|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -347.00M | -267.00M | -9.00M | -2.00M | -2.00M | | | | | | -23.00M | -17.00M | -20.00M | -52.00M | 8.00M | 2.00M | 10.00M | 3.00M | 46.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 9.00M | 81.00M | 91.00M | 13.00M | 123.00M | 110.00M | 103.00M | 130.00M | 109.00M | 109.00M | 108.00M | 113.00M | 108.00M | 119.00M | 97.00M | 99.00M | 99.00M | 95.00M | 81.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -3.20M | 0.45M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 10.00M | 11.00M | 10.00M | 10.00M | 13.00M | 18.00M | 18.00M | 20.00M | 18.00M | 17.00M | 19.00M | 21.00M | 16.00M | 16.00M | 15.00M | 18.00M | 15.00M | 14.00M | 14.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.00M | 104.00M | 5.00M | 4.00M | | | 6.00M | | | -6.00M | 6.00M | | | | | | 2.00M | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -399.00M | -2804.00M | -215.00M | 3,392.00M | 863.00M | 165.00M | 84.00M | 93.00M | 100.00M | 75.00M | 86.00M | 80.00M | 55.00M | 171.00M | 122.00M | 104.00M | 87.00M | 105.00M | 72.00M | 200.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 17.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 12.00M | 3.28M | 23.00M | 1.00M | 2.00M | 3.00M | 1.00M | 1.00M | 1.00M | 17.00M | 5.00M | | 1.00M | 15.00M | 5.00M | | | 20.00M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 3.00M | 42.00M | 43.00M | 4.00M | 2.00M | 36.00M | 40.00M | 45.00M | 49.00M | 53.00M | 56.00M | 59.00M | 63.00M | 62.00M | 65.00M | 67.00M | 67.00M | 65.00M | 65.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 56.00M | -7.00M | -56.00M | -25.00M | 5.00M | -6.00M | 3.00M | 16.00M | 7.00M | -2.00M | 4.00M | 15.00M | 2.00M | -13.00M | 11.00M | 36.00M | 6.00M | -8.00M | 4.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 697.00M | 2,892.00M | 257.00M | -3414.00M | -467.00M | -23.00M | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 15.00M | -12.00M | 6.00M | -7.00M | 2.00M | 2.00M | | | 7.00M | -1.00M | 6.00M | 5.00M | 14.00M | -23.00M | 5.00M | 21.00M | -18.00M | -2.00M | 32.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 155.00M | -150.00M | -43.00M | -26.00M | 17.00M | -8.00M | -3.00M | 5.00M | -5.00M | 2.00M | | -1.00M | 9.00M | -8.00M | 9.00M | 9.00M | 14.00M | -27.00M | 23.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -5.00M | -29.00M | 2.00M | -10.00M | 14.00M | -12.00M | | -5.00M | 1.00M | 5.00M | 6.00M | -33.00M | 32.00M | 14.00M | -5.00M | 4.00M | 8.00M | | -4.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -23.00M | 72.00M | 33.00M | 27.00M | 27.00M | 28.00M | 31.00M | 35.00M | 35.00M | 34.00M | 39.00M | 37.00M | 33.00M | 34.00M | 36.00M | 37.00M | 32.00M | 28.00M | 34.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 14.00M | 7.00M | 5.00M | 6.00M | 6.00M | 8.00M | 9.00M | 9.00M | 6.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 108.00M | 7.00M | 8.00M | 11.00M | 10.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | 399.00M | | | | 7.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.00M | 366.00M | 510.00M | | 160.00M | 295.00M | -455.00M | 433.00M | 373.00M | 330.00M | -1136.00M | 139.00M | 335.00M | 432.00M | -669.00M | 2.00M | 270.00M | 66.00M | 73.00M | 391.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391.00M | -674.00M | 467.00M | -563.00M | -371.00M | -189.00M | -410.00M | -97.00M | 181.00M | 255.00M | -314.00M | -204.00M | -3.00M | 328.00M | 274.00M | -52.00M | 77.00M | 19.00M | -50.00M | 376.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.00M | 2,150.00M | 60.00M | -2981.00M | -995.00M | -184.00M | -181.00M | -68.00M | -109.00M | -49.00M | -126.00M | 71.00M | -311.00M | -607.00M | -386.00M | -219.00M | -490.00M | 163.00M | -128.00M | -666.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.00M | -1328.00M | 312.00M | -152.00M | -503.00M | -208.00M | -507.00M | -72.00M | 172.00M | 281.00M | -354.00M | -53.00M | -259.00M | -108.00M | 10.00M | -167.00M | -326.00M | 287.00M | -106.00M | -90.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -412.00M | -2781.00M | -287.00M | 3,359.00M | 836.00M | 138.00M | 56.00M | 62.00M | 65.00M | 40.00M | 52.00M | 41.00M | 18.00M | 138.00M | 88.00M | 68.00M | 50.00M | 73.00M | 44.00M | 166.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.00M | -1328.00M | 312.00M | -152.00M | -503.00M | -208.00M | -507.00M | -72.00M | 172.00M | 281.00M | -354.00M | -53.00M | -259.00M | -108.00M | 10.00M | -167.00M | -326.00M | 287.00M | -106.00M | -90.00M |