|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 39.78M | 43.20M | 44.35M | 49.13M | 57.43M | 64.50M | 62.20M | 61.00M | 48.75M | 51.90M | 53.43M | 50.59M | 52.72M | 62.60M | 53.76M | 53.33M | 61.06M | 68.20M | 62.62M | 46.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 3.55M | 3.32M | 0.59M | 0.02M | 5.17M | 4.50M | 0.51M | 0.02M | 5.73M | 4.82M | 0.44M | 0.05M | 5.01M | 5.38M | 0.44M | 0.05M | 5.36M | 5.17M | 0.02M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 85.34M | | 61.17M | 41.42M | 45.02M | | 77.16M | 76.78M | 32.05M | | 28.26M | 88.00M | 112.74M | | 62.82M | 100.73M | 51.94M | | 58.91M | 59.13M |
|
Cash from Accounting (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.05M | 0.04M | 5.14M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | | | 0.01M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.63M | | 3.35M | | | | 4.84M | 21.70M | 31.23M | | 34.58M | 34.25M | 34.82M | | 40.91M | 43.47M | 28.70M | | 42.43M | 16.12M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 19.48M | -4.72M | -3.07M | -10.16M | -45.34M | 84.46M | 5.97M | 2.36M | -39.33M | | -20.11M | 12.73M | 29.03M | | 19.36M | 17.54M | -8.12M | | -21.20M | -18.92M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 16.94M | | 11.39M | 9.99M | 9.87M | | 8.28M | 9.48M | 9.09M | | -5.88M | 25.84M | 13.99M | | 12.57M | 7.62M | 9.24M | | 13.56M | 7.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.55M | -7.28M | 5.55M | -12.39M | 17.85M | -11.07M | -5.10M | -8.97M | 7.72M | 8.25M | -4.23M | -7.42M | 10.51M | -4.97M | -27.82M | 16.19M | -16.38M | 1.23M | -2.70M | 15.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -33.17M | 172.09M | 111.93M | -223.07M | -20.28M | 221.61M | 118.46M | 74.71M | 182.35M | -832.82M | 84.59M | 61.52M | 41.52M | -424.61M | 12.68M | 56.75M | 69.36M | -365.74M | -46.97M | -6.95M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.12M | | 0.36M | 0.37M | 0.00M | 1.18M | | | | 0.29M | | | | 0.06M | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.00M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -456.67M | -2309.50M | 2,102.86M | -763.36M | 145.32M | | 1,344.80M | 450.05M | -45.08M | | 1,746.22M | 643.59M | -322.62M | | 2,097.34M | -647.28M | 51.31M | | 1,941.89M | -501.37M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -270.17M | | -276.03M | -150.22M | 486.45M | | -92.14M | 731.86M | 212.73M | | -54.23M | 189.05M | -531.07M | | 410.54M | -591.82M | 73.87M | | -150.03M | -445.90M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4,210.80M | -88.48M | 96.11M | -264.70M | -84.24M | 289.07M | 2.99M | 1.55M | 1.05M | 271.02M | 184.99M | 45.73M | 231.94M | -462.66M | 322.98M | 141.29M | 54.94M | -240.09M | -22.30M | -654.42M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -229.47M | -19.50M | 193.17M | -557.88M | -330.40M | 279.55M | -713.63M | -259.24M | -207.86M | -17.42M | 187.82M | 419.24M | -16.45M | 282.51M | -241.48M | -28.19M | -27.61M | -33.92M | 257.30M | 39.09M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | | | | | | | | 200.00M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | -90.03M | -90.03M | | | 132.75M | -1.82M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,018.23M | | 1,018.88M | 1,023.10M | 1,027.46M | | 1,035.07M | 1,024.85M | 1,005.56M | | 969.67M | 953.25M | 937.81M | | 898.73M | 881.20M | 872.67M | | 838.76M | 838.89M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | -0.00M | 0.04M | -0.00M | | 0.32M | -0.00M | 0.01M | | -0.00M | -0.00M | 0.00M | | -0.00M | | -0.00M | | -0.01M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -21.80M | 152.83M | -21.83M | -21.82M | -21.84M | 152.84M | -21.98M | -21.85M | -21.43M | 151.44M | -20.51M | -20.12M | -19.72M | 139.93M | -18.77M | -18.36M | -20.45M | 135.30M | -19.99M | -19.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -255.38M | -49.05M | 167.44M | -579.70M | -352.24M | 257.70M | -740.37M | -374.93M | -260.71M | -71.92M | 132.18M | 362.98M | 23.12M | 217.28M | -391.64M | -191.97M | -78.41M | -83.62M | 327.63M | -131.29M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -24.22M | 7.61M | -29.95M | -67.64M | -41.70M | 47.84M | 5.81M | 18.35M | -26.11M | 23.50M | -4.23M | 2.18M | 86.28M | -87.92M | 15.85M | 44.69M | -7.51M | -1.17M | -10.37M | 8.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -464.43M | -130.18M | -77.36M | -756.14M | 137.53M | 609.02M | -749.53M | 452.06M | -42.04M | -104.78M | 101.98M | 642.20M | -308.92M | -18.98M | 97.56M | -638.37M | 39.88M | 189.06M | 226.13M | -509.39M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -255.38M | -49.05M | 167.44M | -579.70M | -352.24M | 257.70M | -740.37M | -374.93M | -260.71M | -71.92M | 132.18M | 362.98M | 23.12M | 217.28M | -391.64M | -191.97M | -78.41M | -83.62M | 327.63M | -131.29M |