|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | -166.89M | -406.49M | -1035.14M | -350.51M | -296.74M | -242.97M | -204.74M | -82.76M | -214.22M | -179.90M | -178.67M | -106.49M | -85.71M | -13.48M | 5.83M | 1.72M | 37.47M | 61.46M | 70.76M | 34.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 26.19M | | | | 27.93M | | | | | 23.00M | | | | 14.63M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 48.09M | | | | 35.83M | | | | | 37.00M | | | | 40.00M | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.65M | | | | -1.81M | | | | | -2.01M | | | | -1.55M | | | | |
|
Cash from Accounting (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.05M | | | | | | 0.31M | | | | 0.43M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.06M | | | | 21.29M | | | | | 1.23M | | | | -1.02M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.08M | | | | -16.29M | | | | | 9.51M | | | | 4.23M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.93M | | | | -1.47M | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 123.00M | | | | 8.52M | | | | | 35.62M | | | | 29.62M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 56.13M | | | | -51.46M | | | | | 3.74M | | | | 24.96M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.14M | | | | 132.91M | | | | | 38.27M | | | | 39.66M | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.67M | | | | 8.85M | | | | | -9.18M | | | | -7.15M | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 193.72M | | | | 10.50M | | | | | 4.69M | | | | 6.38M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -414.02M | | | -160.76M | -549.95M | | | | | 89.18M | 241.81M | | | 179.43M | 275.02M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 86.76M | | | | -240.03M | | | | | 63.82M | | | | 53.40M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.35M | | | | 1.88M | | | | | 0.68M | | | | 0.01M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 26.19M | | | | 27.93M | | | | | 23.00M | | | | 14.63M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 122.97M | | | | 107.20M | | | | | -13.01M | | | | -4.91M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 741.04M | | | | 489.42M | | | | | -16.86M | | | | -48.39M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3,183.21M | | | | 1,210.93M | | | | | 760.44M | | | | 1,929.56M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3844.25M | | | 443.74M | 1,156.05M | | | | | 106.56M | -544.48M | | | -304.07M | -688.67M | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | 851.30M | | | | 1,330.20M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,616.85M | | | -16.16M | -612.32M | | | | | -355.38M | -14.85M | | | 34.62M | 560.14M | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 25.52M | | | | 15.96M | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -49.90M | | | 21.88M | -0.72M | | | | | -1.80M | -0.88M | | | 0.91M | 1.94M | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -460.96M | | | 288.69M | 663.83M | | | | | -161.44M | -318.39M | | | -89.09M | 148.42M | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,012.74M | | | | 1,419.29M | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -536.99M | | | -160.76M | -657.16M | | | | | 102.19M | 241.81M | | | 184.34M | 275.02M | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2641.42M | | | 266.81M | -6.23M | | | | | -159.64M | -317.51M | | | -90.01M | 146.48M | | | |