|
Net Income (Quarter)
|
2.04M | 0.12M | | | -8.72M | -13.05M | -9.93M | 41.35M | 50.90M | 53.51M | 61.84M | 64.34M | 82.91M | 89.19M | 8.76M | 105.67M | 83.34M | 89.86M | -151.80M | 104.46M | 138.23M | 139.72M | 26.40M | -21.51M | -55.80M | -22.18M | -17.35M | 10.62M | -52.75M | 8.43M | 7.01M | -1.54M | -11.31M | 40.60M | 599.03M | 48.00M | 41.00M | 13.00M | 17.00M | 82.00M | 59.00M | 63.00M | 26.00M | 75.00M | 20.00M | 80.00M | 150.00M | 150.00M | 1,044.00M | 242.00M | 295.00M | 347.00M | 262.00M | 432.00M | 384.00M | 460.00M | 385.00M | 502.00M | 401.00M |
|
Depreciation and Depletion (Quarter)
|
| | -0.83M | 2.00M | 2.83M | 3.90M | 4.70M | 4.33M | 5.32M | 6.15M | 6.80M | 7.49M | 8.23M | 9.33M | 10.25M | 10.80M | 12.10M | 12.20M | 13.40M | 14.60M | 16.30M | 17.90M | 19.10M | 20.40M | 22.20M | 24.30M | 26.30M | 27.70M | 29.20M | 31.50M | 34.70M | 37.10M | 40.00M | 42.00M | 49.00M | 51.00M | 51.00M | 58.00M | 65.00M | 71.00M | 78.00M | 83.00M | 80.00M | 58.00M | 61.00M | 66.00M | 76.00M | 81.00M | 88.00M | 98.00M | 105.00M | 80.00M | 88.00M | 96.00M | 107.00M | 112.00M | 120.00M | 133.00M | 143.00M |
|
Share-based Compensation (Quarter)
|
| | -0.82M | 3.92M | 6.46M | 8.21M | 9.35M | 12.05M | 14.83M | 17.85M | 20.86M | 29.23M | 37.60M | 41.49M | 46.00M | 58.07M | 66.35M | 65.11M | 68.18M | 75.31M | 6.14M | 21.38M | 83.19M | 89.87M | 8.94M | 7.06M | 105.63M | 121.34M | 8.34M | 35.53M | 142.64M | 157.45M | 19.12M | 50.64M | 169.86M | 188.00M | 70.00M | 79.00M | 245.00M | 256.00M | 15.00M | 40.00M | 303.00M | 325.00M | 352.00M | 361.00M | 363.00M | 381.00M | 67.00M | 68.00M | 413.00M | 422.00M | 59.00M | 57.00M | 454.00M | 470.00M | 61.00M | 11.00M | 494.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.28M | | 6.43M | -1.33M | -4.44M | 3.29M | 1.46M | 1.30M | -0.33M | 24.35M | 6.58M | 1.37M | 1.88M | 1.48M | 1.59M | -0.23M | 573.16M | 2.00M | 1.00M | 3.00M | 18.00M | -1.00M | 17.00M | 5.00M | 13.00M | 2.00M | 1.00M | | -18.00M | -7.00M | 911.00M | -30.00M | -17.00M | -28.00M | -24.00M | 5.00M | -51.00M | -32.00M | -16.00M | -124.00M | -77.00M |
|
Gains from Investment Securities (Quarter)
|
| 1.76M | -4.94M | 0.07M | | | 5.26M | 0.23M | 0.02M | 1.50M | -1.75M | | | 0.49M | -0.49M | 0.73M | 9.27M | | 2.79M | 28.45M | -28.45M | | 4.34M | 53.02M | 34.33M | -83.35M | 3.90M | 85.56M | 68.98M | -139.59M | 2.57M | 8.11M | 239.51M | -231.76M | 394.14M | 4.00M | 9.87M | 17.00M | 483.00M | 12.00M | 303.00M | -269.00M | -10.00M | 1.00M | 240.00M | -244.00M | 430.00M | 22.00M | 41.00M | -48.00M | -11.00M | -6.00M | 358.00M | 173.00M | 175.00M | 36.00M | -80.00M | 18.00M | -12.00M |
|
Cash from Operations (Quarter)
|
