|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 47.70M | 59.38M | 8.04M | -14.60M | -19.07M | 15.87M | 71.19M | 9.33M | 32.94M | 39.35M | 97.32M | 31.66M | 85.03M | 94.16M | 182.23M | 50.68M | 90.13M | 115.55M | 186.95M | 40.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 45.20M | 34.46M | 205.40M | 124.89M | 125.21M | 121.00M | 127.53M | 113.47M | 117.08M | 139.63M | 121.44M | 110.62M | 126.34M | 128.51M | 129.23M | 128.25M | 128.88M | 121.32M | 112.17M | 109.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -21.82M | -5.30M | 6.86M | -0.95M | -12.11M | | | | -61.60M | | | | -76.90M | | | | 49.53M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.49M | 2.23M | 0.52M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.67M | 2.17M | 1.53M | 0.88M | 1.42M | -5.64M | 7.71M | 4.00M | 27.05M | 24.34M | -37.98M | 26.81M | 31.33M | -46.23M | -4.87M | 32.30M | 9.29M | -35.80M | 144.31M | -6.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.28M | 0.94M | 0.72M | 1.35M | 0.88M | 0.24M | 0.32M | 0.00M | 1.49M | 1.15M | 0.04M | 0.09M | 0.70M | 0.02M | 0.49M | 0.69M | 0.32M | | 4.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 14.25M | 13.96M | 661.30M | 2.40M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 10.37M | 129.68M | 163.39M | 146.19M | 91.77M | 137.30M | 173.48M | 187.57M | 128.09M | 191.54M | 91.12M | 185.47M | 81.26M | 273.32M | 199.40M | 291.43M | 165.01M | 224.69M | 311.59M | 391.81M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 11.01M | 8.95M | 12.25M | 12.35M | 12.27M | 12.96M | 16.84M | 19.29M | 20.07M | 20.53M | 20.53M | 21.74M | 20.88M | 20.75M | 24.11M | 23.98M | 26.70M | 33.13M | 31.96M | 31.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 159.04M | 98.44M | 395.70M | -259.48M | 147.14M | 87.44M | 316.65M | -258.17M | 293.53M | 95.28M | 423.36M | -238.15M | 287.47M | 76.39M | 348.52M | -282.34M | 202.30M | 229.09M | 283.67M | -429.29M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 67.07M | 89.41M | 353.51M | -245.94M | 116.08M | 61.09M | 255.88M | -200.70M | 251.70M | 74.67M | 349.80M | -220.20M | 206.95M | 100.42M | 211.74M | -234.67M | 214.83M | 140.22M | 170.69M | -279.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -17.16M | 8.06M | 22.39M | -8.69M | -13.50M | 3.41M | 26.95M | -4.31M | 4.71M | 18.04M | 17.24M | -0.10M | -9.88M | 18.84M | 37.72M | 29.11M | -53.19M | -2.72M | 33.72M | -8.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -13.10M | 3.37M | 18.98M | -11.99M | -17.03M | -6.71M | -14.92M | -13.11M | 16.77M | 7.71M | 15.45M | -3.33M | -24.07M | -4.52M | -9.84M | -20.02M | 38.30M | -65.79M | -16.31M | -58.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.25M | 1.01M | 2.22M | 1.61M | 10.93M | 17.04M | 54.58M | 1.47M | 1.95M | 2.52M | 2.29M | 3.13M | 1.29M | 5.79M | 10.29M | 59.11M | -1.55M | -27.05M | -17.76M | 112.74M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 54.10M | 75.31M | 61.37M | 64.13M | 89.96M | 98.61M | 86.13M | 126.73M | 147.67M | 151.00M | 130.41M | 147.79M | 166.80M | 160.42M | 154.07M | 165.11M | 181.01M | 251.29M | 278.34M | 238.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -27.57M | -33.78M | 4.04M | -67.10M | -26.47M | -72.18M | -138.62M | -28.61M | -33.26M | 11.34M | -57.05M | -21.12M | -16.02M | -59.20M | -61.18M | -132.59M | -213.57M | -66.77M | 120.30M | 0.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 22.47M | 4.11M | 9.81M | 10.98M | 23.17M | -3.14M | 0.99M | -296.76M | -21.70M | -96.94M | -210.70M | -141.28M | 25.92M | -2.02M | 9.77M | -409.76M | -173.60M | -401.17M | -426.84M | -172.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.27M | 100.01M | 177.24M | 90.07M | 88.46M | 61.97M | 35.85M | -137.80M | 73.13M | 105.93M | -176.63M | 23.07M | 91.16M | 212.11M | 147.99M | -250.92M | -222.16M | -243.25M | 5.04M | 220.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 10.12M | 128.67M | 161.17M | 144.58M | 80.84M | 120.26M | 118.90M | 186.11M | 126.14M | 189.02M | 88.83M | 182.34M | 79.97M | 267.53M | 189.11M | 232.32M | 166.56M | 251.74M | 329.35M | 279.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.27M | 100.01M | 177.24M | 90.07M | 88.46M | 61.97M | 35.85M | -137.80M | 73.13M | 105.93M | -176.63M | 23.07M | 91.16M | 212.11M | 147.99M | -250.92M | -222.16M | -243.25M | 5.04M | 220.20M |