|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -34.65M | -25.05M | 37.12M | 160.75M | 15.80M | 191.83M | 343.50M | 198.71M | 219.80M | 148.95M | 98.33M | 412.62M | 229.59M | 308.91M | 456.53M | 255.48M | 390.56M | 245.02M | 81.46M | 381.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.58M | 4.48M | 23.23M | 5.24M | 5.54M | 6.66M | 48.77M | 55.51M | 17.87M | 35.69M | 16.02M | 8.83M | 9.63M | 22.98M | 14.11M | 13.69M | 16.93M | 20.16M | 18.25M | 15.03M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.57M | 6.78M | 40.89M | 31.17M | 40.85M | 33.45M | 23.75M | 16.25M | 78.93M | 46.98M | 78.89M | 102.89M | 70.26M | 97.59M | 60.34M | 88.41M | 39.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.04M | -0.01M | 14.42M | 0.04M | 1.26M | -2.58M | -0.00M | 20.34M | 0.07M | | 0.06M | 162.29M | | 6.82M | -6.38M | 6.38M | -1.19M | 0.38M | 0.22M | 74.29M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 9.20M | 9.20M | 7.71M | 6.40M | 2.63M | 0.51M | 0.50M | 0.24M | 0.24M | 0.24M | 0.24M | 5.95M | 0.02M | 6.38M | 1.38M | 2.13M | 5.21M | 0.15M | 2.25M | 0.38M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 72.35M | 107.28M | 153.51M | 192.49M | 160.12M | 294.98M | 388.28M | 528.29M | 438.21M | 448.49M | 480.80M | 845.99M | 647.60M | 938.43M | 954.36M | 871.58M | 898.03M | 1,038.70M | 766.49M | 904.33M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.26M | 0.40M | 0.29M | 0.27M | 0.26M | 0.27M | 0.40M | 0.67M | 0.68M | 0.72M | 0.75M | 1.43M | 2.15M | 2.28M | 2.33M | 2.67M | 2.79M | 2.84M | 2.98M | 2.96M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.85M | 1.04M | 1.05M | 1.06M | 1.49M | 2.73M | 8.33M | 2.81M | 2.80M | 3.48M | 5.58M | -0.53M | 1.53M | 1.47M | 1.75M | 1.81M | 2.14M | 2.16M | 2.01M | 1.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 63.78M | 73.43M | 76.05M | 75.86M | 71.01M | 82.12M | 109.50M | 182.05M | 188.22M | 215.73M | 236.20M | 367.43M | 410.18M | 426.43M | 453.60M | 486.46M | 474.20M | 506.41M | 526.91M | 524.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 15.00M | 18.49M | 9.52M | -21.52M | 53.82M | 8.93M | -56.00M | 60.07M | 1.50M | 10.38M | 45.90M | -94.12M | 85.14M | -59.29M | -78.41M | 103.96M | -14.18M | -9.28M | 63.69M | 281.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.15M | 8.15M | 5.15M | -1.43M | 10.82M | 31.67M | 27.15M | 21.29M | -6.81M | 15.31M | 16.30M | 58.37M | -98.91M | 47.09M | 56.44M | 73.73M | -63.33M | 206.79M | -118.36M | 322.32M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.26M | -0.26M | -1.81M | -1.10M | 0.41M | 5.79M | -6.16M | 1.71M | 1.02M | 2.95M | 23.84M | -0.54M | -5.35M | 9.75M | 2.43M | 1.66M | 8.85M | -5.64M | -0.24M | 20.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 50.33M | -49.70M | 214.72M | -186.23M | 1.93M | 0.94M | 92.29M | -86.29M | 315.29M | 371.27M | -453.40M | 91.91M | 2.77M | 1.23M | 1,552.20M | 504.46M | 283.76M | 721.97M | -994.38M | 1,954.58M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.17M | 0.53M | 3.31M | 96.56M | 0.05M | 0.81M | 5.33M | 69.43M | 65.12M | -1.13M | -4.78M | 56.26M | 0.07M | 7.33M | 8.18M | 0.87M | 175.99M | -0.00M | 3.63M | -2.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.83M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -46.60M | -80.48M | -89.24M | -10.16M | -84.09M | -144.51M | -667.84M | -308.61M | -292.13M | -407.26M | -395.80M | -483.19M | -619.35M | -675.60M | -1268.87M | -540.38M | -361.82M | -1123.31M | -662.28M | -726.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.44M | 0.98M | | | 8.53M | 0.00M | 11.08M | 0.22M | | 0.60M | 6.35M | 8.22M | 1.88M | 2.34M | 18.36M | 3.92M | 17.33M | 0.02M | 1.18M | 0.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -20.61M | -33.03M | -63.98M | -179.92M | -34.79M | 0.00M | 123.98M | -195.82M | -189.86M | -48.54M | 108.43M | -501.21M | -88.83M | -227.66M | 538.69M | -124.49M | -313.32M | -166.62M | -443.40M | -136.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.46M | 15.67M | 33.20M | 33.38M | 63.60M | 88.78M | 127.00M | 149.51M | 393.06M | 107.52M | 107.07M | 113.61M | 12.66M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.14M | -6.23M | 0.28M | 2.41M | 41.24M | 150.47M | -155.58M | 23.86M | -43.78M | -7.30M | 193.43M | -138.41M | -60.59M | 35.17M | 224.18M | 206.71M | 222.89M | -251.23M | -339.20M | 41.88M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 22.01M | 156.97M | -61.21M | 378.72M | 158.19M | 294.04M | 295.99M | 614.59M | 122.93M | 77.22M | 934.20M | 754.09M | 644.83M | 937.20M | -597.85M | 367.12M | 614.28M | 316.72M | 1,760.87M | -1050.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.14M | -6.23M | 0.28M | 2.41M | 41.24M | 150.47M | -155.58M | 23.86M | -43.78M | -7.30M | 193.43M | -138.41M | -60.59M | 35.17M | 224.18M | 206.71M | 222.89M | -251.23M | -339.20M | 41.88M |