|
Net Income (Quarter)
|
21.40M | -99.50M | 146.80M | 1,732.60M | 98.10M | 103.50M | 23.30M | 109.00M | 72.10M | 135.20M | -156.80M | -58.10M | 24.70M | 191.10M | 168.00M | 98.20M |
|
Depreciation and Depletion (Quarter)
|
| 1.10M | 1.20M | | | | 0.20M | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 2.60M | 2.80M | 21.00M | 1.20M | 2.60M | 2.80M | 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 |
|
Gains from Investment Securities (Quarter)
|
-0.70M | -1.60M | 1.40M | | | | | | | | 2.20M | | -61.10M | -124.40M | 457.50M | 126.90M |
|
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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| 1.10M | 1.20M | -0.20M | 0.30M | | 0.20M | -1.60M | -2.80M | -4.60M | -5.00M | -5.80M | -4.80M | -4.70M | -3.90M | -3.50M |
|
Change in Account Payables (Quarter)
|
| -32.30M | 199.80M | 159.60M | 1,280.40M | 1,178.50M | 398.60M | 1,414.40M | 1,536.50M | 1,402.90M | 185.50M | 1,827.30M | 1,983.90M | 1,856.60M | -186.20M | 1,910.80M |
|
Change in Accured Expenses (Quarter)
|
| -47.90M | -70.30M | 6.80M | 110.90M | 123.80M | -59.10M | 106.50M | 97.10M | 141.90M | -33.60M | 7.90M | 115.10M | 131.60M | -41.10M | 2.80M |
|
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 |
|
Change in Acquisitions & Divestments (Quarter)
|
| 16.80M | -4.10M | 334.80M | 437.00M | 365.20M | -1061.80M | 211.20M | 271.70M | 156.30M | 157.30M | 171.80M | 175.10M | 159.80M | 190.60M | 124.00M |
|
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 |
|
Shares Repurchased (Quarter)
|
| | | | | | | -5.00M | -32.60M | -67.90M | 211.00M | -22.10M | -88.70M | -31.90M | 404.10M | -219.40M |
|
Dividends Paid - Common (Quarter)
|
| | -0.30M | | | | | -11.80M | -11.70M | -11.50M | 35.00M | -11.10M | -10.90M | -15.40M | 37.40M | -13.30M |
|
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 |
|
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 |
|
Change in Cash (Quarter)
|
| | | -696.50M | 210.80M | | | -71.90M | -33.10M | 160.00M | -72.50M | -18.90M | | | 158.60M | -185.70M |
|
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 |
|
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 |