|
Net Income (Quarter)
|
-26.00M | -121.00M | -60.00M | -7.00M | -45.00M | -4.00M | -79.00M | -28.00M | 17.00M | 61.00M | -218.00M | -86.00M | -2715.00M | 520.00M | -102.00M | -67.00M | -96.00M | -33.00M | -3818.00M | -21.00M |
|
Depreciation and Depletion (Quarter)
|
5.00M | 5.00M | | 5.00M | 7.00M | 6.00M | 7.00M | 8.00M | 9.00M | 15.00M | 14.00M | 16.00M | 16.00M | 16.00M | 18.00M | 18.00M | 18.00M | 20.00M | 20.00M | 22.00M |
|
Share-based Compensation (Quarter)
|
24.00M | 57.00M | 40.00M | 36.00M | 36.00M | 62.00M | 72.00M | 55.00M | 63.00M | 62.00M | 62.00M | 62.00M | 79.00M | 76.00M | 65.00M | 69.00M | 509.00M | 71.00M | 84.00M | 88.00M |
|
Cash from Operations (Quarter)
|
| 161.00M | 51.00M | 182.00M | 162.00M | 151.00M | 171.00M | 26.00M | 88.00M | 109.00M | 40.00M | 30.00M | 126.00M | 204.00M | 109.00M | 213.00M | 167.00M | 113.00M | 75.00M | 135.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | 2,695.00M | | | | | | 3,788.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
5.00M | 5.00M | 5.00M | 5.00M | 7.00M | 6.00M | 7.00M | 8.00M | 9.00M | 15.00M | 14.00M | 16.00M | 16.00M | 16.00M | 18.00M | 18.00M | 18.00M | 20.00M | 20.00M | 22.00M |
|
Change in Receivables (Quarter)
|
| 5.00M | 30.00M | 29.00M | 8.00M | 47.00M | -30.00M | 1.00M | 23.00M | 94.00M | -216.00M | 83.00M | 20.00M | -11.00M | 5.00M | | -16.00M | -70.00M | 95.00M | -18.00M |
|
Change in Inventory (Quarter)
|
| -1.00M | 13.00M | -12.00M | 7.00M | 8.00M | 60.00M | 90.00M | 91.00M | 37.00M | 65.00M | 29.00M | -28.00M | -42.00M | -51.00M | -39.00M | -7.00M | 8.00M | -24.00M | 7.00M |
|
Change in Account Payables (Quarter)
|
| | -1.00M | 28.00M | -7.00M | | 16.00M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 28.00M | -23.00M | -58.00M | 14.00M | 125.00M | 29.00M | -26.00M | 18.00M | -11.00M | -62.00M | 10.00M | -3.00M | 26.00M | -36.00M | 53.00M | 15.00M | 20.00M | 18.00M | 15.00M |
|
Other Working Capital Changes (Quarter)
|
| 13.00M | -14.00M | -15.00M | 1.00M | 38.00M | -14.00M | -7.00M | 5.00M | 8.00M | 25.00M | -33.00M | 1.00M | -8.00M | -15.00M | 3.00M | -3.00M | 31.00M | -8.00M | -2.00M |
|
Capital Expenditures (Quarter)
|
| 45.00M | 27.00M | 26.00M | 26.00M | 32.00M | 26.00M | 32.00M | 17.00M | 23.00M | 22.00M | 24.00M | 22.00M | 13.00M | 14.00M | 14.00M | 24.00M | 27.00M | 30.00M | 95.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | 591.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | 21.00M | 14.00M | 19.00M | 34.00M | 27.00M | 47.00M | 28.00M |
|
Cash from Investing Activities (Quarter)
|
| 331.00M | 173.00M | 171.00M | -25.00M | 868.00M | -26.00M | -32.00M | -17.00M | -23.00M | -22.00M | -42.00M | -34.00M | -22.00M | -25.00M | -14.00M | -25.00M | -27.00M | -699.00M | -20.00M |
|
Other financing activities (Quarter)
|
| 112.00M | 102.00M | 19.00M | -22.00M | 935.00M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 24.00M | -91.00M | -324.00M | -36.00M | -866.00M | -3.00M | -9.00M | -17.00M | -71.00M | -4.00M | -7.00M | -5.00M | -50.00M | 3.00M | -3.00M | -102.00M | -4.00M | | -24.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | 1.00M | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | -3.00M | -3.00M | | -4.00M | -1.00M | -4.00M | 4.00M | -2.00M | -3.00M | 3.00M | | 2.00M | 6.00M | | 9.00M | 2.00M | 7.00M |
|
Change in Cash (Quarter)
|
| 515.00M | 133.00M | 26.00M | 98.00M | 153.00M | 138.00M | -16.00M | 50.00M | 19.00M | 12.00M | -22.00M | 90.00M | 132.00M | 89.00M | 202.00M | 40.00M | 91.00M | -622.00M | 98.00M |
|
Free Cash Flow (Quarter)
|
| 116.00M | 24.00M | 156.00M | 136.00M | 119.00M | 145.00M | -6.00M | 71.00M | 86.00M | 18.00M | 6.00M | 104.00M | 191.00M | 95.00M | 199.00M | 143.00M | 86.00M | 45.00M | 40.00M |
|
Net Cash Flow (Quarter)
|
| 516.00M | 133.00M | 29.00M | 101.00M | 153.00M | 142.00M | -15.00M | 54.00M | 15.00M | 14.00M | -19.00M | 87.00M | 132.00M | 87.00M | 196.00M | 40.00M | 82.00M | -624.00M | 91.00M |