.28M | -52.92M | 155.59M | -183.87M | -13.43M | 64.97M | -116.40M | -103.03M | -118.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.64M | 370.27M | -272.49M | 202.29M | 223.63M | 323.96M | -192.85M | 208.18M | 69.77M | 404.06M | 29.20M | 265.01M | 176.12M | 610.51M | 34.96M | 288.74M | 65.90M | 552.40M | 18.92M | 188.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.86M | -42.58M | -820.58M | 94.00M | 12.05M | 61.63M | -541.60M | 97.95M | -33.88M | 249.06M | -607.61M | 283.22M | -51.61M | 71.47M | -854.01M | -14.58M | 59.83M | -50.08M | -984.27M | -115.43M |