|
Net Income (Quarter)
|
4.63M | -21.71M | -89.91M | -18.97M | -10.57M | 14.36M | 0.14M | 31.41M | -115.30M | -21.80M | 23.66M | -79.51M | -4.52M | 80.36M | 108.64M | 273.35M | 236.18M | 8.99M | 1.35M | 3.09M | 576.42M | 47.67M | | |
|
Share-based Compensation (Quarter)
|
3.46M | 5.03M | 10.87M | 43.02M | 29.96M | 27.14M | 34.73M | 41.35M | 44.64M | 57.16M | 42.15M | 47.67M | 82.97M | 81.25M | 110.84M | 88.05M | 95.25M | 98.72M | 81.56M | 93.83M | 61.28M | 35.74M | 33.14M | 80.25M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 106.20M | | |
|
Gains from Investment Securities (Quarter)
|
-0.05M | -2.54M | 8.06M | 2.02M | 0.45M | 2.21M | 9.93M | 33.35M | 4.41M | -4.41M | 18.10M | 28.01M | 1.82M | -1.81M | 12.75M | 62.68M | 3.30M | 29.46M | -3.36M | 37.93M | 185.67M | -85.05M | -72.76M | -9.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | 28.00M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
45.69M | 39.57M | 37.47M | 100.16M | 61.82M | 90.46M | 124.56M | 85.02M | -31.72M | 106.81M | 174.48M | 163.20M | 288.66M | 229.79M | 199.07M | 343.99M | 392.78M | 454.53M | 550.70M | 701.00M | 831.71M | 772.23M | 1,053.42M | 1,313.73M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 188.90M | | | 0.04M |
|
Amortization of Deferred Charges (Quarter)
|
1.42M | 1.99M | 2.34M | 2.40M | 4.30M | 2.08M | 2.60M | 3.85M | 3.25M | 3.57M | 2.87M | 2.99M | 3.25M | 3.33M | 3.08M | -0.30M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
32.28M | 51.42M | 73.52M | 97.73M | 88.82M | 107.16M | 119.44M | 115.65M | 128.99M | 152.69M | 163.83M | 101.58M | 128.21M | 119.89M | 121.80M | 119.11M | 112.67M | 31.24M | 32.37M | 127.84M | 79.89M | 31.06M | 34.98M | 32.74M |
|
Change in Receivables (Quarter)
|
3.44M | -11.14M | 34.77M | 86.17M | 43.92M | 25.96M | 30.12M | 101.95M | 170.25M | -6.83M | -24.07M | 35.48M | -65.61M | 32.34M | 180.07M | 114.48M | 84.84M | 40.35M | 112.34M | 229.50M | 167.38M | 124.17M | 35.20M | 215.47M |
|
Change in Account Payables (Quarter)
|
5.35M | -11.06M | 1.51M | 53.33M | 9.37M | 24.57M | 15.41M | 49.27M | 111.60M | -97.83M | -21.65M | 11.36M | 9.72M | -21.99M | 20.22M | 90.62M | 18.06M | -2.60M | 40.12M | 134.01M | 32.55M | 6.50M | -36.97M | 230.42M |
|
Change in Accured Expenses (Quarter)
|
-2.94M | 0.10M | 0.45M | 5.17M | -1.34M | 8.09M | 4.46M | -8.15M | 21.14M | -13.34M | -10.44M | -3.77M | 15.08M | -13.12M | 32.63M | 72.02M | -19.90M | -20.86M | -6.65M | 174.75M | 103.79M | -12.28M | 118.75M | 57.97M |
|
Other Working Capital Changes (Quarter)
|
-1.10M | 17.01M | -19.59M | 39.16M | -0.99M | -11.09M | 4.78M | -19.55M | 0.50M | -9.79M | -2.62M | -6.99M | 9.14M | 3.32M | 9.37M | 112.14M | 8.54M | 1.76M | 6.93M | -31.34M | 8.09M | 33.53M | 39.27M | -96.12M |
|
Capital Expenditures (Quarter)
|
0.20M | -0.20M | 2.84M | 0.40M | 0.12M | 1.40M | -0.56M | 0.43M | 0.28M | 0.12M | 4.15M | -3.88M | 2.13M | 1.69M | 0.18M | 0.24M | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 2.16M | | 1.50M | 37.66M | 8.25M | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | 13.46M | 12.08M | | | 3.20M | 7.26M | | | | |
|
Acquisitions (Quarter)
|
54.50M | 468.70M | 35.88M | 115.57M | 4.15M | 1,012.86M | 181.78M | 11.76M | 1,045.82M | 248.54M | 41.35M | 10.08M | 2.19M | 36.16M | 13.46M | 12.08M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 430.60M | | |
|
Cash from Investing Activities (Quarter)
|
-54.70M | -469.69M | -39.04M | -116.47M | -18.27M | -1004.91M | -183.07M | -8.68M | -1059.74M | -292.00M | -42.01M | 22.29M | -12.97M | -42.22M | -15.83M | -6.80M | -31.64M | -68.36M | -6.40M | -0.37M | -22.66M | 401.55M | -19.63M | -0.83M |
|
Other financing activities (Quarter)
|
| | | 2.52M | 1.82M | | | 14.94M | | | | | -6.68M | -9.43M | -16.13M | 36.89M | -5.38M | -5.09M | -5.48M | 51.51M | -7.44M | -4.37M | -4.32M | 17.97M |
|
Cash from Financing Activities (Quarter)
|
33.48M | 224.30M | -9.59M | 129.67M | 400.37M | 1,337.39M | -75.16M | 1,446.94M | -65.42M | -269.62M | -136.39M | -55.41M | -111.42M | -556.70M | -724.15M | -170.52M | -424.61M | -361.00M | -441.07M | -523.16M | -1002.22M | -537.38M | -560.26M | -493.21M |
|
Exchange Rate Effect (Quarter)
|
0.01M | 0.00M | 0.06M | 0.08M | -0.08M | -0.27M | -0.46M | -2.39M | -0.36M | -6.88M | -4.13M | 6.90M | 1.14M | -0.55M | -2.81M | 3.00M | -2.35M | -1.06M | 3.92M | -3.66M | 2.78M | 5.19M | 0.76M | 0.51M |
|
Change in Cash (Quarter)
|
24.47M | -205.82M | -11.10M | 113.43M | 443.84M | 422.67M | -134.13M | 1,520.89M | -1157.25M | -461.70M | -8.05M | 136.98M | 165.41M | -369.67M | -543.74M | 169.66M | -65.82M | 24.11M | 41.70M | 239.26M | -190.39M | 641.58M | -495.58M | 1,790.07M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | 11.70M | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
45.49M | 39.77M | 34.63M | 99.76M | 61.70M | 89.06M | 125.11M | 84.59M | -32.00M | 106.70M | 170.34M | 167.08M | 286.54M | 228.10M | 198.88M | 343.74M | 392.78M | 454.53M | 550.70M | 701.00M | 831.71M | 772.23M | 1,053.42M | 1,313.73M |
|
Net Cash Flow (Quarter)
|
24.47M | -205.82M | -11.16M | 113.36M | 443.92M | 422.94M | -133.67M | 1,523.28M | -1156.89M | -454.81M | -3.92M | 130.07M | 164.27M | -369.12M | -540.92M | 166.66M | -63.47M | 25.17M | 103.23M | 177.48M | -193.17M | 636.40M | 473.53M | 819.69M |