|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -133.82M | -84.30M | -10.98M | -6674.52M | -3101.46M | -73.45M | -3810.10M | -69.23M | -65.18M | -57.06M | -28.89M | -81.89M | -837.69M | -33.30M | -48.41M | -93.01M | -32.62M | -49.52M | -25.11M | -63.84M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.97M | 71.70M | 61.62M | 60.44M | 51.00M | 55.66M | 50.75M | 46.04M | 55.73M | 52.96M | 46.82M | 42.33M | 42.11M | 34.05M | 27.47M | 25.16M | 22.34M | 17.00M | 15.91M | 14.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.18M | 7.59M | -49.61M | -2.32M | -0.21M | -3.41M | -1.90M | -0.35M | -3.20M | -3.10M | 4.75M | -1.60M | 2.97M | -0.76M | -1.76M | -26.86M | -7.21M | 2.62M | -9.96M | -1.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46M | 3.82M | -0.75M | 4.59M | 1.27M | 3.01M | -6.05M | 3.79M | -0.75M | 1.89M | -0.25M | 0.09M | 0.72M | 1.39M | 1.60M | 0.06M | 0.32M | -0.86M | 0.48M | -0.08M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.22M | 76.59M | 83.21M | -31.75M | 92.47M | 63.02M | 65.55M | 13.16M | 101.18M | 105.60M | 130.08M | 8.92M | 88.68M | 110.17M | 85.90M | 15.92M | 91.43M | 99.26M | 87.74M | 9.52M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,600.00M | 3,000.00M | | 1,132.81M | | | | | | 790.00M | | | 59.14M | | 12.60M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.74M | 14.28M | 14.41M | 0.83M | 0.83M | 0.84M | 0.85M | 0.84M | 0.85M | 0.85M | 0.85M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 2.33M | 3.86M | 3.17M | 3.37M | 2.73M | 2.49M | 3.06M | 2.72M | 2.55M | 3.33M | 2.61M | 2.29M | 2.24M | 2.15M | 2.31M | 1.89M | 3.78M | 4.38M | 1.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.34M | 51.91M | 52.33M | 58.93M | 59.37M | 62.01M | 75.72M | 69.78M | 75.47M | 94.30M | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 2.83M | -8.23M | 27.84M | 16.11M | 1.32M | 3.79M | 14.05M | -7.01M | -6.34M | 9.56M | -2.13M | 5.10M | -6.65M | 4.05M | 15.27M | -6.77M | -16.16M | -17.46M | 21.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | 0.43M | 16.83M | -2.02M | -9.95M | -1.74M | -1.09M | -10.00M | -10.61M | 2.37M | -5.85M | 3.09M | 2.94M | 2.30M | 1.42M | -1.51M | 0.65M | 1.90M | -1.44M | -6.32M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | -6.37M | 12.30M | 0.49M | 46.92M | -23.35M | -22.19M | -9.13M | -22.66M | 10.12M | 17.48M | -5.87M | 18.48M | -18.46M | -4.51M | 17.36M | 1.92M | -3.02M | -4.80M | -2.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 18.25M | 12.68M | -48.82M | 10.49M | 6.30M | 19.74M | -32.27M | 16.73M | 15.96M | 18.75M | -51.97M | 6.17M | 9.86M | 15.44M | -21.46M | 11.92M | 4.75M | 18.09M | -31.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | 36.48M | -3.48M | 7.48M | 12.72M | 18.98M | 1.90M | 6.17M | -22.79M | 34.99M | 4.69M | -1.01M | 0.33M | -2.17M | -2.34M | 23.79M | -7.35M | -22.82M | -1.61M | -0.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 31.00M | -26.87M | 3.91M | 2.54M | 3.83M | 146.00M | 43.26M | 34.67M | -67.87M | 1.40M | 1.15M | 59.05M | -55.54M | 108.60M | 2.73M | 55.10M | 29.04M | 31.70M | 34.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 19.61M | 2.72M | | | | | | | | | | | | | 64.61M | 0.69M | 16.60M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.10M | | | | | 2.51M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | -34.71M | -20.07M | -27.57M | -44.84M | -41.45M | -53.89M | -45.62M | -36.57M | -37.65M | -36.51M | -35.51M | -27.75M | -31.15M | -29.64M | -123.27M | -59.70M | -48.72M | -34.32M | -36.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | -15.26M | -0.84M | 3.58M | -3.53M | -7.56M | 13.39M | -0.17M | 0.17M | 8.60M | -8.88M | 0.13M | 2.67M | 0.92M | -0.15M | 0.69M | -0.61M | | 0.00M | 0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.36M | 0.78M | 6.62M | 2.82M | -1.33M | 0.63M | 4.38M | 3.35M | 4.21M | 5.07M | -1.77M | 1.75M | 3.81M | 0.70M | 2.06M | 0.77M | -549.93M | -3.59M | 1.10M | -2.45M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | -2.56M | -0.11M | -0.54M | -1.58M | -3.74M | 2.51M | -0.49M | 1.30M | -1.19M | 1.35M | -0.90M | -0.29M | 1.76M | -3.85M | 1.58M | 4.49M | -0.32M | 0.31M | -0.89M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.41M | 42.67M | 69.76M | -56.50M | 46.30M | 22.21M | 16.04M | -29.11M | 68.82M | 73.02M | 91.80M | -24.84M | 64.74M | 79.72M | 58.32M | -106.58M | -518.20M | 46.95M | 54.53M | -29.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.93M | 45.59M | 110.08M | -35.66M | 89.93M | 59.19M | -80.45M | -30.11M | 66.52M | 173.47M | 128.68M | 7.77M | 29.63M | 165.72M | -22.70M | 13.19M | 36.33M | 70.23M | 56.04M | -24.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.41M | 42.67M | 69.76M | -56.50M | 46.30M | 22.21M | 16.04M | -29.11M | 68.82M | 73.02M | 91.80M | -24.84M | 64.74M | 79.72M | 58.32M | -106.58M | -518.20M | 46.95M | 54.53M | -29.45M |