|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -214.96M | -411.20M | -75.12M | -32.16M | -32.26M | -13.70M | -205.03M | -209.00M | -58.95M | -31.85M | -84.51M | 12.78M | -196.92M | -123.76M | -38.21M | -70.85M | -23.89M | -51.82M | -42.65M | -98.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 4.30M | 4.10M | 5.60M | 6.30M | 7.20M | 7.40M | 6.90M | 6.90M | 7.20M | 7.30M | 7.70M | 8.90M | 9.30M | 9.30M | 9.40M | 10.70M | 10.30M | 9.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 100.91M | 145.82M | 136.40M | 141.67M | 173.63M | 265.79M | 263.43M | 245.24M | 235.58M | 289.85M | 282.52M | 273.49M | 286.15M | 378.73M | 346.84M | 350.50M | 351.13M | 452.62M | 408.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | -0.43M | -0.88M | 0.92M | 1.52M | 3.29M | 1.50M | 4.30M | 5.31M | -8.62M | 3.21M | 0.22M | -0.77M | -2.16M | 1.75M | 5.23M | -0.08M | -48.63M | 11.14M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -9.32M | 0.50M | 4.18M | 0.28M | -11.58M | 0.60M | | | -1.20M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -6.86M | 0.61M | 42.61M | 7.92M | -7.40M | 8.35M | 1.10M | 9.00M | -20.41M | 3.75M | -0.15M | -0.41M | -1.99M | -0.99M | 0.97M | 0.26M | 153.82M | | 0.09M | 2.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.10M | | | | | | | | | | 26.67M | | 53.64M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 184.37M | 65.00M | 206.46M | 334.71M | 230.40M | 92.44M | 150.53M | 352.37M | 272.77M | 166.96M | 289.59M | 565.39M | 426.22M | 80.49M | 351.90M | 652.68M | 375.31M | 128.72M | 177.81M | 567.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.54M | 10.08M | 11.05M | 10.81M | 10.86M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | 9.84M | 16.98M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | -0.35M | | | | -4.17M | -7.16M | -6.87M | -6.34M | -5.99M | -5.55M | -1.61M | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,583.84M | 1,962.88M | 1,302.81M | 1,625.65M | 1,838.99M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.30M | 12.30M | 12.24M | 13.90M | 14.62M | 15.48M | 15.52M | 15.30M | 15.08M | 17.01M | 23.46M | 23.18M | 22.83M | 23.15M | 23.18M | 23.22M | 24.33M | 35.62M | 41.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.21M | 54.99M | 14.98M | 51.58M | -61.31M | 107.81M | -8.46M | 131.50M | -109.49M | 156.16M | 119.82M | -18.02M | -144.03M | 211.75M | -53.77M | 136.08M | -241.36M | 367.39M | -4.26M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 31.68M | 10.22M | 10.28M | 5.15M | 72.45M | 31.15M | 18.59M | -27.70M | 56.87M | -33.02M | 33.65M | 28.23M | -10.70M | -10.14M | 24.86M | -0.09M | 28.25M | -24.96M | 35.31M | -23.92M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -84.41M | 21.12M | 64.53M | 92.00M | -108.44M | 58.26M | 131.24M | -6.44M | -71.33M | 59.14M | 67.15M | 103.17M | -108.17M | 30.46M | 131.51M | 37.18M | -115.02M | 32.96M | 182.99M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 23.56M | 13.46M | 913.89M | 1,002.79M | 90.59M | -9.85M | 101.25M | 123.64M | 322.27M | -44.40M | 135.85M | 35.99M | 492.78M | -101.92M | 25.76M | 171.96M | 112.90M | -200.10M | 43.58M | -1.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -8.79M | 0.00M | 12.58M | 26.47M | -24.65M | 16.50M | 1.39M | 2.69M | 2.58M | 3.67M | 5.33M | 1.51M | 31.60M | 2.65M | 3.85M | 1.80M | 4.88M | 4.20M | 9.29M | 3.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | | | -4.02M | | | | | 0.16M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -7.96M | 1.14M | 2.70M | 13.02M | 2.55M | 0.60M | | | 5.17M | | 844.73M | | 3.04M | 4.97M | | 0.99M | 8.28M | 15.70M | 1,213.18M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 124.45M | 186.26M | 7.60M | 2.60M | 12.85M | 28.95M | 18.75M | 26.25M | | | 16.15M | 63.00M | 37.39M | 46.15M | 25.48M | 53.58M | 19.67M | 31.89M | 53.22M | 59.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 79.53M | 158.13M | -49.68M | -48.83M | -23.88M | -6.24M | 13.97M | 14.57M | -23.56M | -56.90M | -862.43M | -26.31M | -18.10M | -18.69M | -111.70M | -76.97M | -134.96M | -60.69M | -1143.90M | 404.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | 30.98M | 104.52M | | 4.36M | | | | | | | | | -3.14M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -486.80M | 366.67M | -779.85M | 9.53M | -11.14M | 1.40M | | -31.75M | -118.07M | -65.88M | -114.27M | -47.88M | -180.19M | -186.75M | -69.24M | -134.31M | -392.28M | -252.81M | -197.44M | -990.95M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -2.11M | -0.25M | -0.28M | -6.57M | -4.94M | 3.52M | 0.42M | -0.81M | -3.28M | 4.06M | -2.77M | -0.00M | 3.56M | -9.06M | 1.78M | 3.86M | -5.93M | -0.82M | -2.55M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -222.91M | 587.69M | -623.33M | 295.12M | 188.81M | 82.66M | 168.02M | 335.61M | 130.34M | 40.89M | -683.05M | 488.43M | 227.93M | -121.39M | 161.90M | 443.19M | -148.07M | -190.71M | -1164.36M | -21.88M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 193.16M | 65.00M | 193.87M | 308.24M | 255.04M | 75.95M | 149.14M | 349.68M | 270.19M | 163.29M | 284.26M | 563.88M | 394.62M | 77.84M | 348.06M | 650.88M | 370.44M | 124.51M | 168.52M | 563.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -222.90M | 589.80M | -623.08M | 295.40M | 195.38M | 87.60M | 164.50M | 335.19M | 131.14M | 44.17M | -687.11M | 491.20M | 227.93M | -124.95M | 170.96M | 441.41M | -151.93M | -184.78M | -1163.54M | -19.33M |