|
Net Income (Quarter)
|
-19.73M | 55.24M | -20.05M | -26.88M | -41.31M | -33.02M | -35.98M | -47.53M | -55.98M | -59.39M | -69.22M | -59.91M | -59.47M | -61.56M | -69.42M | -77.81M | -66.26M | -78.37M | -107.81M | -110.11M | -88.42M | -63.86M | -82.53M | -85.55M | -89.10M | -74.11M | -86.16M | -153.33M | -104.36M | -116.28M | -120.71M | -115.73M | -127.96M | -158.43M | -28.02M | -24.34M | -71.71M | -46.52M | 105.74M | 43.41M | -74.00M | -102.01M | -64.16M | -74.72M | -125.95M | | 79.00M | 114.00M | 1,188.00M | 107.00M | 132.00M | 193.00M | 94.00M | 68.00M | 228.00M | 252.00M | 145.00M |
|
Depreciation and Depletion (Quarter)
|
2.40M | 2.80M | 3.10M | 3.60M | 4.10M | 5.70M | 7.00M | 7.90M | 8.50M | 10.00M | 11.00M | 13.00M | 13.00M | 16.00M | 17.00M | 18.00M | 20.00M | 22.00M | 22.00M | 23.00M | 25.00M | 27.00M | 28.00M | 30.00M | 30.00M | 33.00M | 36.00M | 38.00M | 40.00M | 41.00M | 47.00M | 55.00M | 57.00M | 55.00M | 57.00M | 58.00M | 61.00M | 63.00M | 65.00M | 66.00M | 69.00M | 67.00M | 71.00M | 69.00M | 68.00M | 48.00M | 49.00M | 52.00M | 54.00M | 56.00M | 58.00M | 60.00M | 69.00M | 62.00M | 59.00M | 59.00M | 57.00M |
|
Share-based Compensation (Quarter)
|
| | | 2.28M | 6.15M | 7.42M | 9.78M | 19.68M | 24.97M | 28.87M | 40.78M | 47.01M | 39.38M | 47.27M | 64.76M | 68.66M | 69.27M | 78.23M | 88.22M | 100.10M | 105.72M | 107.79M | 121.52M | 122.48M | 126.64M | 132.66M | 147.06M | 187.97M | 184.77M | 185.24M | 208.91M | 231.00M | 234.42M | 236.67M | 251.24M | 259.83M | 257.11M | 264.63M | 264.72M | 279.00M | 292.65M | 311.51M | 308.01M | 314.20M | 361.29M | 369.00M | 352.00M | 349.00M | 345.00M | 385.00M | 370.00M | 368.00M | 397.00M | 459.00M | 392.00M | 376.00M | 399.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 3.00M | -1063.00M | 6.00M | 27.00M | 5.00M | -5.00M | 18.00M | 66.00M | 61.00M | 73.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.03M | 0.03M | 0.30M | 0.12M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.10M | 14.71M | | -0.01M | -0.01M | -0.09M | 23.66M | 22.26M | 2.09M | 19.50M | | -1.81M | 10.95M | -0.74M | | -0.05M | 15.22M | 0.32M | 0.20M | | 1.98M | 0.45M | 5.00M | 5.27M | 13.43M | | 1.00M | -3.39M | 53.18M | 6.85M | 0.03M | | -8.94M | | | | 67.48M | 1.62M | 1.94M | 26.72M | -9.00M | 4.50M | -11.41M | -16.37M | -9.86M | 11.00M | 5.00M | 13.00M | 9.00M | | 141.00M | 3.00M | 4.00M | 10.00M | -57.00M | 542.00M | 121.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 15.00M | | | | | 0.10M | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | 1,526.00M | 1,580.21M | 1,773.00M | 13.61M | 13.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | 1.92M | -9.36M | 17.31M | -12.92M | 7.08M | 34.79M | 21.70M | -9.01M | 41.04M | 48.27M | 92.20M | 15.19M | 52.76M | 98.49M | 162.82M | 6.52M | 71.56M | 109.73M | 180.02M | 15.13M | 144.03M | 126.55M | 184.23M | 57.62M | 114.30M | 250.51M | 209.16M | 100.32M | 258.00M | 297.11M | 263.68M | 157.21M | 293.80M | 553.75M | 452.43M | 198.47M | 384.65M | 615.45M | 439.72M | 114.36M | 408.67M | 694.26M | 277.00M | 425.00M | 451.00M | 996.00M | 372.00M | 571.00M | 406.00M | 1,112.00M | 457.00M | 616.00M | 588.00M | 1,278.