|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.90M | 123.10M | 185.95M | 199.93M | 148.88M | 79.91M | 39.63M | 110.08M | 29.57M | 117.59M | 6.70M | 111.32M | 128.12M | 119.06M | 176.09M | 189.63M | 293.02M | 149.05M | 280.62M | 346.57M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.55M | 12.93M | 17.49M | 13.71M | 19.00M | 18.13M | 16.38M | 15.58M | 16.17M | 15.35M | 16.82M | 15.03M | 17.96M | 17.95M | 24.53M | 21.89M | 22.57M | 26.88M | 29.06M | 34.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 4.08M | 17.83M | 12.63M | 3.98M | -7.59M | -12.48M | 7.80M | 5.37M | 3.40M | 2.50M | 5.39M | 5.22M | 5.98M | -12.34M | 6.09M | 7.54M | 5.15M | 20.50M | 6.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 125.61M | 4.31M | 3.38M | -48.40M | 145.86M | 3.12M | 3.47M | 3.39M | 26.73M | 5.09M | 6.61M | -5.55M | 7.48M | 34.87M | 1.35M | 7.25M | 81.66M | -75.20M | 11.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.55M | 19.08M | 797.10M | -255.19M | 312.81M | 232.84M | 416.34M | -148.38M | 122.00M | 170.07M | 348.09M | -395.41M | 490.82M | 112.10M | 391.48M | 14.96M | 62.77M | -68.73M | 509.38M | -0.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.10M | 16.93M | 16.57M | 16.48M | 16.28M | 16.10M | 15.98M | 16.02M | 16.00M | 16.00M | 16.00M | 14.69M | 12.20M | 11.80M | 11.80M | 11.78M | 11.78M | 11.80M | 11.80M | 11.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | | | 24.32M | | | | 0.31M | 3.15M | -3.15M | 0.79M | 1.72M | 1.80M | 19.04M | -15.70M | 1.60M | -1.60M | | 7.14M | 1.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.35M | 16.64M | 18.05M | 17.48M | 16.33M | 16.66M | 15.91M | 15.35M | 15.91M | 15.81M | 16.23M | 16.08M | 16.08M | 16.49M | 17.18M | 15.93M | 15.62M | 15.40M | 17.47M | 16.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.27M | 206.00M | -267.77M | 183.90M | -103.44M | 20.56M | -166.66M | 28.38M | 21.42M | 17.82M | -42.20M | 12.44M | 6.09M | 44.80M | -19.76M | 39.58M | 170.99M | -167.91M | -30.90M | 136.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -216.24M | 55.08M | -127.94M | 106.57M | 88.74M | -65.27M | -406.69M | 61.00M | -67.79M | 273.41M | -289.92M | -687.16M | 722.63M | 39.07M | -318.60M | -143.43M | 147.79M | 28.47M | 49.45M | 26.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | 4.61M | 35.71M | -73.19M | 24.82M | 31.05M | 13.23M | -88.75M | 37.77M | 19.70M | 29.73M | -58.78M | 44.83M | 40.87M | 62.66M | -31.65M | 35.64M | 86.70M | 4.97M | -60.12M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.94M | 32.66M | -21.50M | -25.78M | 31.12M | 5.45M | 0.61M | -16.95M | 1.84M | 16.91M | 37.32M | 104.20M | -132.40M | 41.16M | -50.11M | -26.90M | 34.73M | -16.80M | 40.32M | 9.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | 17.57M | -5.59M | 21.69M | -7.44M | 4.11M | 19.30M | 20.64M | 1.23M | 2.43M | 14.06M | 2.81M | 3.92M | 27.77M | -22.08M | 5.73M | 5.21M | 8.00M | 3.86M | 26.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.10M | -22.70M | -21.91M | -35.03M | 39.03M | -14.98M | -18.55M | -35.78M | -19.35M | -15.33M | -24.02M | -27.48M | -8.97M | -19.21M | -6.19M | -31.01M | 19.63M | -26.40M | -2.84M | -36.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.66M | 2.66M | -2.66M | 35.83M | 3.37M | -3.39M | 3.39M | 3.95M | -0.07M | -0.07M | 0.11M | | 23.22M | 4.15M | 0.03M | 5.68M | | 3.25M | 0.94M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -311.10M | -149.48M | -407.54M | -212.88M | -94.95M | -158.67M | -269.25M | -46.54M | -168.55M | -170.19M | -199.75M | 0.36M | -195.03M | -78.16M | -196.74M | -131.67M | -76.14M | 63.45M | -136.68M | -56.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.54M | 108.70M | 117.39M | 125.81M | 102.97M | 87.32M | 59.19M | 52.00M | 93.65M | 106.21M | 54.27M | 67.59M | 93.09M | 87.20M | 51.51M | 94.69M | 159.76M | 72.24M | 22.66M | 114.49M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -7.84M | -1.02M | -5.17M | -19.81M | -18.51M | 19.25M | 1.65M | 2.53M | -4.00M | 4.79M | -3.53M | 0.44M | 6.83M | -12.79M | 4.74M | 12.54M | -2.71M | 1.17M | -3.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.58M | -160.94M | 366.64M | -508.26M | 237.08M | 40.68M | 147.79M | -229.06M | -63.37M | -19.45M | 129.10M | -426.05M | 287.26M | 21.57M | 175.76M | -142.98M | 18.79M | -34.40M | 371.03M | -96.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.45M | 1.52M | 802.70M | -276.87M | 320.25M | 228.73M | 397.04M | -169.02M | 120.77M | 167.65M | 334.02M | -398.23M | 486.90M | 84.33M | 413.56M | 9.23M | 57.55M | -76.73M | 505.53M | -26.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.64M | -153.10M | 367.66M | -503.10M | 256.89M | 59.19M | 128.54M | -230.71M | -65.90M | -15.45M | 124.32M | -422.53M | 286.82M | 14.73M | 188.56M | -147.72M | 6.25M | -31.68M | 369.86M | -92.82M |