|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 698.00M | 1,113.00M | 1,457.00M | 673.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.83M | 16.73M | 19.87M | 8.56M | 22.84M | -12.71M | 14.15M | 11.71M | 26.00M | 40.00M | 13.00M | 47.00M | 45.00M | 38.00M | 26.00M | 158.00M | 53.00M | 39.00M | 44.00M | 39.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.56M | -4.89M | -22.95M | -11.61M | -3.07M | -6.14M | -5.14M | -7.66M | -11.00M | 5.00M | 3.00M | -5.00M | | 5.00M | 10.00M | -15.00M | -1.00M | 5.00M | 11.00M | 3.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 13.77M | -4.08M | 12.45M | 12.30M | -22.77M | 5.15M | -1.67M | -14.00M | 2.00M | 3.00M | -7.00M | 15.00M | 6.00M | -13.00M | 5.00M | -12.00M | 2.00M | -15.00M | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 40.62M | -0.24M | 42.07M | 0.17M | -10.94M | 10.19M | 1.15M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -809.18M | -460.37M | -403.21M | -205.23M | -528.85M | 478.64M | -44.53M | 575.74M | 1,310.00M | 1,392.00M | 659.00M | 1,116.00M | 1,328.00M | 1,573.00M | 897.00M | 1,467.00M | 1,627.00M | 1,746.00M | 1,469.00M | 1,623.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.30M | 27.30M | 36.91M | 29.92M | 3.85M | 3.88M | 3.92M | 2.33M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.58M | 36.92M | 22.01M | 154.49M | 43.19M | 41.54M | 45.22M | 33.04M | 30.00M | 28.00M | 26.00M | 25.00M | 26.00M | 25.00M | 25.00M | 22.00M | 23.00M | 23.00M | 26.00M | 25.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.17M | 323.44M | 325.91M | 333.49M | 339.47M | 351.54M | 355.08M | 360.91M | 360.00M | 362.00M | 365.00M | 368.00M | 387.00M | 393.00M | 410.00M | 410.00M | 412.00M | 417.00M | 435.00M | 453.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.40M | 108.17M | 44.97M | -43.53M | 32.24M | 169.37M | -28.05M | 60.45M | -123.00M | -9.00M | 1.00M | 32.00M | 57.00M | -41.00M | -3.00M | -65.00M | 77.00M | -26.00M | -17.00M | -31.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 13.48M | 9.52M | 8.29M | 29.24M | 49.64M | 8.08M | -12.96M | -3.00M | -5.00M | 26.00M | 6.00M | -12.00M | 6.00M | 23.00M | | -9.00M | -8.00M | 21.00M | -4.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.50M | 45.57M | 69.14M | 81.78M | 112.43M | 109.32M | -142.50M | -4.25M | 57.00M | -27.00M | 32.00M | 62.00M | 78.00M | -60.00M | 35.00M | 67.00M | 22.00M | 2.00M | -124.00M | 127.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -134.11M | 11.09M | 119.34M | 236.69M | -119.07M | 135.89M | -13.74M | 348.92M | -261.00M | 198.00M | -182.00M | 258.00M | -238.00M | 191.00M | -95.00M | 142.00M | -151.00M | 130.00M | 40.00M | 197.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.92M | 533.36M | 402.64M | -1097.93M | 406.53M | -339.89M | 47.73M | 892.63M | 78.00M | 61.00M | -95.00M | -51.00M | 80.00M | 854.00M | -921.00M | 173.00M | 838.00M | -696.00M | -100.00M | 201.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,061.69M | 224.48M | 368.10M | 575.73M | 1,363.09M | -1329.90M | -7.16M | 7.97M | 252.00M | 796.00M | -1024.00M | 3,873.00M | 44.00M | 2,338.00M | 334.00M | -2669.00M | 428.00M | 836.00M | -1181.00M | -11.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.44M | | | 0.56M | 0.07M | 0.01M | -0.01M | -0.07M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -967.56M | -216.12M | -376.56M | -584.77M | -1443.14M | -1084.41M | -343.40M | -116.05M | -234.00M | -787.00M | -328.00M | -2574.00M | -296.00M | -2198.00M | -311.00M | -641.00M | -440.00M | -706.00M | -2387.00M | -1479.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | -33.40M | 30.35M | 207.78M | 93.76M | -104.81M | -5.51M | 268.56M | -7.00M | 3.00M | 3.00M | -2.00M | 19.00M | -63.00M | -5.00M | 182.00M | 3.00M | -56.00M | 3.00M | 168.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,183.92M | -164.93M | -180.43M | 202.44M | 1,237.73M | 742.03M | -146.86M | -91.90M | -1784.00M | -1105.00M | -457.00M | 1,353.00M | -1091.00M | 580.00M | -559.00M | -852.00M | -1191.00M | -696.00M | 615.00M | 254.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 148.00M | 200.00M | 204.00M | 272.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.32M | -0.84M | -0.02M | 0.99M | -2.56M | -1.19M | 0.77M | | | -1.00M | 2.00M | -1.00M | -1.00M | | -4.00M | 2.00M | 5.00M | | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,406.99M | -841.09M | -961.04M | -586.85M | -733.27M | 133.70M | -535.99M | 368.56M | -708.00M | -501.00M | -126.00M | -103.00M | -60.00M | -46.00M | 27.00M | -30.00M | -2.00M | 349.00M | -303.00M | 393.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1870.87M | -684.86M | -771.31M | -780.96M | -1891.93M | 1,808.54M | -37.37M | 567.77M | 1,058.00M | 596.00M | 1,683.00M | -2757.00M | 1,284.00M | -765.00M | 563.00M | 4,136.00M | 1,199.00M | 910.00M | 2,650.00M | 1,634.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,407.18M | -841.42M | -960.21M | -587.56M | -734.26M | 136.27M | -534.80M | 367.79M | -708.00M | -500.00M | -126.00M | -105.00M | -59.00M | -45.00M | 27.00M | -26.00M | -4.00M | 344.00M | -303.00M | 398.00M |