|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | -3.00M | -85.00M | -9.00M | | | | | 119.00M | 180.00M | 190.00M | 84.00M | 94.00M | 211.00M | -138.00M | 393.00M | 294.00M | 215.00M | 238.00M | 200.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 74.00M | 73.00M | 75.00M | 75.00M | 76.00M | 79.00M | 78.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 6.00M | 10.00M | 6.00M | 10.00M | 6.00M | 7.00M | 6.00M | 11.00M | 6.00M | 10.00M | 4.00M | 12.00M | 8.00M | 12.00M | 10.00M | 14.00M | 12.00M | 11.00M | 11.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 14.00M | -13.00M | 1.00M | | -3.00M | -17.00M | 11.00M | 4.00M | | -8.00M | 8.00M | | | | -3.00M | -25.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -31.00M | -11.00M | 16.00M | -1.00M | -73.00M | -1.00M | 23.00M | 11.00M | 6.00M | 15.00M | 82.00M | 23.00M | 17.00M | -13.00M | 48.00M | -2.00M | 47.00M | 30.00M | 8.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -385.00M | 554.00M | 76.00M | 660.00M | -301.00M | 497.00M | -62.00M | 669.00M | -235.00M | 528.00M | 539.00M | 621.00M | -102.00M | 445.00M | 554.00M | 295.00M | 14.00M | 449.00M | 580.00M | 487.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 112.00M | 113.00M | 111.00M | 115.00M | 116.00M | 115.00M | 114.00M | 123.00M | 125.00M | 124.00M | 127.00M | 115.00M | 115.00M | 114.00M | 104.00M | 110.00M | 114.00M | 116.00M | 116.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 777.00M | -211.00M | -85.00M | -441.00M | 685.00M | -109.00M | 369.00M | -901.00M | 547.00M | -195.00M | -191.00M | -222.00M | 365.00M | -80.00M | -167.00M | -106.00M | 370.00M | -59.00M | -176.00M | -97.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | 190.00M | 187.00M | 304.00M | 117.00M | 193.00M | 297.00M | 232.00M | 233.00M | 221.00M | 160.00M | 179.00M | 94.00M | 84.00M | 76.00M | 149.00M | 33.00M | 56.00M | 92.00M | 232.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 22.00M | 20.00M | 12.00M | 3.00M | | | 1.00M | 1.00M | 3.00M | 12.00M | | 10.00M | -1.00M | 7.00M | 21.00M | 8.00M | 3.00M | 4.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 8.00M | | | | | | 126.00M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,255.00M | | | 182.00M | -180.00M | | 56.00M | | | 12.00M | | | | 338.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.00M | -191.00M | 2,102.00M | -284.00M | -117.00M | -13.00M | -282.00M | -230.00M | -161.00M | -217.00M | -142.00M | -284.00M | -81.00M | -62.00M | -65.00M | 196.00M | 1.00M | -45.00M | -77.00M | -199.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 4.00M | -13.00M | 13.00M | 7.00M | | 18.00M | -40.00M | 1.00M | | 7.00M | -9.00M | -1.00M | -2.00M | 2.00M | 11.00M | | -3.00M | -7.00M | 29.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | -368.00M | -490.00M | -2031.00M | 321.00M | -359.00M | 270.00M | -257.00M | 262.00M | -161.00M | -136.00M | 151.00M | 9.00M | -79.00M | -190.00M | -1266.00M | -153.00M | -274.00M | -253.00M | -681.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | -3.00M | 55.00M | 43.00M | 27.00M | 26.00M | -19.00M | 176.00M | 36.00M | 28.00M | 62.00M | 193.00M | 45.00M | 55.00M | 35.00M | 74.00M | 58.00M | 64.00M | 52.00M | 50.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | 2.00M | -25.00M | -79.00M | -36.00M | -59.00M | | 5.00M | -3.00M | -9.00M | -2.00M | 10.00M | -8.00M | -11.00M | 23.00M | -42.00M | 1.00M | 29.00M | -10.00M | -6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -571.00M | -3.00M | 1,663.00M | -1734.00M | -133.00M | 66.00M | -74.00M | 187.00M | -137.00M | 141.00M | 259.00M | 498.00M | -182.00M | 293.00M | 322.00M | -817.00M | -137.00M | 159.00M | 240.00M | -399.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -520.00M | 364.00M | -111.00M | 356.00M | -418.00M | 304.00M | -359.00M | 437.00M | -468.00M | 307.00M | 379.00M | 442.00M | -196.00M | 361.00M | 478.00M | 146.00M | -19.00M | 393.00M | 488.00M | 255.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -560.00M | -5.00M | 1,688.00M | -1655.00M | -97.00M | 125.00M | -74.00M | 182.00M | -134.00M | 150.00M | 261.00M | 488.00M | -174.00M | 304.00M | 299.00M | -775.00M | -138.00M | 130.00M | 250.00M | -393.00M |