|
Net Income (Quarter)
|
-19.60M | 188.01M | 127.30M | 3,836.42M | 3,699.58M | 429.37M | | 19.73M | -3454.91M | 3,061.60M | 2,352.21M | 20.57M | 225.56M | 242.96M | 87.62M | 43.40M | 357.39M | 341.41M | 359.14M |
|
Depreciation and Depletion (Quarter)
|
138.85M | 129.55M | 110.01M | 128.47M | 132.76M | 117.25M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
60.44M | 31.60M | 62.86M | 51.39M | 59.91M | 50.70M | | | | | | | | | 21.57M | 21.11M | 23.83M | 29.52M | 29.26M |
|
Cash from Discontinued Operations (Quarter)
|
-377.33M | -170.63M | -191.73M | -359.71M | -477.63M | -481.66M | | -567.54M | -401.56M | -398.30M | -222.61M | -214.72M | | -188.82M | -101.10M | -38.71M | 16.30M | 96.26M | 255.39M |
|
Gains from Sales and Divestitures (Quarter)
|
| 15.80M | -683.63M | 181.46M | -302.77M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
754.67M | 2,053.84M | 1,485.13M | 504.24M | 872.68M | 744.67M | | 1,248.89M | | | | | | | | 15.25M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
71.87M | 80.57M | 75.44M | 86.72M | 95.53M | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| 17.38M | 18.86M | 33.72M | 19.43M | 9.51M | | | -68.38M | -31.86M | | 77.14M | | 31.69M | -13.48M | -15.25M | | | |
|
Non-cash Items (Quarter)
|
| -567.18M | | | | | | -1063.76M | -851.61M | -821.82M | -447.79M | -423.00M | | -464.80M | -341.05M | -218.16M | -195.63M | -102.68M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | 14.83M | 18.77M | 3.76M | 15.40M | -37.24M |
|
Change in Receivables (Quarter)
|
-22.87M | -129.55M | -14.14M | -150.95M | -80.95M | -109.32M | | -150.23M | | | | | | | 24.26M | 16.42M | -25.08M | -43.64M | -49.22M |
|
Change in Inventory (Quarter)
|
52.27M | 58.46M | 23.57M | 78.69M | 29.14M | 9.51M | | | | | | | | | -5.39M | -39.88M | -11.29M | 1.28M | -1.33M |
|
Other Working Capital Changes (Quarter)
|
-117.61M | -101.11M | -95.87M | -59.42M | -92.29M | -91.90M | | -86.50M | -131.78M | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
168.25M | -410.77M | 48.72M | | 116.57M | 114.08M | | -121.40M | | | | | | | -210.29M | -231.07M | -234.50M | -210.49M | -162.28M |
|
Change in Taxes (Quarter)
|
323.43M | 758.34M | 308.03M | 261.76M | -165.15M | 174.28M | | -112.29M | -276.00M | -43.81M | -10.29M | | | | -163.11M | -59.82M | -73.99M | | |
|
Cash from Operations (Quarter)
|
-240.12M | -50.56M | -67.58M | -210.37M | -260.67M | -335.89M | | -417.31M | -330.70M | -290.76M | -168.57M | -150.43M | | -154.49M | 106.49M | 62.17M | 132.93M | 237.45M | 250.07M |
|
Amortization of Goodwill (Quarter)
|
| | | 293.87M | 272.00M | 418.28M | | 1,594.88M | 3,397.73M | | | | | | 36.40M | 30.50M | 30.10M | 25.67M | |
|
Amortizatization of Intangibles (Quarter)
|
168.25M | | | 86.72M | 95.53M | 99.82M | | | | | | | | | 75.49M | 70.38M | 80.26M | 78.29M | 75.82M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 18.00M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
138.85M | 188.01M | 110.01M | 128.47M | 132.76M | 117.25M | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
