|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -227.87M | -224.16M | -291.42M | -221.63M | -322.77M | -482.35M | -229.44M | -342.14M | -166.19M | -141.71M | -365.41M | -55.35M | -31.86M | -9.73M | -12.47M | 20.02M | 22.42M | 37.28M | -45.85M | 90.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 14.50M | 16.40M | 16.60M | 17.40M | 18.40M | 19.20M | 20.10M | 24.30M | 23.20M | 22.40M | 23.80M | 23.30M | 22.80M | 21.90M | 21.90M | 22.30M | 21.10M | 19.90M | 17.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 144.17M | 164.04M | 186.92M | 155.28M | 242.09M | 208.90M | 192.30M | 170.80M | 153.09M | 185.47M | 166.49M | 158.61M | 147.66M | 154.56M | 155.78M | 139.27M | 149.25M | 158.17M | 153.71M | 136.51M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.09M | 5.20M | 3.84M | | | | 7.41M | 21.48M | | | -43.63M | -6.86M | 0.67M | 0.80M | -23.23M | 9.42M | 42.00M | 12.84M | 80.60M | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.68M | | 2.27M | | 8.74M | 88.98M | -62.71M | 21.78M | 9.33M | 3.16M | 279.05M | 6.20M | | | 17.27M | 2.45M | 1.23M | 2.67M | -4.51M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 21.72M | -46.17M | -38.24M | -17.57M | -62.57M | -115.77M | -58.45M | -97.87M | 83.65M | 206.43M | 222.54M | 190.12M | 213.34M | 204.33M | 108.45M | 191.04M | 277.08M | 263.56M | 271.56M | 153.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.59M | -11.05M | 73.67M | -10.71M | 36.25M | -53.44M | -5.26M | -3.52M | -1.88M | 27.21M | 5.16M | 5.08M | 4.99M | 4.09M | 4.94M | 4.31M | 6.20M | 6.12M | 5.37M | 2.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 15.72M | 10.74M | 12.63M | 13.45M | 15.25M | 16.58M | 17.86M | 18.20M | 18.36M | 18.46M | 18.83M | 18.96M | 19.20M | 19.32M | 19.27M | 19.12M | 18.51M | 17.61M | 17.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 59.81M | 70.26M | 68.71M | 68.10M | 1.50M | 1.90M | 71.25M | 71.39M | 3.50M | 13.00M | 65.44M | 53.32M | 18.50M | 50.79M | 49.81M | 49.56M | 16.70M | 48.50M | 47.54M | 34.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 47.25M | 39.50M | 36.76M | 19.62M | 72.16M | 29.57M | 73.30M | 35.22M | 56.91M | -23.01M | 15.98M | -15.64M | 4.54M | 23.74M | 48.51M | -8.46M | 11.57M | 27.83M | 24.12M | 74.87M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 37.35M | -35.74M | 18.86M | 1.25M | 5.41M | 4.93M | 18.75M | 0.07M | -13.65M | 11.00M | 14.95M | -37.76M | -21.27M | 9.77M | 29.00M | 7.85M | -32.18M | -35.48M | 44.83M | 6.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 37.62M | 18.81M | 42.82M | 18.15M | 60.28M | 43.98M | -46.98M | -19.13M | -25.23M | -15.31M | 7.86M | -12.45M | 36.10M | -7.62M | 71.40M | -94.26M | 54.18M | 44.02M | 98.71M | -155.75M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 41.52M | -45.62M | 79.03M | -4.42M | 12.92M | -5.34M | 91.16M | 51.44M | -79.30M | 43.67M | -72.15M | 0.31M | -20.06M | 14.00M | 159.22M | -33.52M | 42.02M | -35.37M | 16.32M | 0.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 16.57M | 11.74M | 12.47M | 10.25M | 0.53M | 17.86M | 17.13M | 9.86M | 10.21M | 10.45M | -19.22M | 11.15M | 14.68M | 14.42M | 11.55M | 1.16M | 22.99M | 13.81M | -32.12M | 16.71M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 27.25M | 396.70M | 0.64M | 27.68M | 4.01M | 1.16M | 4.56M | | 0.17M | 5.60M | | | | | | | | | | 0.69M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.50M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 397.64M | 579.98M | 280.33M | 442.75M | 311.82M | 311.42M | 373.48M | 355.19M | 694.82M | 714.83M | 435.58M | 638.18M | 954.78M | 432.30M | 328.22M | 207.43M | 610.60M | 225.94M | 207.14M | 333.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -815.47M | -270.25M | -38.26M | 150.97M | -786.60M | -46.52M | 65.70M | 202.47M | 307.31M | -144.03M | -137.14M | 189.77M | 784.61M | 267.36M | 129.10M | -19.14M | 402.02M | -161.50M | -140.43M | -41.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 227.05M | -227.72M | 0.04M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 265.41M | 14.44M | 57.02M | 4.11M | 30.30M | -1.15M | 11.76M | -121.54M | -347.82M | -66.86M | -107.39M | -363.23M | -897.79M | -642.78M | -407.77M | -125.79M | -175.91M | -347.95M | -183.44M | -252.57M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.01M | -0.03M | 0.03M | 0.29M | -0.17M | -0.09M | 0.04M | 0.07M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -528.44M | -301.99M | -19.51M | 137.53M | -818.58M | -163.61M | 18.91M | -16.90M | 35.90M | 2.84M | -21.99M | 16.66M | 100.16M | -171.10M | -170.23M | 46.11M | 503.19M | -245.89M | -52.31M | -140.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.14M | -57.91M | -50.72M | -27.82M | -63.09M | -133.63M | -75.58M | -107.73M | 73.43M | 195.98M | 241.76M | 178.97M | 198.66M | 189.91M | 96.90M | 189.88M | 254.09M | 249.75M | 303.67M | 136.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -528.34M | -301.97M | -19.48M | 137.50M | -818.87M | -163.45M | 19.00M | -16.94M | 43.14M | -4.47M | -21.99M | 16.66M | 100.16M | -171.10M | -170.23M | 46.11M | 503.19M | -245.89M | -52.31M | -140.56M |