| | | 16.08M | | | 16.67M | 15.02M | 9.74M | 20.72M | 36.27M | 24.22M | 42.06M | 25.00M | 49.66M | 67.37M | 80.19M | 63.65M | 106.55M | 78.69M | -148.17M | 96.72M | 131.85M | 187.61M | 128.72M | 141.82M | 184.78M | 250.08M | 125.90M | 145.50M | 289.61M | 360.85M | 243.74M | 210.18M | 421.24M | 492.00M | 368.00M | 241.00M | 685.00M | 727.00M | 300.00M | 320.00M | 844.00M | 863.00M | 433.00M | 265.00M | 1,162.00M | 902.00M | 580.00M | 311.00M | 1,605.00M | 1,341.00M | 620.00M | 671.00M | 1,635.00M | 1,677.00M | 716.00M | 813.00M | 2,238.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | 0.02M | -1.93M | -1.09M | -1.14M | 0.44M | -1.32M | -1.81M | -2.04M | -2.19M | -2.04M | -1.83M | -1.78M | -1.77M | -1.68M | -1.49M | -1.31M | -0.95M | -0.98M | -0.94M | -0.76M | -0.80M | -0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | 2.34M | | | -9.26M | 5.37M | | | 29.36M | 11.15M | 0.39M | 7.33M | -7.34M | 0.41M | 0.41M | 7.84M | 64.30M | 0.43M | 8.25M | 8.39M | 44.82M | 8.68M | 11.34M | 16.57M | 16.81M | 30.42M | 15.50M | 11.23M | 35.99M | 8.17M | 0.40M | 8.37M | 143.19M | 49.00M | 0.41M | 56.00M | -133.00M | 66.00M | 70.00M | 75.00M | 83.00M | 83.00M | 86.00M | 92.00M | 97.00M | 106.00M | 112.00M | 115.00M | 126.00M | 131.00M | 132.00M | 140.00M | 147.00M | 145.00M | 148.00M | 161.00M | 167.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | -0.83M | 2.05M | 2.83M | 3.90M | 4.67M | 4.36M | 5.34M | 6.61M | 7.84M | 7.94M | 8.69M | 12.10M | 13.32M | 13.82M | 15.03M | 15.10M | 16.40M | 17.45M | 20.00M | 22.26M | 23.37M | 25.23M | 27.18M | 29.40M | 32.07M | 33.41M | 35.21M | 37.87M | 43.11M | 55.45M | 60.33M | 64.01M | 72.22M | 76.00M | 83.00M | 84.00M | 93.00M | 106.00M | 115.00M | 125.00M | 126.00M | 101.00M | 105.00M | 109.00M | 118.00M | 126.00M | 136.00M | 146.00M | 154.00M | 130.00M | 136.00M | 144.00M | 154.00M | 160.00M | 172.00M | 194.00M | 212.00M |
|
Change in Receivables (Quarter)
|
| | | -2.06M | | | 22.28M | 2.94M | 12.95M | -8.90M | 22.52M | 0.03M | 2.07M | 4.84M | 49.85M | -10.44M | -0.90M | 16.64M | 45.55M | -15.81M | 8.84M | 22.73M | 110.65M | -48.52M | -6.67M | 9.31M | 145.57M | -69.50M | 3.56M | 58.49M | 153.60M | -151.10M | 79.75M | 43.02M | 288.33M | -209.00M | 9.00M | -10.00M | 362.00M | -354.00M | 130.00M | 5.00M | 620.00M | -562.00M | 51.00M | 66.00M | 785.00M | -619.00M | -16.00M | 83.00M | 852.00M | -715.00M | 216.00M | -228.00M | 981.00M | -901.00M | 302.00M | -141.00M | 1,052.00M |
|
Change in Account Payables (Quarter)
|
| | | 1.43M | | | 4.99M | -1.47M | 1.35M | -0.28M | 0.16M | 12.07M | -1.10M | -7.08M | 6.33M | 0.01M | 1.63M | 6.68M | 6.47M | 3.39M | -3.66M | -8.35M | 5.07M | 0.68M | -8.54M | -3.23M | 5.58M | 0.88M | -3.51M | 7.69M | -9.81M | 6.56M | 18.53M | 5.00M | -9.09M | 21.00M | 17.00M | -36.00M | -36.00M | 89.00M | -14.00M | -36.00M | 16.00M | 69.00M | 71.00M | -24.00M | 56.00M | -46.00M | -44.00M | -98.00M | 46.00M | 107.00M | 65.00M | -130.00M | -94.00M | 234.00M | -101.00M | -85.00M | 7.00M |
|
Change in Accured Expenses (Quarter)
|
| | | 1.04M | | | 20.71M | -8.96M | 9.96M | -2.89M | 18.15M | -21.33M | 15.12M | -5.54M | 10.45M | -1.52M | 7.20M | 6.17M | 21.33M | 245.74M | -226.00M | 16.55M | 51.28M | -18.75M | 8.54M | 9.39M | 67.36M | -1.34M | 33.06M | -22.37M | 72.72M | -36.25M | 47.94M | -46.40M | 99.71M | -78.00M | 42.00M | 5.00M | 206.00M | -195.00M | 84.00M | -15.00M | 228.00M | -203.00M | 38.00M | -32.00M | 240.00M | -259.00M | 155.00M | -95.00M | 375.00M | -240.00M | 149.00M | -125.00M | 323.00M | -287.00M | 176.00M | -100.00M | 460.00M |
