|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | -170.25M | -410.87M | -1050.05M | -355.20M | -300.81M | -246.93M | -207.61M | -87.40M | -217.63M | -182.39M | -179.38M | -106.71M | -85.71M | -13.48M | 5.83M | 1.72M | 37.47M | 61.46M | 70.76M | 31.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 37.07M | 36.86M | 48.09M | 43.78M | 38.93M | 36.74M | 35.83M | 38.11M | 42.95M | 42.03M | 37.09M | 37.00M | 35.84M | 41.46M | 41.07M | 40.00M | 39.38M | 41.53M | 41.97M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 26.19M | | | | 27.93M | | | | | 23.00M | | | | 14.63M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.19M | | | -48.81M | -14.69M | | -3.41M | -2.49M | -0.71M | -0.22M | 0.85M | 1.17M | 3.28M | -1.60M | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.65M | | | | -1.81M | | | | | -2.01M | | | | -1.55M | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.39M | | | | 7.38M | | | | | -0.05M | | | | -0.75M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -414.02M | | | -160.76M | -549.95M | | | | | 89.18M | 241.81M | | | 179.43M | 275.02M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 279.31M | | | | 7.26M | | | | | 5.66M | | | | 5.49M | | | | |
|
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 | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 449.86M | 512.35M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.23M | 52.82M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | 3.17M | -1.80M | -49.90M | -0.99M | -2.31M | -9.19M | 9.09M | -1.13M | -1.26M | -3.30M | 0.67M | 0.35M | -2.11M | -0.82M | 1.47M | -1.61M | -1.62M | -3.03M | -4.95M | |
|
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 | | | | 1,416.85M | | | | |
|
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 | | | |