|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.37M | -133.62M | -143.26M | -126.73M | -152.09M | -109.31M | -204.58M | -138.96M | -198.88M | -132.97M | 628.95M | -91.58M | -99.18M | -106.65M | -85.13M | 866.56M | -64.85M | 15.90M | -1373.54M | -2.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.70M | 25.87M | 26.24M | 26.59M | 27.73M | 28.67M | 27.34M | 28.82M | 29.37M | 26.94M | | 18.38M | 19.24M | 19.75M | 17.24M | 18.06M | 18.54M | 19.43M | 18.52M | 23.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -50.90M | -0.00M | 3.98M | -0.00M | 0.00M | -0.00M | -55.91M | 0.00M | | | 0.00M | -0.01M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.33M | 0.34M | 0.43M | 0.48M | 0.49M | 0.50M | 0.70M | 0.75M | 0.78M | 0.92M | 0.84M | 0.89M | 0.92M | 0.96M | 1.09M | 1.13M | 1.20M | 1.25M | 1.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 10.88M | -5.43M | 0.59M | | 11.48M | 31.79M | 1.86M | 1.66M | 1.06M | -127.56M | | 1.80M | 0.93M | -6.13M | -0.80M | 0.53M | -0.10M | 36.95M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.80M | | | | 0.20M | 1.30M | 158.06M | | 0.10M | 0.40M | 0.52M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.27M | 39.77M | 5.96M | 38.08M | 7.21M | 111.77M | 7.77M | 102.96M | 44.18M | 5.08M | 8.81M | 12.03M | 14.16M | 7.25M | 63.74M | 6.51M | 6.46M | 151.19M | 210.69M | 155.44M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.14M | -51.19M | -68.84M | -97.40M | -55.24M | -38.05M | -165.96M | -29.49M | -14.12M | -14.52M | -100.29M | 70.76M | -71.45M | -76.99M | -30.00M | 870.10M | -58.33M | -66.30M | -34.27M | -59.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | 1.85M | 1.87M | 1.91M | 2.39M | -6.09M | 0.08M | 2.94M | -2.85M | 8.07M | -5.96M | 1.79M | 5.20M | -0.72M | 6.26M | 2.31M | 4.56M | -1.23M | 1.83M | 4.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.28M | 0.47M | 0.46M | 0.19M | 0.29M | 0.58M | 0.44M | 0.27M | 0.29M | 0.30M | 0.30M | 0.29M | 0.30M | 0.31M | 0.30M | 0.30M | 0.31M | 0.31M | 0.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.99M | 16.75M | 18.81M | 26.31M | 29.18M | 34.48M | 38.87M | 42.83M | 51.01M | 62.05M | 80.70M | 55.40M | 7.02M | 6.49M | 6.76M | 7.22M | 7.58M | 11.11M | 12.90M | 15.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.59M | 19.20M | 16.37M | 28.37M | 1.18M | -4.78M | 23.70M | 43.43M | -25.40M | -8.13M | -8.35M | 39.50M | -8.19M | 7.72M | -40.76M | 47.79M | -21.90M | 6.47M | -22.21M | 40.39M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.57M | 0.68M | -0.35M | 0.32M | 0.80M | 5.90M | 4.61M | 5.18M | 4.33M | -5.94M | -0.12M | 1.94M | 3.11M | -11.09M | -2.19M | 10.78M | 18.53M | 26.78M | -2.64M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.31M | 4.88M | -2.36M | -30.68M | 26.51M | 5.74M | -6.13M | -3.99M | 36.42M | -34.19M | 50.10M | 5.98M | -24.69M | 13.97M | 16.56M | -0.46M | 7.32M | -43.20M | 18.95M | -2.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 11.59M | 19.36M | -25.12M | 8.69M | 52.05M | -34.26M | -57.61M | -6.34M | 63.82M | 45.12M | -93.90M | -5.89M | 98.99M | -97.96M | 16.43M | -4.23M | -16.50M | 0.30M | -1.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97M | 5.84M | 8.73M | 9.31M | 8.70M | 5.38M | 8.62M | 0.03M | 0.01M | 22.84M | 5.57M | 9.59M | -7.38M | 0.52M | -2.67M | 1.72M | 1.32M | 3.44M | 2.37M | 1.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.07M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.65M | 19.97M | 15.31M | 72.13M | 9.29M | 20.64M | 18.38M | 33.40M | 13.04M | 22.85M | 22.90M | 54.76M | | 10.25M | 2.73M | 0.81M | 2.68M | 252.75M | 34.92M | 0.16M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 450.70M | 167.10M | 1.20M | 100.80M | 300.80M | 12.50M | 2.21M | 7.83M | | 1.21M | 19.37M | 10.00M | -242.71M | 8.90M | 8.23M | 22.98M | 743.78M | 376.36M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.06M | 64.70M | 68.27M | 49.04M | 72.25M | 136.44M | 32.44M | -28.97M | -23.75M | -29.60M | -94.42M | -114.93M | -65.92M | -42.67M | 267.71M | -184.36M | -422.01M | -289.62M | 34.01M | -93.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.01M | 0.09M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | 2.98M | 4.35M | 1.17M | 3.86M | -140.00M | 302.92M | 4.09M | 18.46M | 3.36M | 620.49M | 0.54M | 246.48M | -17.63M | 26.47M | 9.41M | 3.96M | 15.22M | 302.50M | 6.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | -4.02M | -3.89M | 1.65M | 1.69M | -12.14M | 6.02M | -7.96M | 10.31M | -2.33M | 3.10M | -2.03M | -5.19M | 8.54M | -8.65M | 5.39M | 13.59M | -6.06M | 9.79M | -1.52M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.71M | 12.47M | -0.10M | -45.54M | 22.57M | -53.73M | 175.41M | -62.33M | -9.10M | -43.09M | 428.87M | -45.66M | 103.92M | -128.75M | 255.53M | 700.55M | -462.79M | -346.77M | 312.03M | -147.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.12M | -57.03M | -77.57M | -106.72M | -63.94M | -43.43M | -174.59M | -29.52M | -14.13M | -37.35M | -105.85M | 61.17M | -64.08M | -77.51M | -27.34M | 868.38M | -59.65M | -69.75M | -36.65M | -60.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.93M | 16.49M | 3.79M | -47.19M | 20.87M | -41.59M | 169.39M | -54.37M | -19.41M | -40.75M | 425.78M | -43.63M | 109.11M | -137.29M | 264.18M | 695.15M | -476.38M | -340.70M | 302.24M | -146.38M |