|
Net Income (Quarter)
|
| | | -135.00M | -254.00M | 1.00M | -23.00M | -54.00M | -98.00M | -100.00M | -81.00M | -98.00M | -31.00M | -36.00M | -83.00M | 14.00M | 56.00M | 32.00M | 56.00M | 80.00M | 105.00M | 101.00M | 126.00M |
|
Share-based Compensation (Quarter)
|
| | | 54.00M | 36.00M | 45.00M | 53.00M | 57.00M | 57.00M | 61.00M | 63.00M | 72.00M | 71.00M | 71.00M | 66.00M | 67.00M | 60.00M | 60.00M | 60.00M | 60.00M | 66.00M | 56.00M | 54.00M |
|
Deferred Taxes (Quarter)
|
| | | | | -7.00M | | | 5.00M | -10.00M | -1.00M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | 1.00M | 62.00M | | -44.00M | 21.00M | -94.00M | 1.00M | 26.00M | -18.00M | 8.00M | 36.00M | 1.00M | 1.00M | 14.00M | | 8.00M | -7.00M | 4.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | -1.00M | | 3.00M | 3.00M | -3.00M | | 34.00M | 13.00M | 2.00M | 29.00M | -29.00M | 15.00M | -14.00M | 1.00M | 68.00M | 22.00M | -22.00M | 2.00M | 1.00M | 27.00M |
|
Cash from Operations (Quarter)
|
| | | 56.00M | -18.00M | -31.00M | -47.00M | -21.00M | -69.00M | -19.00M | -55.00M | 50.00M | 48.00M | 92.00M | -20.00M | 124.00M | 109.00M | 147.00M | 79.00M | 223.00M | 165.00M | 194.00M | 132.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 5.00M | 6.60M | -5.00M | 10.00M | 10.00M | 12.00M | 12.00M | 14.00M | 14.00M | 16.00M | 18.00M | 19.00M | 19.00M | 21.00M | 23.00M | 23.00M | 25.00M | 25.00M | 26.00M | 22.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 5.00M | 7.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 8.00M | 8.00M | 10.00M | 11.00M | 12.00M | 12.00M | 11.00M | 19.00M | 16.00M | 13.00M | 16.00M | 10.00M |
|
Change in Receivables (Quarter)
|
| | | 9.00M | 4.00M | 4.00M | 2.00M | 13.00M | 15.00M | 5.00M | 20.00M | 22.00M | -18.00M | -21.00M | 22.00M | 23.00M | 9.00M | 18.00M | 9.00M | 7.00M | 4.00M | 13.00M | 18.00M |
|
Change in Inventory (Quarter)
|
| | | 16.00M | 4.00M | 4.00M | 2.00M | 18.00M | 33.00M | 15.00M | 1.00M | -5.00M | -9.00M | 20.00M | 2.00M | -10.00M | -4.00M | 12.00M | -7.00M | -8.00M | 1.00M | 10.00M | 22.00M |
|
Change in Account Payables (Quarter)
|
| | | 3.00M | 8.00M | 7.00M | -12.00M | 8.00M | -8.00M | 1.00M | 6.00M | 6.00M | -15.00M | 4.00M | 16.00M | -14.00M | -3.00M | 6.00M | 10.00M | 3.00M | -2.00M | | 18.00M |
|
Change in Accured Expenses (Quarter)
|
| | | 86.00M | 15.00M | 32.00M | 39.00M | 37.00M | 15.00M | 25.00M | -20.00M | 44.00M | -7.00M | 64.00M | -37.00M | 38.00M | -8.00M | 55.00M | -56.00M | 53.00M | -20.00M | 44.00M | -32.00M |
|
Other Working Capital Changes (Quarter)
|
| | | 9.00M | -3.00M | -3.00M | -2.00M | 9.00M | -16.00M | -2.00M | 3.00M | 4.00M | -3.00M | 4.00M | 19.00M | -5.00M | -3.00M | 4.00M | 12.00M | -10.00M | 20.00M | -16.00M | 2.00M |
|
Capital Expenditures (Quarter)
|
| | | 2.00M | 2.00M | 13.00M | 2.00M | 3.00M | 5.00M | 23.00M | 10.00M | 11.00M | 10.00M | 11.00M | 13.00M | 16.00M | 12.00M | 13.00M | 10.00M | 15.00M | 12.00M | 16.00M | 17.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | 46.00M | | 9.00M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 5.00M | 18.00M | 14.00M | 158.00M | 179.00M | 147.00M | -134.00M | 401.00M | 142.00M | 111.00M | 108.00M | 71.00M | -164.00M | 102.00M | -5.00M | 156.00M | -75.00M | 38.00M |
|
Cash from Investing Activities (Quarter)
|
| | | -30.00M | -4.00M | -461.00M | -3.00M | -39.00M | 17.00M | -73.00M | -42.00M | -12.00M | -31.00M | -1.00M | -29.00M | -4.00M | 9.00M | -15.00M | 22.00M | -38.00M | -4.00M | -152.00M | -75.00M |
|
Other financing activities (Quarter)
|
| | | 6.00M | 10.00M | -30.00M | 27.00M | 10.00M | -11.00M | -29.00M | 37.00M | -6.00M | -4.00M | | 49.00M | -49.00M | 40.00M | -40.00M | 64.00M | -61.00M | 46.00M | -46.00M | 82.00M |
|
Cash from Financing Activities (Quarter)
|
| | | -214.00M | 958.00M | 3.00M | 29.00M | 13.00M | -6.00M | 2.00M | 48.00M | -2.00M | 12.00M | 5.00M | 73.00M | -26.00M | -40.00M | 11.00M | 73.00M | -22.00M | 19.00M | -63.00M | -227.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | -1.00M | | | | 1.00M | | | -1.00M | 1.00M | | -1.00M | 2.00M | -2.00M | | | | -1.00M | |
|
Change in Cash (Quarter)
|
| | | -188.00M | 936.00M | -489.00M | -21.00M | -47.00M | -58.00M | -90.00M | -49.00M | 36.00M | 29.00M | 96.00M | 24.00M | 93.00M | 80.00M | 141.00M | 174.00M | 166.00M | 180.00M | -22.00M | -170.00M |
|
Free Cash Flow (Quarter)
|
| | | 54.00M | -20.00M | -44.00M | -49.00M | -24.00M | -74.00M | -42.00M | -65.00M | 39.00M | 38.00M | 81.00M | -33.00M | 108.00M | 97.00M | 134.00M | 69.00M | 208.00M | 153.00M | 178.00M | 115.00M |
|
Net Cash Flow (Quarter)
|
| | | -188.00M | 936.00M | -489.00M | -21.00M | -47.00M | -58.00M | -90.00M | -49.00M | 36.00M | 29.00M | 96.00M | 24.00M | 94.00M | 78.00M | 143.00M | 174.00M | 163.00M | 180.00M | -21.00M | -170.00M |