|
Net Income (Quarter)
|
| | | | 45.00M | -120.00M | | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M | 1.00M | |
|
Depreciation and Depletion (Quarter)
|
| | | | 25.00M | 14.00M | | 17.00M | 18.00M | 21.00M | 16.00M | 24.00M | 20.00M | 25.00M | 23.00M | 26.00M | 30.00M | 27.00M | 32.00M | 30.00M | 30.00M | 33.00M | 33.00M | 34.00M |
|
Share-based Compensation (Quarter)
|
| | | | 3.00M | 15.00M | | 33.00M | 32.00M | 12.00M | 35.00M | 37.00M | 38.00M | 26.00M | 46.00M | 28.00M | 20.00M | 11.00M | 17.00M | 6.00M | 5.00M | 3.00M | 5.00M | 4.00M |
|
Deferred Taxes (Quarter)
|
| | | | | -1.00M | | | | | 31.00M | -7.00M | 4.00M | 37.00M | -43.00M | -26.00M | -13.00M | -36.00M | 56.00M | -4.00M | -4.00M | -189.00M | 205.00M | -7.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | -24.00M | 114.00M | 8.00M | 57.00M | -6.00M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | 517.00 | 0.01M | 3.01M | 0.25M | 0.34M | 0.50M | 3.05M | 1.75M | 0.43M | 1.03M | 3.86M | 2.57M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | 25.03M | 7.00M | 9.48M | 4.71M | 10.01M | 4.99M | -12.00M | 6.00M | 3.79M | 5.64M | 17.00M | 9.00M | -11.00M | 6.00M | 55.00M | | -11.00M | 28.00M | 5.00M | 1.00M |
|
Cash from Operations (Quarter)
|
| | | | 39.00M | -7.00M | | 19.00M | | | 37.00M | 72.00M | 90.00M | 89.00M | 135.00M | 92.00M | 66.00M | -83.00M | 118.00M | 73.00M | 86.00M | 77.00M | 124.00M | 79.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 983.00M | 1,293.00M | 803.00M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 50.00M | 74.00M | | 79.00M | 80.00M | 78.00M | 41.00M | 71.00M | 70.00M | 69.00M | 71.00M | 71.00M | 69.00M | 70.00M | 70.00M | 71.00M | 70.00M | 70.00M | 70.00M | 70.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 4.00M | -1.00M | | -1.00M | 1.00M | 1.00M | -1.00M | -1.00M | 1.00M | | | -1.00M | 1.00M | 2.00M | 1.00M | | 1.00M | | 1.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 25.00M | 14.00M | | 17.00M | 18.00M | 21.00M | 16.00M | 24.00M | 20.00M | 25.00M | 23.00M | 26.00M | 30.00M | 27.00M | 32.00M | 30.00M | 30.00M | 33.00M | 33.00M | 34.00M |
|
Change in Receivables (Quarter)
|
| | | | -88.00M | 22.00M | | 37.00M | | | 1.00M | -40.00M | 6.00M | 23.00M | 31.00M | -42.00M | -20.00M | 81.00M | 18.00M | -33.00M | -27.00M | -12.00M | -12.00M | -28.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | 37.00M | 14.00M | | -82.00M | | | 71.00M | -117.00M | -3.00M | 44.00M | 15.00M | -47.00M | -28.00M | 86.00M | 20.00M | -60.00M | -16.00M | -20.00M | 6.00M | -38.00M |
|
Change in Taxes (Quarter)
|
| | | | -0.15M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | 128.00M | 103.00M | | -31.00M | | | 50.00M | -51.00M | -5.00M | 8.00M | 46.00M | -41.00M | 13.00M | 53.00M | 74.00M | -11.00M | 2.00M | 30.00M | 23.00M | -20.00M |
|
Capital Expenditures (Quarter)
|
| | | | 14.00M | 27.00M | | 41.00M | | | 16.00M | 45.00M | 33.00M | 36.00M | 26.00M | 31.00M | 36.00M | 28.00M | 26.00M | 29.00M | 28.00M | 28.00M | 25.00M | 26.00M |
|
Acquisitions (Quarter)
|
| | | | | 1,394.00M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | -2.00M | 13.00M | -5.00M | -6.00M | 983.00M | -4.00M | | | | -13.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | -14.00M | -1421.00M | | -41.00M | | | -103.00M | -45.00M | -44.00M | -25.00M | -45.00M | -36.00M | -42.00M | 944.00M | -19.00M | -29.00M | -28.00M | -41.00M | -25.00M | -26.00M |
|
Other financing activities (Quarter)
|
| | | | 2.00M | 7.00M | | 33.00M | 42.00M | 54.00M | 109.00M | 37.00M | 38.00M | 35.00M | -88.00M | | 22.00M | -22.00M | | | -2.00M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | -369.00M | 2,625.00M | | 305.00M | | | -111.00M | -160.00M | 86.00M | -61.00M | -9.00M | -118.00M | -126.00M | -762.00M | -90.00M | -176.00M | -66.00M | -46.00M | -10.00M | -156.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | 21.00M | 21.00M | 22.00M | 22.00M | 21.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | 4.00M | | -2.00M | -7.00M | | 1.00M | | | -5.00M | | -2.00M | -1.00M | 4.00M | | | | | | |
|
Change in Cash (Quarter)
|
| | | | -342.00M | 1,201.00M | | 281.00M | | | 101.00M | -133.00M | -64.00M | 33.00M | 164.00M | -12.00M | -133.00M | 137.00M | 20.00M | -132.00M | -8.00M | -10.00M | 89.00M | -104.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | 25.00M | -34.00M | | -22.00M | | | 21.00M | 27.00M | 57.00M | 53.00M | 109.00M | 61.00M | 30.00M | -111.00M | 92.00M | 44.00M | 58.00M | 49.00M | 99.00M | 53.00M |
|
Net Cash Flow (Quarter)
|
| | | | -344.00M | 1,197.00M | | 283.00M | | | -177.00M | -133.00M | 132.00M | 3.00M | 81.00M | -62.00M | -102.00M | 99.00M | 9.00M | -132.00M | -8.00M | -10.00M | 89.00M | -103.00M |