-70.24M | -82.15M | -47.15M | -77.08M | -76.10M | -34.86M | | -54.63M | -55.95M | -42.49M | -41.18M | -48.86M | | -39.61M | -41.79M | -24.63M | -20.06M | -23.10M | -18.62M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 12.57M | | 1.62M | 1.58M | | | | 3.98M | | | | | | | 1.25M | | |
|
Change in Intangibles (Quarter)
|
-31.04M | -25.28M | -50.29M | 1.61M | 9.71M | 7.92M | 1,231.20M | 7.59M | 17.41M | 14.60M | 12.87M | -73.29M | 1,142.75M | -63.38M | -52.57M | -53.95M | -58.94M | -51.34M | -63.85M |
|
Acquisitions (Quarter)
|
-191.12M | -235.40M | -545.33M | -194.31M | -45.33M | -705.06M | | -10.62M | -14.92M | -15.93M | -6.43M | -6.43M | | -7.92M | -8.09M | -259.22M | -216.94M | -48.77M | -222.14M |
|
Divestments (Quarter)
|
6.53M | | -11.00M | | -53.43M | 560.88M | | 4.55M | -46.00M | -7.97M | | -128.57M | | 76.59M | -9.44M | 126.68M | -23.83M | -7.70M | 11.97M |
|
Change in Acquisitions & Divestments (Quarter)
|
6.53M | | | | | | | | | | | 2.57M | | | | | 3.76M | | -6.65M |
|
Cash from Investing Activities (Quarter)
|
-276.06M | -331.77M | -639.63M | -354.90M | -333.53M | -123.58M | | -18.21M | -26.11M | -88.95M | 151.84M | -280.29M | | | -107.84M | -178.29M | -305.98M | -103.96M | -31.92M |
|
Other financing activities (Quarter)
|
| 25.28M | -169.73M | | -59.91M | | | | | | | -51.43M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
441.04M | 412.35M | -968.09M | 150.95M | -58.29M | 128.34M | | 391.51M | -645.23M | -776.68M | -350.00M | 340.72M | | -261.45M | -416.54M | -484.42M | 61.45M | 46.21M | -437.62M |
|
Net Shares Issued and Repurchased (Quarter)
|
-29.40M | -61.62M | -18.86M | | -74.48M | -14.26M | | | | | | -51.43M | | | -8.09M | -28.15M | -28.84M | -401.74M | |
|
Net Equity Issued and Repurchased (Quarter)
|
4.90M | 7.90M | 7.86M | 11.24M | 6.48M | 6.34M | | 6.07M | 4.97M | 5.31M | 3.86M | 3.86M | | 2.64M | 2.70M | 2.35M | 2.51M | 2.57M | 3.99M |
|
Dividends Paid - Common (Quarter)
|
671.36M | -11.06M | 777.93M | -1.61M | -1.62M | -1.58M | | 532.64M | 1,090.31M | 609.40M | 386.03M | 518.15M | | 903.19M | 873.51M | 459.79M | 436.40M | 426.12M | -146.32M |
|
Exchange Rate Effect (Quarter)
|
-78.41M | -4.74M | -37.72M | -12.85M | 87.43M | -9.51M | | -48.56M | 85.78M | -17.26M | -3.86M | -2.57M | | 15.85M | -1.35M | 62.17M | -16.30M | -8.98M | -46.56M |
|
Beginning Cash Balance (Quarter)
|
962.12M | 1,074.32M | 2,615.09M | 2,073.18M | 1,840.89M | 1,172.46M | | 775.44M | 2,077.42M | 1,890.59M | 810.66M | 675.01M | | 573.08M | 1,500.34M | 1,099.03M | 680.93M | | |
|
Change in Cash (Quarter)
|
-290.76M | -94.79M | -1837.16M | -576.51M | -782.01M | -486.41M | | -242.80M | -987.12M | -1281.20M | -424.63M | -156.86M | | 330.11M | -626.82M | -639.25M | -244.53M | 29.52M | -260.71M |
|
Free Cash Flow (Quarter)
|
-169.88M | 31.60M | -20.43M | -133.29M | -184.57M | -301.04M | | -362.68M | -274.75M | -248.27M | -127.39M | -101.57M | | -114.88M | 148.28M | 86.80M | 152.99M | 260.55M | 268.69M |
|
Net Cash Flow (Quarter)
|
-75.14M | 30.02M | -1675.29M | -414.31M | -652.49M | -331.14M | | -44.01M | -1002.04M | -1156.40M | -366.73M | -90.00M | | -415.94M | -417.88M | -600.54M | -111.61M | 179.69M | -219.48M |