|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,159.36M | -2128.90M | 464.98M | 675.82M | -309.54M | -779.55M | 103.55M | -268.93M | -358.97M | -226.41M | -168.95M | -159.67M | -209.49M | -612.94M | -165.97M | -92.34M | -73.48M | -609.15M | -218.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.44M | | 131.23M | 131.51M | 156.82M | 158.88M | 159.12M | 172.55M | 177.56M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.66M | -62.84M | | | 27.72M | 82.30M | 138.39M | -329.34M | | 105.23M | 156.62M | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.07M | 0.17M | | 0.30M | 0.06M | 7.17M | 12.04M | -2.43M | 4.83M | 9.35M | 13.32M | -7.98M | 4.29M | 9.92M | 15.44M | -9.26M | 5.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.56M | | -63.93M | 10.36M | 7.85M | | -7.79M | 8.08M | 107.72M | 45.69M | -136.14M | 117.51M | 1,537.76M | 105.79M | -12.70M | 93.43M | 126.41M | 93.71M | 175.42M | -84.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.04M | 0.28M | 13.27M | | 12.69M | 0.80M | -15.79M | -14.35M | -14.27M | -4.42M | 5.61M | 9.78M | 11.81M | -3.96M | 4.64M | 8.85M | 10.85M | -12.37M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,976.28M | | | | -436.26M | 2,902.27M | 3,022.81M | 3,185.33M | -128.95M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,586.81M | 104.42M | 594.37M | | 1,125.34M | -303.80M | 336.94M | 1,155.46M | 315.72M | -254.76M | 314.87M | 920.17M | 545.56M | -196.87M | -247.15M | -244.44M | -274.67M | -147.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -0.38M | -0.88M | | -1.68M | -0.43M | -1.07M | | -48.46M | -13.56M | -27.98M | -40.39M | -53.03M | -13.87M | -31.28M | -49.55M | -68.90M | -17.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.40M | 48.34M | 105.44M | 131.51M | 204.57M | 52.84M | 326.08M | 508.59M | -200.38M | 181.35M | 352.83M | 504.57M | -299.03M | 170.52M | 361.36M | 566.81M | -367.78M | 219.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.18M | 3.23M | -0.41M | | 2.41M | -6.72M | 53.10M | 52.74M | -70.45M | -0.51M | 18.64M | 17.07M | -20.43M | 1.58M | 2.02M | -83.59M | 111.94M | 13.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -329.36M | -578.07M | | | -405.07M | -619.62M | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2172.94M | -69.90M | -265.83M | | -279.91M | 306.61M | -19.08M | 93.97M | -127.80M | 305.36M | 267.09M | 371.61M | 48.14M | -207.18M | -192.28M | -216.45M | -329.47M | -292.35M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.59M | -69.81M | 111.82M | | -198.80M | -90.68M | -3.22M | 678.55M | 248.53M | -240.22M | -118.42M | 433.93M | 1,146.23M | -601.19M | -884.07M | -1245.12M | -1648.80M | -331.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,586.81M | 104.42M | 594.37M | | 1,125.34M | -303.80M | 336.94M | 1,155.46M | 315.72M | -254.76M | 314.87M | 920.17M | 545.56M | -196.87M | -247.15M | -244.44M | -274.67M | -147.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -586.13M | 34.53M | 328.54M | | 845.44M | 2.81M | -11.49M | 671.36M | 187.93M | 50.60M | 176.89M | 672.17M | 593.70M | -404.05M | -439.43M | -460.90M | -604.14M | -439.89M |