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.12M | 26.20M | 34.00M | 38.00M | 39.00M | 38.00M | 33.00M | 29.00M | 28.00M | 23.00M | 20.00M | 18.00M | 14.00M | 9.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 2.33M | 2.75M | 2.48M | 2.79M | 3.21M | 5.95M | 3.95M | 6.00M | 5.74M | 10.06M | 6.25M | 6.34M | 5.39M | 18.27M | 10.00M | 10.92M | 12.00M | -5.97M | 6.95M | 14.01M | 14.52M | 15.84M | 18.14M | 17.06M | 18.16M | 19.41M | 21.00M | 22.00M | 23.02M | -11.97M | 26.06M | 27.35M | 12.10M | 12.23M | 31.61M | 33.75M | 35.48M | 38.16M | 39.43M | 42.26M | 44.83M | 48.48M | 49.00M | 52.00M | 54.00M | 58.00M | 59.00M | 62.00M | 64.00M | 66.00M | 68.00M | 72.00M | 75.00M | 77.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.40M | 2.80M | 3.10M | 3.94M | 4.46M | 6.57M | 8.05M | 9.36M | 10.71M | 12.52M | 14.47M | 15.68M | 16.53M | 18.57M | 19.89M | 22.26M | 25.22M | 26.12M | 26.66M | 30.45M | 22.59M | 31.80M | 33.50M | 34.73M | 35.70M | 38.66M | 42.23M | 57.60M | 59.62M | 61.16M | 67.75M | 72.23M | 75.13M | 71.51M | 73.18M | 73.86M | 75.10M | 82.46M | 85.38M | 87.13M | 89.03M | 89.85M | 92.69M | 91.85M | 89.61M | 70.00M | 71.00M | 69.00M | 72.00M | 75.00M | 79.00M | 81.00M | 91.00M | 84.00M | 81.00M | 85.00M | 97.00M |
|
Change in Receivables (Quarter)
|
| | | 13.54M | -7.38M | -7.13M | 6.81M | 20.00M | 5.36M | 7.01M | 1.44M | 18.60M | 69.82M | -59.72M | 27.57M | 14.73M | 133.20M | -98.32M | 52.34M | 20.69M | 117.04M | -111.81M | 71.42M | -19.07M | 174.08M | -168.70M | 104.76M | 9.38M | 215.09M | -157.38M | 73.44M | -2.20M | 262.28M | -290.90M | 109.32M | 53.92M | 286.90M | -392.12M | 227.51M | -6.65M | 379.26M | -462.96M | 324.84M | -61.88M | 519.01M | -473.00M | 183.00M | -38.00M | 415.00M | -509.00M | 157.00M | 114.00M | 551.00M | -601.00M | 264.00M | 126.00M | 571.00M |
|
Change in Account Payables (Quarter)
|
| | | 0.76M | -0.25M | 2.42M | 1.25M | 1.89M | -2.02M | -2.43M | -0.02M | 4.06M | -0.48M | 2.75M | 1.43M | -3.72M | 6.36M | -1.72M | 1.54M | 2.26M | 4.26M | -0.56M | 10.78M | -7.38M | -10.08M | 7.95M | 5.99M | -12.15M | 4.08M | 1.50M | 1.05M | 1.94M | 15.80M | -22.38M | 9.31M | 3.76M | 5.84M | -0.17M | 8.06M | -12.01M | 13.12M | 6.91M | -4.14M | 18.12M | 65.12M | -58.00M | 2.00M | -7.00M | -10.00M | 10.00M | 2.00M | -15.00M | 28.00M | -4.00M | 4.00M | -7.00M | 13.00M |
|
Change in Accured Expenses (Quarter)
|
| | | 3.26M | 3.58M | 15.45M | -9.19M | 16.46M | 12.35M | 1.09M | -14.60M | 15.27M | 2.20M | 4.33M | 2.59M | 29.79M | 23.02M | 5.54M | -6.52M | 30.59M | -6.25M | 4.09M | -13.47M | 59.17M | -2.27M | 11.63M | -15.18M | 63.90M | -5.45M | 21.40M | -56.52M | 41.72M | -6.38M | -1.50M | -39.84M | -5.04M | 27.91M | -10.92M | -15.69M | 2.50M | 75.11M | -30.87M | 25.07M | 47.06M | 94.75M | -223.00M | 36.00M | -32.00M | 124.00M | -193.00M | 69.00M | -12.00M | 95.00M | -131.00M | 32.00M | -25.00M | 98.00M |
