|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.76M | -1.72M | -1.66M | -1.53M | -1.80M | -1.99M | -1.05M | -2.72M | -2.65M | -1.68M | -0.61M | -0.64M | -0.85M | -0.55M | -1.16M | -0.95M | -0.60M | -0.97M | -0.45M | -0.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.36M | 7.53M | 6.85M | 13.23M | | 14.26M | 7.65M | 10.24M | 8.89M | 4.54M | 7.55M | 9.97M | 7.79M | 8.97M | 8.73M | 9.22M | 7.47M | 7.08M | 6.17M | 7.63M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.02M | 54.60M | -13.55M | 16.68M | | 31.77M | 16.92M | 24.62M | -34.85M | 42.89M | -37.76M | 2.23M | -22.70M | 2.98M | 19.01M | -20.54M | -10.97M | -11.25M | 17.80M | 0.92M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.79M | -101.93M | 38.42M | 73.71M | 126.73M | 39.52M | -29.81M | 79.92M | -110.03M | -1.12M | 58.34M | 70.53M | 139.87M | -3.86M | 48.34M | 62.29M | 141.48M | 91.45M | -0.27M | 129.52M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -702.84M | 1,534.61M | -312.62M | -913.57M | | 435.41M | -321.67M | -458.79M | 1,278.84M | 323.45M | -334.99M | -607.18M | 1,362.43M | 300.60M | -328.58M | -567.06M | 1,324.96M | 251.56M | -356.84M | -613.95M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.94M | 39.69M | 35.72M | 71.35M | | 34.72M | 33.62M | 32.72M | 32.31M | 31.84M | 30.23M | 30.11M | 30.67M | 30.78M | 28.83M | 29.20M | 29.22M | 29.58M | 28.92M | 30.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.18M | -287.37M | -35.91M | 216.07M | | -195.47M | -3.70M | 266.00M | -24.90M | -180.15M | -4.98M | 353.81M | -0.73M | -239.71M | -1.03M | 263.38M | 73.26M | -273.36M | -0.26M | 300.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.80M | 188.24M | -134.22M | -50.88M | | -114.77M | -129.91M | 77.20M | 174.73M | -189.65M | -71.20M | 12.66M | 281.59M | -227.71M | -66.02M | -10.79M | 97.49M | -22.26M | -59.09M | 14.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.22M | -43.23M | -72.77M | -247.09M | | 82.47M | -41.66M | -18.50M | 239.85M | -35.53M | -70.30M | -110.41M | 274.67M | -18.52M | -129.40M | -62.94M | 242.39M | -70.66M | -147.23M | -129.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.07M | -1.84M | -1.44M | 46.93M | | -18.12M | -0.43M | -1.08M | 18.95M | -10.43M | 0.16M | 1.04M | 16.84M | -16.78M | -1.02M | 0.29M | 8.24M | -10.69M | -0.24M | -1.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.75M | 4.80M | 15.62M | 39.37M | | 9.24M | 16.16M | 25.33M | 15.17M | 13.04M | 12.92M | 19.79M | 21.12M | 9.85M | 18.73M | 30.38M | 22.67M | 10.25M | 13.19M | 35.55M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.15M | 33.17M | 4.26M | 19.33M | | 10.46M | 16.51M | 23.25M | 7.98M | 0.51M | 6.92M | 20.24M | 16.00M | 0.20M | 5.90M | 22.12M | 7.31M | 0.18M | 5.07M | 30.30M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.72M | 28.59M | -19.45M | -57.44M | | -5.43M | -37.36M | -61.73M | -2.20M | -0.10M | -23.89M | -47.16M | -28.60M | 5.79M | -26.39M | -61.10M | -23.40M | 5.52M | -20.93M | -71.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.70M | -0.68M | -5.91M | -7.42M | | 5.69M | -0.95M | 4.59M | -9.61M | 1.86M | -1.80M | 5.81M | -10.37M | 1.39M | -1.42M | 3.21M | -13.64M | -1.13M | -4.38M | 9.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1281.59M | -966.00M | -217.32M | -149.88M | | -549.88M | -246.89M | 375.71M | -634.40M | -245.41M | -195.20M | 530.65M | -855.95M | -43.81M | -284.45M | 543.05M | -854.10M | -51.94M | -225.03M | 654.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.20M | 47.18M | 49.00M | 96.94M | | 43.04M | 43.09M | 46.10M | 44.57M | 44.16M | 42.95M | 46.90M | 45.27M | 44.65M | 44.65M | 52.31M | 50.18M | 50.19M | 50.21M | 54.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.03M | 4.31M | -3.96M | -3.33M | | -6.43M | -13.42M | 5.63M | -0.09M | 3.02M | -3.68M | 4.35M | -3.41M | -0.07M | 3.25M | -12.38M | 0.71M | 8.31M | -2.95M | 1.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2032.12M | 601.51M | -553.36M | -1124.23M | | -126.34M | -619.34M | -139.19M | 642.16M | 80.97M | -557.76M | -119.34M | 474.47M | 262.50M | -636.18M | -97.49M | 448.17M | 213.45M | -605.74M | -28.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -737.59M | 1,529.81M | -328.24M | -952.94M | | 426.17M | -337.83M | -484.13M | 1,263.68M | 310.42M | -347.90M | -626.97M | 1,341.31M | 290.75M | -347.32M | -597.44M | 1,302.29M | 241.31M | -370.03M | -649.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2043.15M | 597.20M | -549.40M | -1120.90M | | -119.91M | -605.92M | -144.82M | 642.25M | 77.95M | -554.08M | -123.69M | 477.88M | 262.57M | -639.42M | -85.11M | 447.46M | 205.14M | -602.79M | -30.39M |