|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 8.00M | 10.00M | 16.00M | 748.00M | -15.00M | 319.00M | -2.00M | -1.00M | 8.00M | -4.00M | -2.00M | -1.00M | -25.00M | -7.00M | 1.00M | 1.00M | -23.00M | -1.00M | 2.00M | 1.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 40.00M | 39.00M | 36.00M | 37.00M | 37.00M | 36.00M | 36.00M | 37.00M | 38.00M | 39.00M | 56.00M | 63.00M | 42.00M | 36.00M | 34.00M | 45.00M | 61.00M | 34.00M | 33.00M | 30.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.00M | 1.00M | 6.00M | 5.00M | 7.00M | 4.00M | 7.00M | 6.00M | 3.00M | 5.00M | 1.00M | 7.00M | 4.00M | 5.00M | 4.00M | 5.00M | 3.00M | 2.00M | 4.00M | 5.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.00M | -23.00M | 3.00M | -6.00M | -2.00M | -30.00M | 7.00M | 8.00M | -4.00M | -43.00M | -30.00M | -106.00M | -1.00M | -165.00M | -3.00M | 4.00M | 4.00M | 68.00M | 1.00M | 2.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.00M | 21.00M | -9.00M | -5.00M | -5.00M | -1754.00M | -34.00M | -13.00M | 4.00M | -8.00M | -14.00M | -13.00M | -11.00M | -13.00M | -10.00M | -8.00M | -9.00M | -13.00M | -16.00M | -9.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.00M | | | | 0.09M | | | | 0.10M | | | | 0.09M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -13.00M | -5.00M | 13.00M | -7.00M | -65.00M | 65.00M | 26.00M | 1.00M | 1.00M | -14.00M | 35.00M | 1.00M | 1.00M | -5.00M | | | 1.00M | 22.00M | 7.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | 4.00M | | | | | | | 11.00M | 183.00M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.42M | | | | 1.09M | | | | 1.02M | | | | 0.82M | | | | 0.75M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 194.00M | 152.00M | 14.00M | 17.00M | -17.00M | 179.00M | -29.00M | 56.00M | 136.00M | 131.00M | 201.00M | 54.00M | 127.00M | 80.00M | -30.00M | 9.00M | 115.00M | 40.00M | 125.00M | 50.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 706.00M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.00M | 3.00M | 1.00M | 2.00M | 1.00M | 3.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 2.00M | 1.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 62.00M | 64.00M | 60.00M | 61.00M | 61.00M | 59.00M | 59.00M | 61.00M | 61.00M | 62.00M | 77.00M | 83.00M | 61.00M | 53.00M | 51.00M | 60.00M | 76.00M | 50.00M | 48.00M | 45.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -70.00M | 67.00M | 72.00M | 108.00M | 135.00M | -78.00M | 123.00M | 89.00M | -46.00M | -169.00M | -167.00M | 37.00M | 60.00M | -157.00M | 109.00M | 65.00M | -68.00M | 85.00M | -98.00M | 18.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 21.00M | 31.00M | 15.00M | 22.00M | 30.00M | 46.00M | 23.00M | 35.00M | 43.00M | 69.00M | 36.00M | 34.00M | 29.00M | 38.00M | 23.00M | 21.00M | 20.00M | 34.00M | 14.00M | 17.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | 1.00M | 10.00M | 40.00M | | | | | 8.00M | | | | | | 11.00M | | 5.00M | 4.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -1.00M | 1,651.00M | | 8.00M | | | | | | | | | | 16.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -22.00M | -24.00M | 7.00M | 39.00M | 29.00M | 12.00M | | 16.00M | 30.00M | 12.00M | 9.00M | 11.00M | 40.00M | -7.00M | 5.00M | 19.00M | 12.00M | 26.00M | 12.00M | 12.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -322.00M | -27.00M | -7.00M | -35.00M | -18.00M | -42.00M | -27.00M | -18.00M | -12.00M | -52.00M | -26.00M | -23.00M | -5.00M | 3.00M | -18.00M | 17.00M | 1.00M | -3.00M | 2.00M | 16.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | 3.00M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -10.00M | -183.00M | -11.00M | -799.00M | -66.00M | -20.00M | -27.00M | -161.00M | -178.00M | -5.00M | -139.00M | -20.00M | -151.00M | -169.00M | -22.00M | -69.00M | -70.00M | -18.00M | -21.00M | -19.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 19.00M | 18.00M | 17.00M | 17.00M | 18.00M | 18.00M | 18.00M | 18.00M | 20.00M | 20.00M | 20.00M | 19.00M | 20.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -3.00M | 1.00M | -5.00M | -4.00M | 3.00M | 3.00M | | 2.00M | 1.00M | 1.00M | | | -1.00M | | 2.00M | 2.00M | -1.00M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -111.00M | -52.00M | -4.00M | 758.00M | -335.00M | -1224.00M | -83.00M | -164.00M | -13.00M | 31.00M | 23.00M | -1.00M | -40.00M | -99.00M | -81.00M | -32.00M | 46.00M | -18.00M | 106.00M | 39.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 173.00M | 121.00M | -1.00M | -5.00M | -47.00M | 133.00M | -52.00M | 21.00M | 93.00M | 62.00M | 165.00M | 20.00M | 98.00M | 42.00M | -53.00M | -12.00M | 95.00M | 6.00M | 111.00M | 33.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -138.00M | -58.00M | -4.00M | -817.00M | -101.00M | 117.00M | -83.00M | -123.00M | -54.00M | 74.00M | 36.00M | 11.00M | -29.00M | -86.00M | -70.00M | -43.00M | 46.00M | 19.00M | 106.00M | 47.00M |