|
Other Working Capital Changes (Quarter)
|
| | | -0.03M | | | 69.09M | 0.58M | 39.99M | 13.76M | 40.07M | 42.17M | -41.07M | 91.25M | 76.04M | 18.89M | -10.86M | -13.42M | 16.35M | 70.80M | -70.27M | -1.39M | 25.02M | -1.27M | -0.74M | 0.46M | 35.84M | 15.81M | 115.28M | -132.61M | -11.56M | 0.72M | 27.76M | -2.91M | 511.43M | 60.00M | -44.00M | 7.00M | -25.00M | 3.00M | 54.00M | -10.00M | -7.00M | 15.00M | -59.00M | -112.00M | 1,060.00M | 40.00M | -42.00M | -11.00M | 1,098.00M | -10.00M | -82.00M | 61.00M | -20.00M | 139.00M | 83.00M | -179.00M | 341.00M |
|
Capital Expenditures (Quarter)
|
| 1.78M | 4.51M | 8.56M | | | -2.53M | 10.41M | -4.66M | 33.30M | 16.26M | 11.09M | 1.58M | 32.83M | 8.88M | 8.47M | 33.34M | -27.44M | 0.05M | 29.08M | 23.85M | 31.18M | 21.45M | 8.86M | 7.17M | -6.71M | 141.19M | 35.37M | -10.34M | 111.32M | 88.11M | 29.00M | 68.02M | -70.45M | 238.43M | 41.00M | 94.84M | -167.00M | 8.00M | 107.00M | 91.00M | 94.00M | 100.00M | 93.00M | 151.00M | 162.00M | 144.00M | 165.00M | 132.00M | -234.00M | 631.00M | 135.00M | 262.00M | -348.00M | 6.00M | 205.00M | 190.00M | -329.00M | 88.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.75M | 5.75M | 5.00M | | 8.00M | | 6.17M | | 0.50M | 7.85M | 3.00M | 2.75M | 10.80M | | 36.16M | 1.20M | 35.64M | | | | 6.50M | | | | | | | | | | | 3.00M | | 21.00M | 9.00M | | 10.00M | 34.00M | | 9.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | 99.81M | | 1.10M | | | | 0.50M | 33.80M | | | 15.04M | 6.50M | 5.00M | 31.67M | | 24.94M | | 12.50M | | | | 7.00M | 83.00M | | 25.00M | -1.00M | 225.00M | 513.00M | 40.00M | 7.00M | | 57.00M | | 34.00M | | | 279.00M | | 10.00M | 31.00M | 41.00M | 31.00M | 18.00M | 58.00M | 139.00M | 869.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 107.45M | 35.01M | -87.30M | 44.67M | 24.23M | 28.91M | 93.91M | 49.41M | 88.95M | 104.27M | 34.41M | 92.89M | | 125.57M | 53.09M | 21.79M | 56.18M | | 7.14M | | 39.98M | | 1,194.69M | 262.88M | 245.43M | 423.13M | 261.55M | 313.00M | 453.00M | 533.00M | 666.00M | 532.00M | 491.00M | 556.00M | 540.00M | 577.00M | 554.00M | 569.00M | 545.00M | 880.00M | 1,073.00M | 915.00M | 654.00M | 1,073.00M | 1,040.00M | 911.00M | 728.00M | 1,181.00M | 1,100.00M | 1,129.00M | 728.00M |
|
Cash from Investing Activities (Quarter)
|
| | | -23.89M | | | -66.90M | -11.01M | -45.40M | -36.74M | -309.65M | -75.68M | -57.03M | -141.01M | -43.20M | -34.33M | -64.99M | -71.67M | -60.52M | -31.41M | 3.86M | -51.59M | -29.10M | -127.77M | -27.72M | -210.18M | -518.28M | -237.25M | 226.31M | -89.35M | -247.14M | -200.87M | -202.52M | -122.36M | -199.25M | -385.00M | -243.00M | -702.00M | -177.00M | -437.00M | -614.00M | -197.00M | -359.00M | -280.00M | -800.00M | -629.00M | -874.00M | -524.00M | -674.00M | -525.00M | -444.00M | -734.00M | -371.00M | -658.00M | -738.00M | -217.00M | -423.00M | -551.00M | -498.00M |
|
Other financing activities (Quarter)
|
