|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | -90.31M | -128.12M | -325.92M | -271.28M | -412.22M | -598.19M | -834.04M | -690.55M | -829.98M | -629.52M | -690.43M | -723.09M | -693.79M | -695.30M | -993.47M | -928.90M | -678.67M | -470.35M | 45.37M | -44.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 62.05M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | 0.97M | 0.13M | | -909.88 | | 0.04M | | -1.87M | | 0.08M | | 1.90M | | 2.00M | | 6.46M | | 4.00M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | -3376.76M | | | | 0.24M | | | | 8.70M | | | | 7.25M | | | | 0.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | 61.95M | | | | 30.90M | | | | 8.63M | | | | 0.22M | | | | 110.66M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | 397.25M | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | 613.06M | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | 253.35M | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 276.30M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | 213.94M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | 69.37M | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | 174.06M | | | | 0.07M | | | | 0.02M | | | | 0.07M | | | | 0.11M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 255.03M | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 32.02M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 87.98M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 500.10M | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 4,810.73M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -2913.86M | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 69.07M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 1,658.00M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | -17.71M | 3.09M | -9.63M | -6.13M | 73.24M | 56.28M | -19.54M | -7.95M | 46.75M | -8.39M | -28.19M | 1.03M | 12.31M | -42.52M | 48.10M | 10.46M | 25.77M | -19.86M | -17.44M | -21.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | -1082.42M | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -245.06M | | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -1000.82M | | | | | | | | | | | | | | | | | |