|
Net Income (Quarter)
|
-597.87M | -479.51M | -337.91M | -237.31M | -656.32M | 147.53M | 198.59M | 78.36M | 184.60M | -986.77M | 764.83M | 417.63M | 94.28M | 196.50M | 247.62M | 427.59M | 510.59M | 460.92M | 1,683.65M | 654.88M | 1,223.38M | 553.86M | 1,325.93M | 1,364.00M | 349.53M | -483.86M | 494.67M | 324.64M | 463.11M | 691.59M | 770.31M | 1,001.64M | 734.98M | 834.78M | 803.54M | 842.30M | 1,550.98M | 948.99M | -78.72M | 1,072.83M | 646.96M | 1,167.73M | 978.39M | -2607.16M | 1,354.35M | 1,700.11M | 1,814.16M | 3,371.14M | 2,857.50M | 3,205.99M | 2,940.37M | 2,497.61M | -255.75M | 3.70M | 743.34M | 210.68M | 1,203.71M | 920.74M | 109.12M | 1,595.98M | 948.36M | 1,564.64M | 1,328.83M | 1,208.77M | 1,626.13M | 1,236.92M | 1,974.79M |
|
Share-based Compensation (Quarter)
|
| 738.40M | 809.14M | 723.14M | 743.80M | 457.40M | 515.79M | 426.28M | 408.60M | 240.10M | 321.05M | 222.44M | | | | | | | | | | | | | | | | | | | | | | | | 92.22M | 116.80M | 73.70M | 84.17M | 121.20M | 102.80M | 107.80M | 85.30M | 118.81M | 119.90M | 110.80M | 88.80M | 163.90M | 141.60M | 148.70M | 183.30M | 219.08M | 210.80M | 206.60M | 209.90M | 277.43M | 260.40M | 260.00M | 189.70M | 320.70M | 301.00M | 264.20M | 314.14M | 471.09M | 312.40M | 303.30M | 358.59M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.00M | 49.80M | 10.22M | 1.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 5.95M | -43.22M | 6.50M | 3.00M | 2.80M | -1.24M | -14.81M | 4.50M | 5.10M | 8.60M | 5.50M | | | | | | | | | | | | | | | | | | | | | | | | -86.33M | -86.10M | 62.33M | 64.82M | 6.28M | -8.61M | 454.23M | -3.65M | 237.09M | -61.41M | -97.86M | -136.67M | 204.16M | -50.81M | -216.08M | 140.58M | 215.75M | 302.23M | 405.70M | 417.38M | 348.20M | 81.74M | 261.47M | 143.81M | 121.45M | 72.12M | -51.81M | 303.01M | 15.89M | -151.92M | 104.14M | 28.11M |
|
Cash from Operations (Quarter)
|
| -787.06M | 505.98M | 20.50M | 6.34M | 289.27M | -688.00M | 441.51M | -68.81M | 385.75M | 341.17M | 134.23M | | | | | | | | | | | | | | | | | | | | | | | | -1769.83M | -890.84M | 1,320.87M | 1,385.55M | 130.53M | 164.33M | 1,078.36M | 589.88M | 999.47M | 491.31M | 135.14M | 310.03M | 2,296.68M | 899.58M | 1,603.67M | -813.95M | 2,748.50M | 1,889.69M | 982.93M | 715.13M | 352.73M | 1,725.58M | 1,082.91M | 895.69M | 939.85M | 1,158.56M | 1,221.85M | 161.41M | 1,109.22M | 888.50M | 1,597.64M | 1,067.80M |
|
Amortizatization of Intangibles (Quarter)
|
| 39.51M | 39.51M | 39.51M | 40.82M | 40.87M | 40.84M | 40.85M | 41.58M | 42.34M | 82.83M | 48.14M | | | | | | | | | | | | | | | | | | | | | | | | 14.49M | 14.50M | 14.50M | 15.56M | 17.70M | 17.70M | 17.70M | 17.75M | 17.70M | 17.80M | 17.70M | 17.85M | 18.80M | 18.70M | 18.70M | 18.70M | 18.70M | 18.70M | 14.90M | 14.81M | 13.00M | 9.10M | 9.00M | 8.97M | 9.00M | 9.00M | 9.00M | 9.02M | 9.00M | 9.00M | 9.00M | 9.12M |
|
Change in Receivables (Quarter)
|
| 2.17M | -103.99M | 12.11M | 13.73M | 53.78M | 28.54M | -130.92M | 127.86M | -84.60M | -29.06M | 131.94M | | | | | | | | | | | | | | | | | | | | | | | | -132.71M | 140.74M | 110.19M | -161.26M | -106.81M | 130.33M | -14.54M | 228.78M | -496.35M | -65.78M | 97.13M | 394.94M | 32.90M | -379.40M | -90.53M | 148.72M | -169.64M | 287.80M | 72.64M | -368.62M | 470.69M | -153.54M | -80.69M | -474.08M | 18.10M | 69.86M | 45.94M | -55.62M | 38.82M | 78.50M | 260.37M | -165.75M |
