|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 66.00M | 214.00M | -475.00M | 234.00M | 201.00M | 240.00M | -97.00M | 145.00M | -376.00M | 12.00M | -85.00M | 54.00M | 60.00M | -32.00M | -11.00M | -18.00M | -379.00M | 46.00M | -48.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 78.00M | 76.00M | 75.00M | 73.00M | 71.00M | 70.00M | 72.00M | 75.00M | 76.00M | 74.00M | 72.00M | 71.00M | 73.00M | 78.00M | 78.00M | 88.00M | 91.00M | 80.00M | 81.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 8.00M | 3.00M | 10.00M | 10.00M | 7.00M | 7.00M | 3.00M | 4.00M | 3.00M | 6.00M | 5.00M | 1.00M | 5.00M | 5.00M | 3.00M | 5.00M | 7.00M | 5.00M | 4.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -33.00M | -16.00M | -22.00M | 19.00M | -28.00M | 15.00M | 14.00M | 1.00M | -72.00M | -66.00M | -6.00M | | -15.00M | -18.00M | 2.00M | -14.00M | 111.00M | -15.00M | -18.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.21M | | | | 0.41M | | | | 0.34M | | | | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.12M | 2.00M | 1.00M | 0.28M | 0.32M | 4.77M | -30.00M | 0.27M | 5.00M | 0.44M | -7.00M | | 0.30M | -2.00M | | | 4.97M | 0.97M | -3.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 11.00M | | 78.00M | 6.00M | | | | 2.00M | 1.00M | 10.00M | 16.00M | 5.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.26M | | | | 42.67M | | | | 27.76M | | | | 3.29M | | | | 2.38M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 256.00M | 311.00M | 208.00M | 2.00M | 291.00M | 301.00M | 161.00M | -124.00M | 67.00M | 131.00M | 482.00M | -290.00M | -620.00M | 139.00M | 138.00M | -112.00M | 93.00M | 146.00M | 137.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 2.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | 79.00M | 78.00M | 75.00M | 74.00M | 72.00M | 72.00M | 74.00M | 79.00M | 78.00M | 76.00M | 76.00M | 71.00M | 74.00M | 73.00M | 74.00M | 88.00M | 91.00M | 80.00M | 81.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 213.00M | 75.00M | 55.00M | -118.00M | 294.00M | 45.00M | -83.00M | -347.00M | 205.00M | 56.00M | -49.00M | -198.00M | 186.00M | 101.00M | 49.00M | -197.00M | 111.00M | 63.00M | -11.00M | -269.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | -165.00M | -124.00M | 259.00M | -156.00M | -19.00M | 89.00M | 90.00M | -105.00M | 18.00M | 8.00M | -86.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 255.00M | 98.00M | -337.00M | -34.00M | 216.00M | 90.00M | -319.00M | -72.00M | 602.00M | -530.00M | 642.00M | -46.00M | -644.00M | 66.00M | -36.00M | -5.00M | 75.00M | 22.00M | -95.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | -5.00M | -3.00M | -3.00M | 6.00M | -14.00M | -16.00M | 162.00M | 3.00M | -8.00M | -10.00M | 18.00M | -5.00M | -6.00M | 13.00M | -44.00M | 37.00M | 202.00M | -220.00M | 261.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 83.00M | 67.00M | -105.00M | 37.00M | 4.00M | 199.00M | 67.00M | 34.00M | 19.00M | 182.00M | -153.00M | 44.00M | | 48.00M | -4.00M | 26.00M | 101.00M | -99.00M | 185.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 508.00M | 1.00M | 32.00M | | | | -8.00M | 146.00M | 5.00M | 3.00M | | | | | | 6.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -77.00M | -57.00M | -68.00M | 422.00M | -110.00M | -35.00M | -74.00M | -65.00M | -97.00M | -60.00M | 58.00M | -130.00M | -101.00M | -70.00M | -75.00M | -107.00M | -86.00M | -42.00M | -35.00M | -43.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -9.00M | | | | | | | 3.00M | | | | | -12.00M | | | 17.00M | -14.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -42.00M | -76.00M | -241.00M | -195.00M | -189.00M | -131.00M | -175.00M | -191.00M | -68.00M | -79.00M | 324.00M | -5.00M | -54.00M | -40.00M | -27.00M | 85.00M | -57.00M | -27.00M | -5.00M | -37.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 41.00M | 41.00M | 41.00M | 40.00M | 38.00M | 39.00M | 37.00M | 37.00M | 38.00M | 37.00M | 37.00M | 37.00M | 37.00M | 38.00M | 36.00M | 37.00M | 13.00M | 13.00M | 15.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 8.00M | -10.00M | -15.00M | -9.00M | -22.00M | -32.00M | 31.00M | 6.00M | -4.00M | -11.00M | 13.00M | -9.00M | -4.00M | 10.00M | -19.00M | 6.00M | 15.00M | 6.00M | 2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -97.00M | 131.00M | -8.00M | 420.00M | -306.00M | 103.00M | 20.00M | -64.00M | -283.00M | -76.00M | 502.00M | 360.00M | -454.00M | -734.00M | 47.00M | 97.00M | -249.00M | 39.00M | 112.00M | 59.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 173.00M | 244.00M | 313.00M | -35.00M | 287.00M | 102.00M | 94.00M | -158.00M | 48.00M | -51.00M | 635.00M | -334.00M | -620.00M | 91.00M | 142.00M | -138.00M | -8.00M | 245.00M | -48.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 123.00M | 2.00M | 435.00M | -297.00M | 125.00M | 52.00M | -95.00M | -289.00M | -72.00M | 513.00M | 347.00M | -445.00M | -730.00M | 37.00M | 116.00M | -255.00M | 24.00M | 106.00M | 57.00M |