|
Net Income (Quarter)
|
| | | | | | | | | | | | | | 94.00M | 174.70M | -5.28M | -43.09M | -65.18M | 17.49M | -208.58M | -34.94M | 6.73M | 201.18M | -27.68M | 8.64M | 30.56M | 1,847.47M | 8.92M | 38.76M | 92.11M | 277.07M | -63.50M | -46.67M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | -179.72M | 118.98M | 7.08M | 30.87M | 60.40M | 63.45M | 91.51M | 71.69M | 80.72M | 403.93M | 99.71M | 119.75M | 347.42M | -176.63M | 187.43M | 227.23M | 235.14M | -250.81M | 68.90M | 324.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.62M | -3.68M | -1596.47M | -22.07M | -5.92M | -8.28M | 46.75M | 5.33M | -6.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 112.93M | 4.38M | | -0.01M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | 165.74M | 211.77M | 213.39M | 120.07M | 77.45M | 58.29M | 183.46M | 62.72M | 108.50M | 258.28M | 356.15M | 106.43M | 248.03M | 254.00M | 363.71M | 207.69M | 321.65M | 391.21M | 328.02M | 292.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.20M | 4.79M | 5.83M | 7.08M | 6.79M | 6.30M | 8.03M | 7.89M | 5.41M | 4.11M | 4.12M | 4.46M | 3.22M | 2.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | 6.76M | 7.20M | 7.22M | 9.13M | 10.53M | 19.61M | 6.21M | 5.07M | 4.90M | 5.32M | 4.86M | 4.92M | 5.42M | 6.06M | 5.85M | 6.09M | 7.21M | 6.01M | 8.83M | 11.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | 37.65M | 149.90M | -180.20M | 36.33M | -0.21M | 172.94M | -192.52M | 55.70M | 77.52M | 140.09M | -201.19M | 98.42M | 14.32M | 217.40M | -185.08M | 49.78M | 40.72M | 198.97M | -195.00M | 100.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | 9.36M | -41.31M | -4.64M | 45.20M | 31.05M | -0.83M | -11.03M | -13.26M | 7.58M | 7.45M | 4.64M | -9.61M | 14.90M | -6.11M | 13.04M | -4.28M | -1.14M | 35.29M | -83.57M | 75.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | 5.01M | 51.77M | -31.62M | 42.23M | -28.46M | 42.73M | -43.66M | 12.00M | -23.12M | 11.53M | 29.73M | 31.13M | 28.76M | 2.02M | -10.40M | -3.88M | 31.79M | -2.15M | 76.86M | 25.55M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | 2.80M | -6.41M | 8.29M | 22.77M | 6.90M | -7.43M | 5.77M | 17.27M | -20.74M | -22.17M | 10.62M | 25.01M | 14.34M | -32.78M | -0.96M | 23.81M | -17.88M | -1.47M | 21.98M | 5.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 8.12M | 6.90M | 13.01M | 8.02M | 1.05M | 1.99M | 0.81M | 0.98M | 4.28M | 12.11M | 4.78M | 3.92M | 3.79M | 7.29M | 11.01M | 3.23M | 10.85M | 16.34M | 22.95M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | 36.91M | | | | | | | | | | | | | | | | | 446.95M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 519.37M | -399.30M | 207.32M | 186.47M | 342.04M | -728.40M | 318.49M | -289.22M | 2.44M | 1,211.53M | 342.52M | 264.05M | 348.28M | 336.72M | 432.22M | 377.38M | 255.52M | 368.24M | 400.94M | 243.32M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | 50.70M | -29.66M | 49.40M | -125.23M | 13.68M | -66.10M | 14.16M | -32.64M | -40.24M | 21.72M | -3.12M | -211.16M | -38.53M | 31.79M | 11.95M | -86.07M | -94.09M | 33.73M | 112.89M | 45.88M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | 4.70M | 4.28M | 1.04M | 3.04M | 0.73M | 8.07M | 2.40M | 0.82M | 1.45M | 3.59M | 16.76M | 2.50M | 1.01M | 1.87M | | 8.05M | | | -1.89M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | 2.95M | 4.28M | 1.04M | -34.91M | -59.68M | -55.38M | -158.58M | -501.40M | -79.28M | -87.50M | -82.95M | -150.59M | -551.71M | -183.07M | -260.70M | -158.34M | -312.18M | -586.72M | -1032.11M | -294.49M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | -0.39M | -0.36M | 0.33M | -2.28M | -1.61M | 2.12M | 1.14M | -0.07M | -0.43M | 1.02M | -0.71M | -0.78M | 0.82M | -1.90M | 0.90M | 1.38M | 0.08M | -0.05M | -0.07M | 0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | 219.00M | 186.02M | 264.16M | -42.35M | 29.85M | -61.06M | 40.18M | -471.39M | -11.43M | 193.52M | 269.37M | -256.10M | -341.40M | 100.82M | 115.86M | -35.34M | -84.54M | -161.84M | -591.28M | 44.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | 165.73M | 203.66M | 206.49M | 107.05M | 69.44M | 57.24M | 181.47M | 61.91M | 107.53M | 254.00M | 344.03M | 101.64M | 244.11M | 250.20M | 356.42M | 196.68M | 318.42M | 380.37M | 311.68M | 269.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | 219.39M | 186.39M | 263.83M | -40.07M | 31.46M | -63.18M | 39.04M | -471.32M | -11.01M | 192.50M | 270.07M | -255.32M | -342.22M | 102.72M | 114.95M | -36.72M | -84.61M | -161.78M | -591.20M | 44.28M |