|
Change in Account Payables (Quarter)
|
| -10.38M | -0.24M | -30.07M | 12.79M | -16.32M | 36.89M | 22.31M | -133.48M | -0.44M | 108.17M | -58.31M | | | | | | | | | | | | | | | | | | | | | | | | 11.47M | 19.84M | 13.68M | 29.12M | 28.96M | -9.33M | 7.17M | -32.06M | -5.50M | 90.88M | -76.17M | 23.21M | 31.23M | -11.39M | 44.05M | 18.03M | 22.83M | 52.46M | 18.38M | 23.55M | -65.28M | 47.90M | 13.42M | 89.69M | -150.23M | 36.40M | 116.54M | 14.22M | 512.65M | -662.80M | 9.80M | 16.25M |
|
Change in Accured Expenses (Quarter)
|
| -893.34M | 11.93M | 23.09M | -20.92M | 112.36M | -102.00M | -273.28M | 37.66M | 2.05M | 30.16M | -513.45M | | | | | | | | | | | | | | | | | | | | | | | | -403.63M | -13.42M | 71.79M | -383.85M | -347.85M | 96.52M | 162.17M | -292.96M | -541.71M | 359.67M | 281.02M | 20.92M | 49.03M | -35.66M | -691.32M | 788.91M | -1079.70M | -452.98M | -30.10M | -634.67M | 163.58M | -707.59M | 33.49M | -561.04M | -437.34M | -78.42M | -41.43M | -654.36M | 100.48M | -806.30M | 1,165.22M | 54.87M |
|
Other Working Capital Changes (Quarter)
|
| 30.75M | -185.59M | 1.91M | 67.21M | -21.74M | -26.57M | -32.72M | -35.55M | 14.68M | 72.82M | -80.16M | | | | | | | | | | | | | | | | | | | | | | | | 5.92M | 23.72M | 24.05M | 22.91M | -6.58M | 44.54M | 47.45M | -35.40M | 168.97M | -48.29M | 4.76M | -102.74M | -70.34M | 125.56M | -1.08M | -49.35M | -118.94M | 202.54M | 58.82M | -115.56M | -12.28M | 34.28M | 22.73M | 2.57M | 134.87M | 8.88M | -101.80M | -41.39M | -46.64M | -72.05M | 37.57M | 247.51M |
|
Capital Expenditures (Quarter)
|
| 5.43M | 5.30M | 6.97M | 11.83M | 11.78M | 23.57M | 5.71M | 11.46M | 8.79M | 10.52M | 13.09M | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 4.21M | -0.14M | 9.62M | 18.86M | 14.67M | 15.62M | 11.14M | 12.43M | 13.03M | 45.44M | 40.75M | 20.74M | 14.07M | 9.64M | 19.86M | 56.15M | 45.24M | 85.39M | 48.71M | 69.56M | 60.68M | 62.67M | 31.33M | 17.76M | 12.38M | 19.39M | 11.89M | 29.28M | 40.15M | 23.93M | 22.35M |
|
Acquisitions (Quarter)
|
| | | | | 0.41M | -0.01M | | | 0.50M | | 156.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 0.01M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 1,316.88M | -99.60M | 239.92M | 1,519.84M | -368.77M | 3,230.44M | 708.44M | 1,024.67M | 523.32M | 1,230.41M | 842.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -5.59M | -1.74M | -7.12M | -33.15M | -12.18M | -23.74M | -5.39M | -34.70M | -9.29M | -10.52M | -170.22M | | | | | | | | | | | | | | | | | | | | | | | | -4.69M | -4.21M | 0.14M | -107.84M | -18.86M | -14.67M | -15.62M | -11.14M | -12.43M | -13.03M | -45.44M | -95.92M | -20.74M | -14.07M | -9.64M | -19.86M | -56.15M | -45.24M | -85.39M | -48.71M | -74.97M | -60.69M | -62.67M | -31.33M | -17.76M | -12.38M | -19.39M | -11.89M | -29.28M | -40.15M | -23.93M | -22.35M |
|
Other financing activities (Quarter)
|
| -107.93M | -1.16M | 3.77M | 86.17M | -90.09M | -0.42M | -2.06M | 490.15M | -490.19M | 1,186.05M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | 221.58M | 200.22M | 193.76M | 221.36M | 157.88M | 130.24M | 231.92M | 244.82M | 154.91M | 200.69M | 76.28M | 149.20M | 204.69M | 203.05M | 608.55M | 258.93M | 181.82M | 362.38M | 445.76M | 278.33M | 173.66M | 218.16M | 199.73M | 116.86M | 165.25M | 354.11M | 227.82M | 160.09M | 1,430.76M | 414.34M | 496.55M | 183.82M |