|
Other Working Capital Changes (Quarter)
|
| | | 34.41M | 4.69M | 15.68M | 6.58M | 26.15M | 61.80M | 48.38M | 19.53M | 26.66M | -79.04M | 20.68M | 7.81M | 34.72M | 189.66M | 24.94M | 51.91M | 3.69M | 5.43M | 3.05M | 22.43M | 11.36M | 61.35M | -8.49M | 5.45M | 5.99M | 341.48M | 5.11M | 55.46M | -4.75M | 423.41M | -19.98M | 9.14M | -25.90M | -15.38M | 35.57M | 92.61M | -18.05M | 687.47M | -303.00M | 63.28M | -2.44M | -17.45M | -344.00M | 80.00M | -111.00M | 868.00M | -525.00M | -46.00M | -110.00M | 7.00M | -670.00M | 655.00M | -644.00M | 1,128.00M |
|
Capital Expenditures (Quarter)
|
| | | 3.81M | 0.80M | 1.90M | 0.41M | 1.36M | -5.19M | 9.87M | 28.41M | 9.05M | 56.31M | 28.32M | | 17.24M | -3.19M | 34.48M | 26.54M | 59.70M | 35.33M | 29.54M | 38.53M | 36.36M | 61.38M | 62.20M | 0.86M | 55.43M | 141.71M | 77.43M | 34.15M | 55.16M | 66.15M | 39.72M | 66.56M | 1.07M | -198.58M | 69.80M | 36.82M | 0.00M | 73.09M | 119.01M | 168.60M | 58.66M | 50.55M | 54.00M | 41.00M | 18.00M | 214.00M | 81.00M | 56.00M | 47.00M | -39.00M | 8.00M | 10.00M | 84.00M | -38.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | 1.00M | | 9.45M | | | | 0.85M | | | | | | | | 8.00M | | | 0.70M | 0.30M | 9.00M | | 1.00M | | | | 2.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | 26.32M | | | | | 7.96M | 23.48M | | | 3.67M | 144.21M | 0.12M | | | | 5.74M | | 26.74M | 1,447.60M | | | 12.88M | | 460.72M | | | | | 679.22M | | 60.65M | 450.13M | | | | | | | 9.00M | -1.00M | 512.00M | 10.00M | 302.00M | 1.00M | | | 974.00M | 1,105.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.29M | | | | 17.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 36.52M | 19.84M | 406.71M | | 256.24M | -833.11M | | 414.24M | | 1,411.32M | 281.41M | 19.52M | 551.27M | 4.00M | 0.20M | 0.32M | | 1,893.84M | 441.87M | 180.86M | 33.00M | 1,368.73M | 686.68M | 655.21M | 369.77M | 379.04M | 460.10M | | 0.25M | 346.81M | 4.64M | 1.56M | 0.02M | | 0.03M | 3.27M | 1.87M | -0.17M | 7.07M | 0.10M | 4.51M | 0.33M | | | | 2.00M | | | | | | | 5.00M | 14.00M |
|
Cash from Investing Activities (Quarter)
|
| | | 0.64M | -269.62M | 117.06M | -301.43M | -260.30M | -237.96M | -352.37M | 18.19M | -112.93M | 42.94M | -122.49M | -73.40M | -64.99M | -39.27M | -61.34M | -26.78M | -99.12M | 18.36M | -222.89M | 201.34M | -595.46M | -361.98M | -284.59M | 912.31M | -1268.08M | -202.43M | -67.36M | -320.75M | 32.56M | -541.38M | -277.35M | -202.64M | -462.67M | -298.97M | -861.72M | -139.33M | -166.86M | -439.09M | -1470.74M | -487.00M | -168.06M | -380.20M | -713.00M | -385.00M | -172.00M | -481.00M | -258.00M | -346.00M | -450.00M | -727.00M | -523.00M | 13.00M | 1,687.00M | -844.00M |
|
Other financing activities (Quarter)
|