| | | 0.96M | | | 1.16M | 1.85M | -2.55M | | 0.70M | 0.94M | -0.32M | -0.62M | | | | -0.11M | -0.11M | -0.11M | -0.11M | -1.14M | -0.86M | -1.42M | -1.15M | -0.12M | -2.23M | -0.29M | -0.29M | -0.18M | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | 19.93M | | | 52.25M | 22.62M | 11.08M | 15.25M | 519.62M | 23.15M | 6.27M | 25.67M | 13.64M | 29.74M | -0.50M | 31.39M | 19.70M | -8.69M | -17.17M | -9.01M | -20.89M | -19.63M | 613.79M | -8.05M | -47.23M | -61.79M | -303.08M | -68.23M | -174.32M | -86.40M | -97.92M | -41.26M | -76.42M | -61.00M | -103.00M | 964.00M | -203.00M | -124.00M | -149.00M | -78.00M | -155.00M | -51.00M | -178.00M | -40.00M | -75.00M | 5.00M | -94.00M | -333.00M | -381.00M | -443.00M | -137.00M | -292.00M | -471.00M | -398.00M | -546.00M | -657.00M | -739.00M |
|
Exchange Rate Effect (Quarter)
|
| | | -0.06M | | | | -0.84M | 0.03M | 1.63M | -1.03M | -0.07M | 0.05M | -3.84M | -2.73M | -7.25M | 2.68M | 0.35M | -2.30M | 2.55M | -2.86M | -0.17M | -5.48M | -0.84M | 18.88M | 7.72M | 2.25M | 6.49M | -14.00M | -2.09M | -5.94M | 1.08M | 0.21M | -7.72M | 6.44M | -11.00M | 6.00M | 8.00M | 22.00M | -18.00M | 7.00M | -10.00M | -4.00M | -5.00M | -44.00M | -12.00M | 8.00M | 1.00M | -1.00M | -4.00M | 5.00M | -4.00M | -9.00M | 5.00M | -9.00M | 5.00M | 9.00M | -4.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | 12.05M | | | 2.01M | 25.79M | -24.55M | 0.86M | 245.21M | -28.38M | -8.64M | -94.19M | 17.37M | 55.53M | 17.37M | 23.72M | 63.43M | 41.15M | -164.34M | 35.95M | 76.38M | 39.37M | 733.68M | -68.68M | -378.48M | -42.47M | 35.13M | -14.17M | -137.78M | 74.65M | -56.49M | 38.84M | 152.00M | 35.00M | 28.00M | 511.00M | 327.00M | 148.00M | -456.00M | 35.00M | 326.00M | 527.00M | -589.00M | -416.00M | 221.00M | 384.00M | -189.00M | -551.00M | 785.00M | 160.00M | 103.00M | -274.00M | 417.00M | 1,067.00M | -244.00M | -399.00M | 998.00M |
|
Free Cash Flow (Quarter)
|
| -1.78M | -4.51M | 7.52M | | | 19.20M | 4.61M | 14.39M | -12.58M | 20.00M | 13.13M | 40.48M | -7.83M | 40.78M | 58.89M | 46.84M | 91.09M | 106.51M | 49.61M | -172.02M | 65.53M | 110.40M | 178.75M | 121.55M | 148.53M | 43.59M | 214.71M | 136.24M | 34.18M | 201.50M | 331.85M | 175.72M | 280.63M | 182.81M | 451.00M | 273.16M | 408.00M | 677.00M | 620.00M | 209.00M | 226.00M | 744.00M | 770.00M | 282.00M | 103.00M | 1,018.00M | 737.00M | 448.00M | 545.00M | 974.00M | 1,206.00M | 358.00M | 1,019.00M | 1,629.00M | 1,472.00M | 526.00M | 1,142.00M | 2,150.00M |
|
Net Cash Flow (Quarter)
|
| | | 12.11M | | | 2.01M | 26.63M | -24.58M | -0.77M | 246.24M | -28.31M | -8.70M | -90.35M | 20.10M | 62.77M | 14.69M | 23.37M | 65.73M | 38.59M | -161.48M | 36.12M | 81.86M | 40.21M | 714.80M | -76.40M | -380.73M | -48.96M | 49.13M | -12.08M | -131.85M | 73.58M | -56.70M | 46.57M | 145.56M | 46.00M | 22.00M | 503.00M | 305.00M | 166.00M | -463.00M | 45.00M | 330.00M | 532.00M | -545.00M | -404.00M | 213.00M | 383.00M | -188.00M | -547.00M | 780.00M | 164.00M | 112.00M | -279.00M | 426.00M | 1,062.00M | -253.00M | -395.00M | 1,001.00M |