|
Cash from Financing Activities (Quarter)
|
| 494.54M | -38.61M | -338.22M | -93.70M | 256.68M | 259.86M | -568.93M | 82.49M | -218.25M | -168.83M | -327.44M | | | | | | | | | | | | | | | | | | | | | | | | 266.79M | 453.55M | -971.25M | -1079.28M | -868.06M | -129.06M | -31.15M | -893.11M | -1117.72M | -549.13M | 295.01M | -872.20M | -1362.45M | -1281.26M | 957.18M | -2090.06M | -908.11M | -1500.61M | -1624.28M | 238.55M | -1751.46M | -1189.59M | -1400.57M | -712.27M | -1516.01M | -1216.51M | -1279.10M | -489.94M | 139.24M | -1711.12M | -1287.33M | -1019.60M |
|
Dividends Paid - Common (Quarter)
|
| -212.77M | -93.23M | 37.04M | -416.33M | 456.33M | 36.83M | -371.99M | -110.25M | -110.30M | -110.30M | -279.22M | | | | | | | | | | | | | | | | | | | | | | | | 123.42M | 215.43M | 1,923.95M | 783.60M | 730.31M | 453.38M | -638.30M | 1,851.36M | 148.41M | 157.50M | 81.88M | 359.69M | 242.44M | 167.13M | 2,794.06M | -1856.01M | 1,958.04M | -1152.36M | 4,525.19M | -4058.97M | 215.12M | 1,974.96M | 1,039.05M | 1,039.32M | 1,176.54M | -722.43M | 196.35M | 223.57M | 252.57M | 2,821.44M | 1,341.82M | 1,597.55M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | 24.27M | | | -0.02M | -0.06M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | 21.37M | -9.70M | -2.16M | 0.20M | -0.41M | 0.08M | 3.89M | -6.52M | -6.64M | 4.23M | 9.70M | 8.44M | -6.25M | 1.16M | -3.16M | -1.56M | -4.75M | -10.39M | -11.56M | 14.39M | 1.28M | -0.94M | -5.53M | 10.17M | -5.96M | -1.02M | 9.69M | -17.26M | 4.57M | 12.27M | -3.59M | -3.41M |
|
Change in Cash (Quarter)
|
| -298.11M | 465.63M | -324.84M | -120.52M | 509.49M | -427.61M | -132.81M | -21.01M | 158.18M | 161.76M | -363.44M | | | | | | | | | | | | | | | | | | | | | | | | -1486.36M | -451.20M | 347.60M | 198.64M | -756.79M | 20.69M | 1,035.49M | -320.89M | -137.32M | -66.62M | 394.40M | -649.66M | 907.25M | -394.59M | 2,548.04M | -2925.43M | 1,779.48M | 333.44M | -738.29M | 919.35M | -1472.42M | 474.36M | -385.85M | 162.27M | -599.88M | -71.35M | -66.95M | -357.69M | 1,223.74M | -850.49M | 282.80M | 22.43M |
|
Free Cash Flow (Quarter)
|
| -792.49M | 500.68M | 13.53M | -5.49M | 277.50M | -711.57M | 435.80M | -80.27M | 376.95M | 330.65M | 121.14M | | | | | | | | | | | | | | | | | | | | | | | | -1774.52M | -895.06M | 1,321.01M | 1,375.93M | 111.67M | 149.67M | 1,062.75M | 578.74M | 987.04M | 478.29M | 89.69M | 269.27M | 2,275.94M | 885.51M | 1,594.02M | -833.81M | 2,692.35M | 1,844.45M | 897.54M | 666.42M | 283.17M | 1,664.90M | 1,020.25M | 864.36M | 922.09M | 1,146.18M | 1,202.46M | 149.52M | 1,079.94M | 848.36M | 1,573.72M | 1,045.44M |
|
Net Cash Flow (Quarter)
|
| -298.11M | 465.63M | -324.84M | -120.52M | 533.78M | -451.88M | -132.81M | -21.02M | 158.20M | 161.82M | -363.44M | | | | | | | | | | | | | | | | | | | | | | | | -1507.73M | -441.51M | 349.76M | 198.44M | -756.39M | 20.61M | 1,031.60M | -314.37M | -130.68M | -70.84M | 384.70M | -658.09M | 913.50M | -395.75M | 2,551.20M | -2923.87M | 1,784.23M | 343.83M | -726.74M | 904.97M | -1473.71M | 475.30M | -380.33M | 152.09M | -593.92M | -70.33M | -76.64M | -340.42M | 1,219.17M | -862.76M | 286.39M | 25.85M |