| | | | | 0.01M | 0.07M | 0.04M | 0.22M | 0.06M | | 0.09M | 1.11M | 0.42M | 0.36M | 0.25M | -2.57M | 0.38M | 0.20M | 0.43M | 0.60M | -0.04M | -0.03M | -0.04M | -0.06M | -0.06M | -0.06M | -0.06M | -0.07M | -0.09M | -0.11M | -0.17M | -0.14M | -2.04M | -0.21M | -0.18M | 2.44M | | | -0.03M | | 7.22M | -0.18M | -0.16M | 7.54M | -0.26M | -0.14M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | 4.65M | 685.21M | 0.82M | 532.52M | -0.78M | 601.05M | -4.70M | 7.47M | 1.58M | 15.10M | 2.53M | 18.52M | 1.94M | 21.11M | 3.76M | 25.59M | 4.93M | 25.41M | 2.21M | 32.24M | 1,039.31M | 32.50M | 2.55M | -311.38M | 2.70M | 49.41M | 3.36M | 57.95M | 1.60M | 62.21M | 499.33M | 70.78M | -5.91M | 60.84M | -11.01M | 66.30M | -7.52M | 62.23M | 2,277.70M | 83.09M | -1149.07M | -7.72M | -2.00M | -49.00M | -150.00M | -67.00M | -367.00M | -347.00M | -282.00M | -154.00M | -501.00M | -349.00M | -925.00M | -1544.00M |
|
Exchange Rate Effect (Quarter)
|
0.00M | | | -0.01M | 0.01M | -0.09M | | 0.03M | -0.02M | 0.04M | -0.01M | -0.18M | -0.27M | 0.05M | -0.21M | -0.40M | -0.14M | 0.64M | -0.14M | -0.14M | 0.03M | -0.13M | 0.71M | -0.32M | 0.49M | -0.42M | -0.16M | -0.21M | 0.18M | -0.33M | 0.07M | 0.05M | -0.08M | -0.27M | 0.77M | 0.04M | 0.79M | 0.19M | -0.32M | 0.05M | -0.92M | -0.69M | -0.14M | -0.92M | 0.75M | -1.00M | 1.00M | -1.00M | | | | | | 1.00M | 1.00M | -1.00M | 1.00M |
|
Change in Cash (Quarter)
|
75.64M | -40.52M | | 7.20M | 406.24M | 135.11M | 218.17M | -253.97M | 397.87M | -335.32M | 16.63M | -70.49M | 106.05M | -27.71M | -39.91M | -10.69M | 80.19M | 105.87M | 5.19M | -22.77M | 153.53M | -40.79M | 249.43M | 587.57M | -202.44M | -98.22M | 658.38M | -1151.29M | 97.68M | 144.84M | -162.40M | 292.21M | -182.14M | 485.40M | 26.12M | -174.73M | 316.40M | -420.11M | 125.12M | 210.32M | 237.67M | 1,245.99M | -289.69M | -909.39M | 307.09M | -439.00M | -8.00M | 128.00M | 448.00M | -253.00M | -122.00M | -326.00M | 231.00M | -566.00M | 281.00M | 1,349.00M | -1109.00M |
|
Free Cash Flow (Quarter)
|
| | | -1.88M | -10.16M | 15.41M | -13.33M | 5.72M | 39.98M | 11.82M | -37.42M | 31.99M | -8.04M | 63.88M | 15.19M | 35.52M | 101.68M | 128.34M | -20.02M | 11.85M | 74.40M | 150.48M | -23.40M | 107.67M | 65.16M | 122.04M | 56.76M | 58.87M | 108.81M | 131.73M | 66.17M | 202.84M | 230.96M | 223.96M | 90.66M | 292.73M | 752.32M | 382.63M | 161.65M | 384.65M | 542.36M | 320.71M | -54.24M | 350.00M | 643.70M | 223.00M | 384.00M | 433.00M | 782.00M | 291.00M | 515.00M | 359.00M | 1,151.00M | 449.00M | 606.00M | 504.00M | 1,316.00M |
|
Net Cash Flow (Quarter)
|
| | | 7.21M | 406.23M | 135.19M | 218.17M | -254.00M | 397.88M | -335.36M | 16.65M | -70.31M | 106.32M | -27.76M | -39.70M | -10.29M | 80.34M | 105.23M | 5.33M | -22.64M | 153.50M | -40.66M | 248.71M | 587.89M | -202.93M | -97.80M | 658.54M | -1151.08M | 97.50M | 145.17M | -162.47M | 292.16M | -182.06M | 485.67M | 25.35M | -174.77M | 315.62M | -420.30M | 125.44M | 210.27M | 238.59M | 1,246.68M | -289.55M | -908.47M | 306.34M | -438.00M | -9.00M | 129.00M | 448.00M | -253.00M | -122.00M | -326.00M | 231.00M | -567.00M | 280.00M | 1,350.00M | -1110.00M |