|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.10M | 14.66M | 28.55M | 91.00M | -3.16M | 88.56M | 102.24M | 98.82M | 106.83M | 197.54M | 62.47M | -3.20M | 36.22M | 27.42M | -6.07M | -135.44M | 76.65M | 44.77M | -21.08M | -130.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.13M | | | | 51.94M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.85M | 86.88M | 120.89M | 67.74M | 190.63M | 81.30M | 171.05M | 158.35M | 174.20M | 57.40M | 454.59M | 161.77M | 366.08M | 213.29M | 158.94M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.86M | -120.47M | 175.70M | -127.39M | -98.61M | 14.12M | 22.15M | -486.06M | -630.96M | -282.29M | -252.69M | -349.32M | -222.30M | -304.27M | -93.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.26M | 68.65M | 395.42M | 47.17M | 289.56M | 157.89M | 190.00M | -291.49M | -429.34M | -230.97M | 66.47M | -264.20M | 188.56M | -112.06M | -65.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.63M | -127.39M | -264.10M | -233.03M | -283.06M | -305.28M | -295.09M | -270.06M | -390.25M | -238.16M | -212.10M | -256.38M | -172.73M | -266.77M | -266.38M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.06M | -0.01M | 8.34M | -11.08M | -17.93M | -99.94M | -17.01M | 10.43M | 2.52M | -11.32M | -95.73M | -83.90M | -55.88M | 6.79M | 20.95M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -155.69M | -127.50M | -256.43M | -353.98M | -337.32M | -484.74M | -495.37M | -432.97M | -398.67M | -496.71M | -633.91M | -468.98M | -448.31M | -287.66M | -298.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.74M | 176.21M | -187.93M | 379.75M | 547.49M | -24.53M | 222.22M | 723.41M | -38.78M | 1,078.36M | -41.94M | 550.96M | 495.28M | 110.11M | 45.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.74M | 176.21M | -187.93M | 379.75M | 1,351.14M | 99.73M | 222.22M | 723.41M | 187.60M | 1,271.29M | 137.47M | 544.24M | 471.06M | 310.41M | 21.80M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.00M | 200.00M | -14.76M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.45M | -111.15M | 63.88M | 33.09M | -128.77M | -29.98M | 36.56M | -51.25M | -61.48M | 91.93M | -133.80M | -41.15M | 18.98M | 5.04M | 102.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.87M | 6.21M | 14.94M | 106.03M | 1,174.61M | -257.11M | -46.60M | -52.30M | -701.89M | 635.55M | -563.77M | -230.10M | 230.29M | -84.28M | -239.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.89M | 196.04M | 659.52M | 280.20M | 572.62M | 463.17M | 485.08M | -21.43M | -39.09M | 7.20M | 278.56M | -7.82M | 361.29M | 154.71M | 201.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.32M | 117.36M | -48.94M | 72.94M | 1,303.38M | -227.13M | -83.16M | -1.05M | -640.41M | 543.62M | -429.98M | -188.95M | 211.31M | -89.31M | -341.77M |