|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.00M | 391.00M | 329.00M | 262.00M | 270.00M | 346.00M | 530.00M | 336.00M | 277.00M | 351.00M | 364.00M | 726.00M | | | | | -2.00M | -1.00M | -4.00M | -119.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 20.00M | 25.00M | 31.00M | 27.00M | 32.00M | 34.00M | 43.00M | 45.00M | 47.00M | 49.00M | 53.00M | 46.00M | 41.00M | 37.00M | 48.00M | 48.00M | 33.00M | 32.00M | 38.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 10.00M | 11.00M | -40.00M | -16.00M | 16.00M | -29.00M | -31.00M | -28.00M | -12.00M | -7.00M | -383.00M | 18.00M | -8.00M | -26.00M | 11.00M | 15.00M | -7.00M | -27.00M | 116.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -59.00M | 33.00M | -29.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -3.00M | 10.00M | 1.00M | -4.00M | 29.00M | 10.00M | | -1.00M | 7.00M | -5.00M | | -7.00M | 8.00M | -5.00M | -15.00M | -11.00M | -20.00M | 13.00M | 33.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 479.00M | 510.00M | 471.00M | 234.00M | 435.00M | 398.00M | 423.00M | 95.00M | 392.00M | 433.00M | 403.00M | 148.00M | 334.00M | 540.00M | 481.00M | 118.00M | 449.00M | 592.00M | 555.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 6.00M | 6.00M | 6.00M | 7.00M | 6.00M | 6.00M | 7.00M | 6.00M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 51.00M | 50.00M | 51.00M | 49.00M | 48.00M | 46.00M | 47.00M | 46.00M | 49.00M | 47.00M | 49.00M | 49.00M | 59.00M | 78.00M | 77.00M | 71.00M | 77.00M | 76.00M | 76.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.00M | 7.00M | 6.00M | 3.00M | 46.00M | -50.00M | 97.00M | 17.00M | 8.00M | 21.00M | 57.00M | 61.00M | 6.00M | -15.00M | -48.00M | 50.00M | -15.00M | 87.00M | -6.00M | 23.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 84.00M | 26.00M | 20.00M | 18.00M | 81.00M | 14.00M | 56.00M | -81.00M | 50.00M | -31.00M | 84.00M | -46.00M | -24.00M | 25.00M | 15.00M | -51.00M | 45.00M | 64.00M | 31.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.00M | -12.00M | 42.00M | 154.00M | -91.00M | -108.00M | 125.00M | 111.00M | -123.00M | -12.00M | 73.00M | 71.00M | -175.00M | -35.00M | 39.00M | 134.00M | -187.00M | 32.00M | 93.00M | 55.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 1.00M | -2.00M | -15.00M | 22.00M | 5.00M | 40.00M | -6.00M | 20.00M | 25.00M | 4.00M | -6.00M | -7.00M | -7.00M | 13.00M | -29.00M | 39.00M | -9.00M | 46.00M | -9.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 31.00M | 24.00M | 36.00M | 10.00M | 18.00M | 24.00M | -52.00M | 18.00M | 30.00M | 25.00M | -73.00M | 26.00M | -26.00M | 124.00M | 77.00M | 18.00M | 84.00M | 61.00M | 102.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 3.00M | | 2.00M | 4.00M | 6.00M | 1.00M | 1.00M | 4.00M | 9.00M | 10.00M | 14.00M | 2.00M | 5.00M | 10.00M | 17.00M | 10.00M | 2.00M | 14.00M | 12.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,004.00M | | | | -12.00M | | | | 17.00M | 23.00M | 508.00M | 7.00M | 2.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -29.00M | -33.00M | -1034.00M | 1.00M | -47.00M | -20.00M | 2.00M | | -8.00M | -3.00M | 22.00M | -31.00M | -528.00M | -57.00M | -44.00M | -184.00M | -18.00M | -11.00M | -105.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -3.00M | 9.00M | -11.00M | -1.00M | -1.00M | 10.00M | -8.00M | | | 100.00M | -104.00M | -1.00M | 33.00M | -34.00M | 111.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -261.00M | -255.00M | -454.00M | -123.00M | -426.00M | -434.00M | -251.00M | -196.00M | -240.00M | -208.00M | -326.00M | -600.00M | -203.00M | 91.00M | -253.00M | -260.00M | -265.00M | -290.00M | -397.00M | -484.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 369.00M | 161.00M | 165.00M | | 645.00M | 243.00M | 249.00M | -377.00M | 875.00M | 245.00M | 261.00M | 261.00M | 262.00M | | 544.00M | -544.00M | 1,108.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | -12.00M | | -1.00M | -11.00M | -19.00M | 3.00M | | 4.00M | -7.00M | 4.00M | -4.00M | -4.00M | 4.00M | -19.00M | 3.00M | 16.00M | -4.00M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 199.00M | 11.00M | -686.00M | -192.00M | -57.00M | 108.00M | 232.00M | -145.00M | 180.00M | 97.00M | -171.00M | -90.00M | 90.00M | 37.00M | 158.00M | 81.00M | -337.00M | 213.00M | -62.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.00M | 448.00M | 486.00M | 435.00M | 224.00M | 417.00M | 374.00M | 475.00M | 77.00M | 362.00M | 408.00M | 476.00M | 122.00M | 360.00M | 416.00M | 404.00M | 100.00M | 365.00M | 531.00M | 453.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 195.00M | 23.00M | -686.00M | -191.00M | -46.00M | 127.00M | 229.00M | -145.00M | 176.00M | 104.00M | -175.00M | -86.00M | -103.00M | 230.00M | 177.00M | -331.00M | 141.00M | 184.00M | -34.00M |