|
Net Income (Quarter)
|
-237.32M | -484.08M | -1511.24M | 588.76M | -1220.04M | -2081.36M | -571.45M | -4790.69M | -324.92M | 1,511.93M | -285.47M | -929.92M | -130.73M | -526.27M | -880.57M | -669.12M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | 74.98M | | | | -237.51M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | 70.81M | -22.11M | 68.71M | 46.40M | 3,996.28M | -1.52M | -247.18M | -296.66M | -342.92M | -39.37M | -109.03M | -343.12M | |
|
Asset Writedowns and Impairment (Quarter)
|
1.05M | 2.50M | -1.25M | -6.66M | 2.08M | 13.02M | 14.14M | 32.08M | 12.56M | 25.50M | 43.28M | 70.81M | 30.50M | 84.93M | 122.26M | |
|
Cash from Restructuring (Quarter)
|
| | | | -1.32M | -1.41M | -1.09M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
273.29M | 794.85M | 1,256.76M | 1,283.74M | 1,392.28M | 2,221.44M | 2,204.26M | 4,667.83M | 1,647.25M | 1,088.28M | 4,922.79M | 9,351.86M | 2,029.50M | 4,008.96M | 6,200.97M | 9,232.05M |
|
Change in Working Capital (Quarter)
|
| | | | | | | 1,011.32M | | | | -121.82M | | | | |
|
Change in Receivables (Quarter)
|
22.20M | -10.99M | -212.38M | -13.70M | -68.10M | 169.07M | 77.97M | | 338.98M | 318.51M | -825.02M | -2091.59M | -215.14M | -476.13M | -237.77M | -2058.65M |
|
Change in Inventory (Quarter)
|
36.20M | 409.76M | -85.48M | -1123.45M | 144.50M | 352.51M | 498.37M | 1,810.14M | 63.99M | -931.20M | -1846.17M | -1695.86M | -463.31M | -1869.26M | -1898.02M | |
|
Change in Account Payables (Quarter)
|
-260.61M | 475.08M | 1,246.50M | 2,147.21M | -2214.66M | -2169.97M | -1454.88M | -1296.83M | -1394.01M | -1185.12M | 90.46M | 1,507.39M | -108.31M | 1,810.09M | 724.00M | |
|
Change in Accured Expenses (Quarter)
|
6.32M | 111.03M | 261.06M | 227.78M | -78.46M | -154.15M | -77.00M | 212.39M | -80.94M | -464.40M | -28.20M | 422.87M | 254.15M | 213.23M | -26.06M | 415.68M |
|
Cash from Operations (Quarter)
|
-122.48M | 1,376.30M | 47.90M | -28.76M | -2164.87M | -1734.39M | -801.80M | 580.29M | 101.46M | -630.65M | 2,493.70M | 7,246.54M | 1,455.74M | 1,340.46M | 3,397.78M | |
|
Depreciation & Amortization (CF) (Quarter)
|
27.15M | 145.00M | 248.74M | 386.60M | 123.88M | 272.34M | 310.02M | 844.89M | 299.73M | 676.60M | 1,113.39M | 1,695.20M | 387.18M | 838.66M | 1,388.82M | 2,048.14M |
|
Capital Expenditures (Quarter)
|
-36.32M | -144.53M | -259.27M | -391.50M | -157.12M | -460.65M | -567.39M | -1393.08M | -362.44M | -694.29M | -1121.86M | -1665.72M | -429.05M | -874.21M | -1319.29M | -2010.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.01M | 1.45M | 1.58M | 2.74M | 0.06M | 0.20M | 0.30M | 0.82M | 1.65M | 1.99M | 18.26M | 10.91M | 2.89M | 5.36M | 14.17M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | 0.82M | | | | 7.56M | | | | |
|
Acquisitions (Quarter)
|
388.34M | 1,260.31M | | | 3,501.30M | 3,690.87M | -4.27M | -7.58M | 8,373.40M | 8,325.28M | | | 3,557.34M | 3,667.51M | | |
|
Divestments (Quarter)
|
| | | | | | | 1,598.78M | 31.06M | | | -2011.28M | 2,588.08M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | -45.69M | | | | -392.40M | | | | |
|
Cash from Investing Activities (Quarter)
|
-36.31M | -143.07M | -257.69M | -1890.91M | -141.07M | -381.70M | 121.09M | 1,805.70M | -181.18M | -979.70M | -1157.44M | -2.42M | -2473.11M | -1211.41M | -1511.28M | 0.89M |
|
Other financing activities (Quarter)
|
| | | | | | | 8,666.73M | | | | 5,499.16M | | | | |
|
Cash from Financing Activities (Quarter)
|
-45.16M | -807.65M | 6,461.67M | 6,583.82M | -361.42M | -555.56M | -755.70M | -2096.00M | -542.48M | -1123.44M | -2290.87M | -4.81M | -1020.63M | -2231.53M | -3576.35M | -5.87M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | 222.22M | 1,850.88M | 2,151.18M | 5,264.73M | 18.43M | 33.67M | 919.82M | 4,948.69M | | 6,273.72M | 7,745.45M | 6,147.44M |
|
Exchange Rate Effect (Quarter)
|
0.04M | 6.03M | 137.28M | 1,816.94M | 311.07M | 660.23M | 723.37M | 1,607.31M | -110.73M | 1,970.22M | 1,474.67M | -412.61M | -236.93M | 33.04M | 37.36M | -515.35M |
|
Change in Cash (Quarter)
|
-203.94M | 201.73M | 6,251.88M | 4,664.16M | -2667.37M | -2671.65M | -1436.41M | -1652.92M | -622.20M | -2733.79M | -954.61M | 0.02M | -2038.00M | -2102.48M | -1689.85M | 0.73M |
|
Free Cash Flow (Quarter)
|
-86.16M | 1,520.83M | 307.17M | 362.74M | -2007.75M | -1273.73M | -234.41M | 1,973.37M | 463.89M | 63.63M | 3,615.56M | 8,912.27M | 1,884.79M | 2,214.67M | 4,717.08M | 2,010.55M |
|
Net Cash Flow (Quarter)
|
-203.94M | 425.58M | 6,251.88M | 4,664.16M | -2667.37M | -2671.65M | -1436.41M | 289.99M | -622.20M | -2733.79M | -954.61M | 7,239.31M | -2038.00M | -2102.48M | -1689.85M | -4.97M |