|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.83M | 152.30M | 10.20M | 144.60M | 110.90M | -104.00M | -257.00M | -153.40M | -610.30M | -206.00M | -543.60M | -91.60M | -2903.00M | -262.00M | -365.50M | -125.20M | -3726.20M | -11.90M | -133.90M | -92.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.51M | 12.50M | 15.90M | 16.30M | 16.50M | 17.50M | 21.40M | 24.00M | 27.40M | 31.50M | 36.40M | 33.70M | 33.90M | 35.90M | 38.10M | 40.20M | 39.70M | 42.10M | 40.80M | 41.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.34M | 49.10M | 47.10M | 46.30M | 40.50M | 43.90M | 107.90M | 86.70M | 79.30M | 78.70M | 90.40M | 85.90M | 80.60M | 75.30M | 86.20M | 82.90M | 79.60M | 40.70M | 95.90M | 90.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.01M | 48.30M | 5.10M | -54.50M | 0.30M | 25.00M | 52.70M | 12.90M | 17.50M | -7.90M | 65.00M | -87.70M | 47.20M | | | -25.20M | 169.50M | 1.30M | 0.30M | 0.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.07M | 9.80M | 55.28M | 0.69M | 4.92M | 19.90M | 3.40M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.64M | 148.20M | 135.50M | -264.50M | 238.80M | 100.80M | 54.60M | -119.60M | -34.70M | 5.00M | 64.80M | -77.00M | -8.90M | -191.00M | -128.40M | -4.80M | 279.00M | -44.70M | 128.40M | 305.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.40M | | 2,176.70M | | | | 3,545.20M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 10.20M | 5.60M | 39.60M | 11.40M | 0.10M | 0.10M | 766.60M | 15.00M | 0.10M | 0.10M | 494.00M | 16.10M | 0.20M | 0.10M | 359.20M | 174.80M | 0.30M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 8.60M | 1.40M | 0.20M | 0.60M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.51M | 12.50M | 15.90M | 16.30M | 16.50M | 17.50M | 21.40M | 24.00M | 27.40M | 31.50M | 36.40M | 33.70M | 33.90M | 35.90M | 38.10M | 40.20M | 39.70M | 42.10M | 40.80M | 41.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.66M | -74.70M | 317.50M | -157.00M | -67.90M | -214.90M | 199.70M | -142.80M | 51.20M | -141.30M | 193.50M | -150.20M | 14.30M | -91.60M | 261.20M | -172.50M | 107.90M | -114.80M | 507.90M | -341.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.96M | -6.34M | 1.18M | -0.77M | 1.82M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.08M | -42.00M | 343.40M | -440.70M | 93.70M | 18.80M | 18.70M | -487.50M | 44.90M | -191.80M | 29.40M | -396.90M | 358.40M | -191.20M | 143.10M | -310.20M | -107.60M | -239.80M | 179.50M | -218.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.18M | -94.70M | 127.40M | 110.00M | -173.60M | 67.60M | -125.00M | -30.70M | 10.90M | 14.40M | 50.90M | -38.10M | -39.00M | -118.30M | 113.70M | -25.50M | 18.20M | 43.50M | -30.40M | 187.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.69M | 86.40M | 24.80M | 22.20M | 25.20M | 42.50M | 56.90M | 38.30M | 66.50M | 31.50M | 28.40M | 35.60M | 46.20M | 35.10M | 36.80M | 43.40M | 54.10M | 25.10M | 31.90M | 69.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.98M | 97.90M | 33.70M | 25.70M | 4.00M | 3,128.10M | 28.80M | 84.90M | 69.10M | 1.60M | 11.40M | 4.50M | 0.60M | -9.60M | 0.20M | | 2.90M | | 2.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.30M | 161.20M | -160.20M | -44.90M | 823.80M | 125.60M | -1.20M | 311.70M | 105.90M | 0.80M | 130.20M | -109.80M | -1.40M | 6.60M | 11.90M | 0.20M | -6.10M | -0.70M | -236.30M | 47.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -565.90M | -13.80M | -370.30M | -95.70M | 619.00M | -2807.30M | 16.70M | -24.20M | -61.50M | 38.10M | 22.20M | -33.80M | -54.70M | -34.70M | -33.30M | -20.70M | -62.80M | -36.80M | -277.20M | -44.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 117.50M | | -117.70M | 7.50M | | | 2.80M | 5.40M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.03M | -39.10M | -205.30M | 4.70M | -17.10M | 2,017.00M | 116.50M | -228.90M | 25.70M | -20.80M | -50.30M | -0.90M | -19.40M | 596.50M | 0.50M | 31.20M | 22.30M | 618.30M | -0.30M | 26.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 1.80M | -2.50M | -2.00M | -2.50M | -14.70M | -21.50M | 17.60M | 2.70M | 3.80M | -11.20M | 15.30M | -4.80M | -0.90M | 8.90M | -16.40M | 11.80M | 20.20M | -6.10M | 3.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -452.60M | 97.10M | -442.60M | -357.50M | 838.20M | -704.20M | 166.30M | -355.10M | -67.80M | 26.10M | 25.50M | -96.40M | -87.80M | 369.90M | -152.30M | -10.70M | 250.30M | 557.00M | -155.20M | 290.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.95M | 61.80M | 110.70M | -286.70M | 213.60M | 58.30M | -2.30M | -157.90M | -101.20M | -26.50M | 36.40M | -112.60M | -55.10M | -226.10M | -165.20M | -48.20M | 224.90M | -69.80M | 96.50M | 236.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -452.29M | 95.30M | -440.10M | -355.50M | 840.70M | -689.50M | 187.80M | -372.70M | -70.50M | 22.30M | 36.70M | -111.70M | -83.00M | 370.80M | -161.20M | 5.70M | 238.50M | 536.80M | -149.10M | 287.00M |