|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -151.66M | -71.96M | 22.60M | -359.61M | -422.07M | -359.50M | -288.41M | -328.63M | -377.31M | -368.21M | -248.23M | -305.09M | -248.62M | -153.22M | 9.16M | -139.59M | -262.61M | -103.53M | 45.21M | -88.96M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 256.60M | 300.90M | 297.56M | 275.44M | 318.81M | 342.96M | 450.57M | 314.93M | 317.94M | 357.93M | 333.20M | 263.75M | 259.31M | 260.23M | 257.73M | 247.34M | 251.89M | 260.36M | 257.24M | 250.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 31.27M | 45.49M | 59.01M | 12.82M | 25.74M | 40.76M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.28M | 18.17M | 0.56M | 3.51M | 39.76M | 0.12M | 28.42M | 10.40M | 16.31M | 0.31M | -28.32M | 7.76M | 4.94M | | 24.59M | 0.81M | -12.36M | -2.98M | 26.72M | -5.13M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 294.63M | 298.93M | 157.37M | 106.48M | 16.11M | 1.10M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -101.09M | 71.55M | 185.53M | 127.46M | -124.08M | 55.95M | 125.29M | 151.10M | -81.94M | 12.78M | 164.57M | 88.35M | -21.38M | 115.87M | 230.63M | 151.61M | 88.49M | 146.49M | 269.58M | 326.78M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.15M | 1.11M | 1.01M | 1.41M | 1.78M | 1.83M | 1.84M | 1.84M | 1.84M | 1.84M | 1.84M | 1.74M | 2.21M | 2.72M | 2.72M | 7.64M | -0.55M | 1.40M | -0.90M | -0.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 28.27M | 32.51M | 34.86M | 38.10M | 79.29M | 36.29M | 48.49M | 35.22M | 39.69M | 41.21M | 52.32M | 41.71M | 37.93M | 38.85M | 39.58M | 37.72M | 40.02M | 42.51M | 43.38M | 44.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 174.45M | 132.91M | 154.92M | -126.03M | 81.00M | -17.41M | 182.22M | -288.37M | 103.63M | 128.97M | 153.90M | -162.21M | 36.92M | 51.94M | 167.35M | -194.22M | 3.09M | 89.10M | 133.86M | -174.63M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -50.16M | 11.08M | 36.15M | 54.98M | -3.92M | 9.38M | -13.95M | -36.97M | 8.43M | -16.95M | 140.49M | -34.09M | -61.56M | -16.64M | 11.56M | 34.26M | -94.20M | 38.12M | 67.74M | 22.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 27.69M | 56.69M | -83.75M | 2.01M | -0.46M | 3.42M | 66.73M | 1.05M | 52.98M | 5.19M | 54.67M | -18.38M | 1.69M | 19.33M | 0.47M | -162.57M | 147.69M | 23.93M | 3.76M | -67.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.34M | 4.19M | 11.04M | 27.18M | -16.50M | 5.09M | 46.94M | -0.85M | 1.10M | -16.18M | -5.43M | -13.93M | -13.94M | -11.91M | -26.29M | 22.83M | -8.49M | 16.31M | -0.65M | 16.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 14.62M | 19.84M | 24.57M | 21.18M | 23.37M | 37.84M | 46.92M | 47.63M | 36.94M | 73.44M | 53.72M | 50.45M | 52.06M | 44.04M | 48.27M | 37.21M | 64.70M | 53.04M | 64.02M | 40.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 30.30M | 37.38M | 134.32M | 0.79M | 11.22M | 19.65M | 35.41M | | 50.25M | | | | | | | | 35.50M | | | 39.37M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 696.89M | 492.92M | -1627.19M | 9.78M | 2.98M | 39.16M | 2,473.30M | 5.35M | 85.92M | 557.58M | 2,316.99M | 384.93M | 447.15M | 337.99M | -815.75M | 12.00M | 425.16M | 102.53M | 437.47M | 232.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 131.87M | -155.20M | -167.00M | -1017.66M | 11.44M | 65.06M | -121.11M | 5.84M | -26.40M | -31.61M | 623.12M | -131.18M | -214.30M | -222.81M | -148.79M | 2.75M | 215.44M | -107.91M | 62.84M | 57.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | | -3.01M | | | | | | -1.80M | | | -1.90M | -1.80M | -3.20M | -1.60M | -1.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,053.66M | 4.04M | 2.92M | 1,308.77M | -1.62M | -500.30M | -500.14M | -2.00M | -241.71M | -10.44M | -204.65M | -675.75M | 236.82M | 10.30M | | -288.52M | -291.07M | -12.01M | -256.52M | -352.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,084.44M | -79.61M | 21.45M | 418.56M | -114.26M | -379.29M | -495.96M | 154.94M | -350.04M | -29.26M | 583.05M | -718.58M | 1.15M | -96.64M | 81.84M | -134.16M | 12.86M | 26.56M | 75.90M | 31.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -115.71M | 51.72M | 160.96M | 106.28M | -147.45M | 18.11M | 78.37M | 103.47M | -118.88M | -60.65M | 110.86M | 37.90M | -73.44M | 71.83M | 182.36M | 114.40M | 23.79M | 93.44M | 205.56M | 286.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1,084.44M | -79.61M | 21.45M | 418.56M | -114.26M | -379.29M | -495.96M | 154.94M | -350.04M | -29.26M | 583.05M | -718.58M | 1.15M | -96.64M | 81.84M | -134.16M | 12.86M | 26.56M | 75.90M | 31.94M |