|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -187.60M | -203.94M | -261.16M | -264.66M | 32.71M | -19.56M | -45.30M | 39.57M | 98.67M | 54.79M | 69.33M | 76.72M | 98.05M | 17.60M | 36.11M | -24.30M | 36.98M | -11.19M | -23.31M | 9.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | 13.51M | | | | 11.13M | | | | 8.51M | | | | 5.25M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | 41.36M | | | | 26.50M | | | | 21.19M | | | | 16.56M | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | -3.28M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | -3.18M | | | -5.71M | -2.66M | | -6.21M | 5.89M | -3.60M | | | 84.23M | | | | 39.29M | | | | 3.79M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | 39.72M | | | | 38.93M | | | | 44.72M | | | | 51.26M | | | | 59.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -208.27M | -220.67M | -321.61M | -171.33M | -183.88M | 7.18M | 28.62M | 119.99M | 146.43M | 126.44M | 114.84M | 88.00M | 131.14M | 56.74M | 33.84M | 72.26M | 46.63M | -1.76M | -37.39M | 6.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 23.75M | | | | 4.35M | | | | 12.40M | | | | -20.74M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.46M | | | | 2.82M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 13.51M | | | | 11.13M | | | | 8.51M | | | | 5.25M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -27.98M | | | 535.51M | -95.64M | | | | -29.68M | | | | -9.06M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 292.72M | 357.30M | 373.89M | 33.00M | 499.01M | 488.56M | 466.67M | -88.92M | 431.20M | 410.17M | 426.84M | -11.90M | 397.06M | 437.66M | 432.56M | -35.04M | 452.20M | 464.75M | 479.22M | 524.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | 78.07M | | | | 47.77M | | | | 7.60M | | | | 19.18M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 36.44M | | | | 22.86M | | | | 16.10M | | | | 22.66M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | -155.39M | | | | -365.80M | | | | 85.33M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -428.56M | 9.00M | 291.40M | 328.01M | -10.60M | -98.94M | 59.48M | 81.40M | 24.39M | -60.03M | -7.64M | -198.70M | -31.15M | 46.45M | -231.99M | -124.70M | -4.15M | -15.76M | 106.70M | -133.52M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 42.72M | | | | -2.52M | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 500.00M | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | 73.71M | | | | 72.88M | | | | 137.65M | | | | 128.95M | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 974.94M | | | | 1,262.57M | | | | 1,116.92M | | | | 1,110.63M | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.15M | | | | -6.91M | | | | 462.09M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | 8.70M | | | | 16.67M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 94.26M | 123.97M | 134.09M | -819.42M | 322.46M | -50.56M | -15.48M | 402.35M | -490.65M | -167.78M | 37.22M | -3.12M | 36.52M | 119.61M | -364.39M | 15.93M | 118.37M | -64.32M | 21.07M | 73.09M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | -4.35M | -14.31M | -3.43M | -11.54M | -0.67M | 11.39M | 8.80M | -1.21M | -1.30M | 18.24M | 0.63M | -4.37M | 2.04M | 3.19M | -11.69M | 8.46M | -0.17M | -3.85M | -2.25M | -1.44M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -546.93M | -102.01M | 100.44M | -674.28M | 127.29M | -130.93M | 81.41M | 602.53M | -321.12M | -83.14M | 145.05M | -118.19M | 138.55M | 225.99M | -574.24M | -28.06M | 160.69M | -85.70M | 88.14M | -55.22M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 180.55M | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -208.27M | -220.67M | -321.61M | -249.39M | -183.88M | 7.18M | 28.62M | 72.22M | 146.43M | 126.44M | 114.84M | 80.40M | 131.14M | 56.74M | 33.84M | 53.08M | 46.63M | -1.76M | -37.39M | 6.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -542.57M | -87.70M | 103.87M | -662.74M | 127.97M | -142.32M | 72.62M | 603.74M | -319.83M | -101.38M | 144.42M | -113.82M | 136.51M | 222.80M | -562.54M | -36.51M | 160.85M | -81.84M | 90.39M | -53.78M |