|
Net Income (Quarter)
|
21.40M | -91.10M | 122.60M | 1,732.60M | 83.90M | 87.70M | 296.40M | 81.20M | 53.70M | 100.60M | -185.70M | -34.70M | 17.20M | 191.10M | 142.90M | 112.90M | 44.40M |
|
Depreciation and Depletion (Quarter)
|
| 1.10M | 1.20M | | | | 0.20M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 2.60M | 2.80M | 21.00M | 1.20M | 2.60M | 25.80M | 3.10M | 1.80M | 1.90M | 1.00M | 1.30M | 1.60M | 2.40M | 2.60M | 1.70M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | 9.80M | -16.30M | -1.70M | 18.20M | 8.70M | 2.60M | 4.00M |
|
Gains from Investment Securities (Quarter)
|
| 6.60M | | | | -3.30M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | 81.20M | 53.70M | | | 42.50M | -19.70M | | | 108.00M | |
|
Cash from Operations (Quarter)
|
| | 109.20M | -111.70M | | | 197.40M | -35.30M | 208.50M | 318.90M | 126.10M | -433.10M | -359.20M | 155.20M | 228.80M | 274.00M | -26.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 1.10M | 1.20M | -0.20M | 0.30M | | 0.20M | -1.60M | -2.80M | -4.60M | | -5.80M | -4.80M | -4.70M | | -3.50M | |
|
Change in Receivables (Quarter)
|
| 47.90M | 741.20M | -507.10M | -54.90M | 299.30M | 584.00M | -645.80M | -215.30M | 276.70M | 1,157.10M | -601.30M | -163.00M | 296.80M | 963.10M | -710.70M | 1,718.00M |
|
Change in Account Payables (Quarter)
|
1,019.70M | 1,066.30M | -73.00M | 1,135.20M | 1,154.80M | 1,164.90M | 286.60M | 1,491.90M | 1,244.70M | 1,131.80M | 432.20M | 1,243.80M | 1,983.90M | 1,856.60M | 900.10M | 1,910.80M | 317.00M |
|
Change in Accured Expenses (Quarter)
|
| -47.90M | -70.30M | 6.80M | 53.40M | 15.50M | -59.10M | 39.80M | -11.40M | 36.30M | -33.60M | 7.90M | -5.10M | 14.60M | -41.10M | 2.80M | 24.20M |
|
Other Working Capital Changes (Quarter)
|
| 77.40M | 54.20M | -73.30M | 91.30M | -67.50M | 14.90M | -12.00M | -32.00M | 48.70M | 6.20M | -4.30M | -16.30M | 23.10M | 101.10M | 105.10M | -221.50M |
|
Capital Expenditures (Quarter)
|
| -2.30M | 35.10M | -0.90M | -0.90M | | 8.20M | -0.30M | -1.90M | -1.70M | 8.50M | -0.30M | -0.10M | -0.60M | 2.20M | -0.40M | 1.00M |
|
Acquisitions (Quarter)
|
| 26.50M | | 430.70M | 126.30M | 12.00M | | 671.70M | -43.10M | 178.20M | | 733.40M | 186.00M | -26.90M | | 895.40M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 16.80M | 1,262.30M | 75.20M | | | 1,251.90M | 211.20M | 271.70M | -482.30M | 1,207.10M | | 346.90M | -346.90M | 2,012.70M | 5.50M | 592.90M |
|
Cash from Investing Activities (Quarter)
|
| | 742.20M | -389.20M | | | -69.20M | -16.60M | -193.60M | -85.40M | -180.20M | 444.70M | 294.90M | -121.40M | 64.50M | -224.70M | -318.30M |
|
Other financing activities (Quarter)
|
| -7.00M | | 280.70M | 84.50M | -103.70M | | 220.50M | 10.00M | -18.20M | | 194.30M | -10.20M | 12.40M | | 166.50M | |
|
Cash from Financing Activities (Quarter)
|
| | -2.60M | -196.30M | | | | -16.80M | -46.50M | -79.40M | -11.20M | -33.20M | 233.90M | -47.30M | -133.60M | -234.10M | -197.80M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | -5.00M | -32.60M | -67.90M | | -22.10M | -88.70M | -31.90M | | -219.40M | |
|
Dividends Paid - Common (Quarter)
|
| | 14.90M | | | | 6.10M | -11.80M | -11.70M | -11.50M | 81.20M | -11.10M | -10.90M | -15.40M | 89.70M | -13.30M | 39.10M |
|
Exchange Rate Effect (Quarter)
|
| | 3.20M | 0.70M | | | 5.40M | -3.20M | -1.50M | 5.90M | -7.20M | 2.70M | 6.20M | -1.00M | -1.10M | -0.90M | -2.20M |
|
Change in Cash (Quarter)
|
| | 852.00M | -696.50M | | | 133.60M | -71.90M | -33.10M | 160.00M | -72.50M | -18.90M | 175.80M | -14.50M | 158.60M | -185.70M | -544.80M |
|
Beginning Cash Balance (Quarter)
|
| | | 1,407.90M | | | | 964.10M | | | | 946.60M | | | | 1,247.60M | |
|
Free Cash Flow (Quarter)
|
| 2.30M | 74.10M | -110.80M | 0.90M | | 189.20M | -35.00M | 210.40M | 320.60M | 117.60M | -432.80M | -359.10M | 155.80M | 226.60M | 274.40M | -27.50M |
|
Net Cash Flow (Quarter)
|
| | 848.80M | -697.20M | | | 128.20M | -68.70M | -31.60M | 154.10M | -65.30M | -21.60M | 169.60M | -13.50M | 159.70M | -184.80M | -542.60M |