|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 22.64M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 52.35M | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | 0.05M | 1.17M | 1.49M | 2.23M | 0.52M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.02M | 1.67M | 2.17M | 1.53M | -1.00M | -5.63M | 9.30M | -3.29M | 4.00M | -1.91M | 23.70M | 52.73M | 16.88M | 41.49M | -54.05M | 127.73M | 11.88M | 29.72M | 34.46M | -68.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.20M | 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 | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.37M | 14.25M | 13.96M | 1,452.53M | 2.40M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 75.07M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 10.01M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -208.85M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -200.58M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -5.69M | -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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -10.89M | -13.10M | 3.37M | -23.36M | -23.74M | -0.29M | -18.88M | -7.74M | -13.11M | -11.99M | 36.47M | -64.28M | -13.64M | 65.71M | -83.98M | 70.70M | -20.02M | 38.30M | 73.29M | -155.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2.42M | 14.19M | -7.68M | -3.77M | 1.84M | 10.70M | 23.85M | -28.67M | 9.16M | 7.40M | 5.04M | -13.36M | 1.96M | 2.47M | 5.79M | 10.29M | 22.01M | 82.34M | -95.26M | 95.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 62.67M | 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 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -36.33M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -4.46M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 34.28M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 72.65M | -3.82M | 137.35M | 167.16M | 144.35M | 81.06M | 113.44M | 202.15M | 178.42M | 120.69M | 186.50M | 104.48M | 183.51M | 78.79M | 267.53M | 189.11M | 269.42M | 82.67M | 319.94M | 216.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 34.28M | 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 |