|
Net Income (Quarter)
|
31.97M | 32.26M | 81.30M | 176.78M | 771.46M | 1,606.35M | 406.10M | 840.21M | -429.66M | -1093.65M | -544.63M | -557.00M | -78.90M | -97.41M | -2.27M | 273.44M | 1,176.24M | 36.15M | 75.50M | 1,291.18M | 65.61M | 1,428.90M | 432.55M | -666.73M |
|
Share-based Compensation (Quarter)
|
8.77M | 12.65M | 16.38M | 32.75M | 104.63M | 189.34M | 264.19M | 262.53M | 352.14M | 391.50M | 391.44M | 430.75M | 198.86M | 199.77M | 218.15M | 163.88M | 224.50M | 217.93M | 248.42M | 221.98M | 190.73M | 196.16M | 222.07M | 230.48M |
|
Deferred Taxes (Quarter)
|
7.64M | 5.85M | -5.85M | -7.16M | 0.04M | -93.36M | -478.72M | 13.71M | -183.18M | -154.34M | -106.70M | -23.81M | -84.17M | 12.73M | 21.22M | -166.12M | 214.36M | -130.40M | -22.89M | 90.24M | -54.54M | 454.51M | 86.53M | -248.19M |
|
Gains from Investment Securities (Quarter)
|
7.12M | -7.12M | 22.48M | 17.53M | 7.49M | 44.18M | -51.67M | 20.06M | 3.77M | -3.77M | 268.75M | -101.73M | 62.50M | -54.94M | 176.40M | -165.13M | 15.40M | 101.83M | | -42.93M | 64.33M | 137.06M | 107.42M | -198.21M |
|
Asset Writedowns and Impairment (Quarter)
|
0.27M | | -2.66M | -0.58M | 2.50M | -2.50M | | 0.50M | 1.18M | -10.20M | 1.42M | -5.45M | 5.53M | -3.72M | 8.26M | 8.72M | | | | | | | | |
|
Cash from Operations (Quarter)
|
470.30M | 167.34M | 208.19M | -552.28M | 3,411.76M | 3,982.90M | 342.05M | -3698.54M | -91.36M | -351.13M | -397.50M | -745.44M | 463.08M | 151.12M | 313.94M | -254.76M | 411.49M | 484.20M | 696.54M | 1,511.71M | -182.73M | 328.47M | -784.51M | 3,065.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | 0.70M | 1.70M | 2.61M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
6.89M | 7.48M | 8.01M | 8.58M | 10.92M | 12.61M | 17.10M | 23.02M | 31.58M | 42.03M | 40.11M | 40.35M | 41.21M | 36.98M | 31.97M | 29.48M | 29.33M | 34.50M | 30.70M | 32.99M | 33.33M | 33.90M | 50.08M | 39.76M |
|
Change in Receivables (Quarter)
|
12.78M | 5.16M | -9.09M | 108.31M | 11.98M | -95.73M | 46.51M | 8.73M | -8.36M | 1.00M | 28.88M | 119.50M | 67.13M | -30.55M | -117.90M | -2.70M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
0.21M | -0.20M | -2.55M | 8.94M | 110.08M | -86.13M | -6.56M | 9.94M | -28.40M | 56.98M | -3.92M | -125.44M | -32.90M | 13.12M | 1.04M | 62.19M | | | | | | | | |
|
Change in Taxes (Quarter)
|
-12.73M | 7.11M | 49.43M | 42.99M | 238.49M | -675.77M | 341.53M | 33.61M | 3.86M | 0.20M | 0.73M | -2.88M | -7.61M | 0.60M | 6.86M | 8.70M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-10.78M | 6.72M | 32.25M | 20.49M | 34.59M | 92.19M | -145.67M | -122.54M | -2.82M | -1.22M | 108.83M | 926.65M | -18.33M | 46.95M | -543.18M | 665.67M | 474.00M | 93.63M | -245.02M | -311.28M | 1,126.50M | -1077.92M | 2,462.26M | -2448.60M |
|
Capital Expenditures (Quarter)
|
7.61M | -4.38M | -0.73M | 6.39M | 4.39M | 5.40M | 5.72M | 6.57M | 0.23M | 3.51M | 44.09M | -47.83M | 0.05M | 30.54M | -30.59M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | 0.05M | -0.02M | | | | | | 0.08M | | | 0.17M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | -33.62M | | 16.52M | 16.47M | 6.41M | 31.51M | 186.15M | | | | 30.73M | | | | | | | | | | | 54.40M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 0.10M | | | | | 5.16M | 0.77M | 0.73M | | 0.05M | 0.93M | 0.20M | 2.13M | 0.28M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-5.54M | 6.09M | 29.31M | 20.96M | -37.91M | -299.84M | -306.67M | -480.32M | -691.59M | 72.97M | -19.08M | -26.12M | -26.08M | 13.33M | -72.36M | -121.06M | -125.68M | -18.61M | -88.68M | 31.97M | -231.65M | -685.16M | -735.57M | -397.17M |
|
Other financing activities (Quarter)
|
| | | | | | | 0.43M | -738.76M | -2682.53M | -556.01M | -1585.27M | 528.96M | -1516.92M | -361.71M | 1,365.96M | 49.68M | -407.33M | -193.12M | 567.20M | -818.49M | 879.05M | 26.93M | -1023.69M |
|
Cash from Financing Activities (Quarter)
|
0.43M | -1.67M | 3.21M | 2,727.35M | 59.82M | 1,374.86M | 1,958.73M | 6,582.67M | -725.32M | -2882.12M | -598.47M | -1632.60M | 460.13M | -1602.39M | -591.87M | 895.92M | 1,927.72M | -933.73M | -311.32M | 2,220.41M | -893.80M | -391.14M | 3,181.03M | -1155.81M |
|
Exchange Rate Effect (Quarter)
|
-10.88M | 6.94M | -14.19M | 16.04M | 16.23M | -5.22M | -12.13M | -63.77M | -5.51M | -114.42M | -256.33M | 213.00M | 11.38M | -15.75M | -22.98M | 36.12M | -21.19M | -4.74M | 45.59M | -68.03M | 1.66M | 78.19M | 10.02M | 2.98M |
|
Change in Cash (Quarter)
|
465.19M | 171.77M | 240.70M | 2,196.03M | 3,433.68M | 5,057.92M | 1,994.12M | 2,403.81M | -1508.27M | -3160.28M | -1015.05M | -2404.16M | 897.13M | -1437.94M | -350.29M | 520.10M | 2,213.53M | -468.15M | 296.54M | 3,764.09M | -1308.18M | -747.82M | 1,660.95M | 1,512.17M |
|
Free Cash Flow (Quarter)
|
462.69M | 171.72M | 208.92M | -558.67M | 3,407.38M | 3,977.50M | 336.33M | -3705.11M | -91.59M | -354.64M | -441.58M | -697.61M | 463.03M | 120.59M | 344.52M | -254.76M | 411.49M | 484.20M | 696.54M | 1,511.71M | -182.73M | 328.47M | -784.51M | 3,065.15M |
|
Net Cash Flow (Quarter)
|
465.19M | 171.77M | 240.70M | 2,196.03M | 3,433.68M | 5,057.92M | 1,994.12M | 2,403.81M | -1508.27M | -3160.28M | -1015.05M | -2404.16M | 897.13M | -1437.94M | -350.29M | 520.10M | 2,213.53M | -468.15M | 296.54M | 3,764.09M | -1308.18M | -747.82M | 1,660.95M | 1,512.17M |