|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -109.23M | -276.60M | -221.34M | -240.80M | -243.00M | -210.00M | -209.00M | -153.00M | -119.00M | -111.00M | -81.00M | -44.00M | -40.00M | 29.00M | 16.00M | 23.00M | 62.00M | 67.00M | 43.00M | 63.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 64.11M | 187.71M | 155.78M | 158.39M | 171.00M | 170.00M | 172.00M | 164.00M | 166.00M | 185.00M | 172.00M | 161.00M | 151.00M | 148.00M | 135.00M | 131.00M | 128.00M | 144.00M | 138.00M | 134.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.83M | -10.68M | -2.10M | 7.61M | | 2.00M | 2.00M | 3.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | -5.00M | 2.00M | 4.00M | 2.00M | 1.00M | 4.00M | 6.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.83M | -0.54M | -0.02M | -9.27M | | 8.00M | -10.00M | 2.00M | 4.00M | 1.00M | 6.00M | | 3.00M | 6.00M | 104.00M | 35.00M | 54.00M | -58.00M | 7.00M | -11.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | 8.00M | 17.00M | | 3.00M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 56.08M | -2.61M | 37.12M | 13.41M | 19.00M | -19.00M | 10.00M | 76.00M | 129.00M | 53.00M | 156.00M | 174.00M | 219.00M | 86.00M | 159.00M | 286.00M | 241.00M | 167.00M | 218.00M | 258.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.82M | 0.35M | 0.36M | 16.96M | 1.00M | 0.63M | 0.81M | 23.00M | 23.00M | 26.00M | 27.00M | 28.00M | 30.00M | 32.00M | 33.00M | 35.00M | 36.00M | 40.00M | 41.00M | 44.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.13M | 31.77M | 31.73M | 31.37M | 30.00M | 31.00M | 28.00M | 25.00M | 25.00M | 18.00M | 21.00M | 35.00M | 25.00M | 25.00M | 23.00M | 25.00M | 24.00M | 24.00M | 24.00M | 24.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 22.75M | -7.95M | 14.76M | 145.44M | -139.00M | 65.00M | 59.00M | 102.00M | -191.00M | 99.00M | 31.00M | 140.00M | -251.00M | 70.00M | 87.00M | 157.00M | -274.00M | 73.00M | 47.00M | 224.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.63M | -3.67M | 1.85M | 7.20M | 15.00M | 9.00M | 5.00M | -35.00M | -2.00M | 3.00M | -2.00M | 1.00M | | -1.00M | | 2.00M | -2.00M | | 1.00M | -1.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -14.86M | 8.35M | -85.68M | -78.82M | -60.00M | 10.00M | 44.00M | -38.00M | -11.00M | -54.00M | 74.00M | 59.00M | 54.00M | -109.00M | 99.00M | -230.00M | -93.00M | 82.00M | 2.00M | -236.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -6.29M | 5.57M | -4.64M | -18.64M | -25.00M | 27.00M | 2.00M | -38.00M | -74.00M | 56.00M | -11.00M | 279.00M | 70.00M | -88.00M | -52.00M | 37.00M | -134.00M | 120.00M | -3.00M | 50.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 4.02M | -1.69M | 10.65M | 3.00M | 3.00M | 2.00M | 1.00M | | 7.00M | 3.00M | 5.00M | 1.00M | 5.00M | 1.00M | 5.00M | 1.00M | 4.00M | 3.00M | 1.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.11M | | | -0.11M | 1.00M | 1.00M | | | | | 1.00M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 148.04M | 67.09M | -0.13M | 4.00M | | | | 22.00M | | | | 56.00M | | | | 3.00M | | 53.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 344.82M | -343.91M | 227.44M | 1.66M | 231.00M | 290.00M | 327.00M | -848.00M | 456.00M | -395.00M | 1,641.00M | -1640.00M | 2.00M | | 1.00M | | 1.00M | | 2.00M | 1,845.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 151.91M | -463.47M | 101.46M | -156.90M | -88.00M | 19.00M | 22.00M | -83.00M | 59.00M | 495.00M | 20.00M | -133.00M | -194.00M | 156.00M | -99.00M | -177.00M | -120.00M | 238.00M | 105.00M | 48.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 16.18M | 33.05M | 9.21M | 30.55M | 5.00M | 23.00M | 6.00M | 14.00M | -326.00M | -315.00M | -133.00M | -109.00M | -37.00M | -50.00M | -265.00M | -7.00M | -45.00M | -22.00M | -555.00M | -98.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.65M | -0.45M | -0.69M | -1.51M | -5.00M | -1.00M | -5.00M | 5.00M | 1.00M | 1.00M | -3.00M | 2.00M | -1.00M | 1.00M | 1.00M | -5.00M | 9.00M | 1.00M | -1.00M | 5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 224.81M | -433.47M | 147.11M | -114.44M | -69.00M | 22.00M | 33.00M | 12.00M | -137.00M | 234.00M | 40.00M | -66.00M | -13.00M | 193.00M | -204.00M | 97.00M | 85.00M | 384.00M | -233.00M | 213.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 56.06M | -6.63M | 38.81M | 2.76M | 16.00M | -22.00M | 8.00M | 75.00M | 129.00M | 46.00M | 153.00M | 169.00M | 218.00M | 81.00M | 158.00M | 281.00M | 240.00M | 163.00M | 215.00M | 257.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 224.16M | -433.02M | 147.79M | -112.93M | -64.00M | 23.00M | 38.00M | 7.00M | -138.00M | 233.00M | 43.00M | -68.00M | -12.00M | 192.00M | -205.00M | 102.00M | 76.00M | 383.00M | -232.00M | 208.00M |