|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | -270.82 | 671.40M | -350.36 | 33.09 | -42.46 | -67.25 | 49.21 | 93.55 | 52.83 | 67.74 | 71.38M | 98.05M | 9.67 | 33.49 | -27.84 | 26.14 | -19.36 | -36.33 | -1.41 | -44.75 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | 13.51M | | | | 11.13M | | | | 8.51M | | | | 5.25M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 51.06M | 43.47M | 41.36M | 34.13M | 30.56M | 29.94M | 26.50M | 24.71M | 24.18M | 20.15M | 21.19M | | | | 16.56M | | | | 63.45M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 43.08M | | | | -64.30M | | | | -18.40M | | | | 3.90M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | 1.93M | | 2.58M | 2.60M | 2.50M | 1.45M | 0.93M | 0.97M | 0.95M | 0.33M | 2.03M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | -120.62M | | -80.64M | 51.45M | 52.14M | 76.66M | 137.61M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | -220.67M | -321.61M | -171.33M | -183.88M | 7.18M | -0.01M | 119.99M | 146.43M | 126.44M | 114.84M | 88.00M | 131.14M | 56.74M | -0.22M | 72.26M | 46.63M | -1.76M | -37.39M | 6.65M | 26.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 1,342.63M | 1,483.65M | 77.74M | 1,895.82M | 1,899.63M | 1,786.97M | -0.65M | 1,842.44M | 1,816.43M | 1,745.47M | 34.29M | 1,903.78M | 1,979.26M | 2,040.82M | 4.01M | 1,979.25M | 2,002.45M | 1,999.93M | 2,055.40M | 2,105.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.46M | | | | 2.82M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 13.51M | | | | 11.13M | | | | 8.51M | | | | 5.25M | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -177.69M | | | | -43.80M | | | | -12.19M | | | | 3.46M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -27.98M | | | | 342.46M | | | | 15.60M | | | | -9.06M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | -70.45M | | | | 19.18M | | | | 34.33M | | | | 22.98M | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 56.94M | | | | -134.42M | | | | 25.37M | | | | -165.55M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | -9.40M | -17.98M | -3.74M | -8.09M | -10.01M | -7.04M | -1.24M | -0.04M | -1.90M | -0.58M | -2.67M | -3.14M | -3.91M | -1.07M | -2.91M | -4.30M | -2.96M | -3.18M | -2.88M | -11.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 468.79M | 600.52M | 443.29M | 520.46M | 998.00M | 662.06M | 509.03M | 584.87M | 615.90M | 705.57M | 870.51M | 452.26M | 491.39M | 594.29M | 460.34M | 552.83M | 613.92M | 424.61M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | -1487.81M | | | | 107.46M | | | | 2.81M | | | | 58.73M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 9.00M | 291.40M | 328.01M | -10.60M | -98.94M | 0.01M | 81.40M | 24.39M | -60.03M | -7.64M | -198.70M | -31.15M | 46.45M | -0.07M | -124.70M | -4.15M | -15.76M | 106.70M | -133.52M | -39.67M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 12.15M | 11.25M | 14.59M | 2.39M | 1.91M | 0.89M | 0.87M | 0.85M | 0.85M | | | | | 0.26M | 0.29M | 0.26M | 3.26M | 54.85M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 123.97M | 134.09M | -819.42M | 322.46M | -50.56M | 0.08M | 402.35M | -490.65M | -167.78M | 37.22M | -3.12M | 36.52M | 119.61M | 0.08M | 15.93M | 118.37M | -64.32M | 21.07M | 73.09M | -134.72M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -164.89M | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | -14.31M | -3.43M | -11.54M | -0.67M | 11.39M | 8.80M | -1.21M | -1.30M | 18.24M | 0.63M | -4.37M | 2.04M | 3.19M | -11.69M | 8.46M | -0.17M | -3.85M | -2.25M | -1.44M | -5.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | -102.01M | 100.44M | -674.28M | 127.29M | -130.93M | 81.41M | 602.53M | -321.12M | -83.14M | 145.05M | -118.19M | 138.55M | 225.99M | -574.24M | -28.06M | 160.69M | -85.70M | 88.14M | -55.22M | -152.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -211.27M | -303.63M | -167.58M | -175.80M | 17.19M | 7.03M | 121.23M | 146.47M | 128.34M | 115.42M | 90.67M | 134.28M | 60.65M | 0.86M | 75.16M | 50.93M | 1.20M | -34.21M | 9.53M | 37.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -87.70M | 103.87M | -662.74M | 127.97M | -142.32M | 0.08M | 603.74M | -319.83M | -101.38M | 144.42M | -113.82M | 136.51M | 222.80M | -0.20M | -36.51M | 160.85M | -81.84M | 90.39M | -53.78M | -147.47M |