|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 106.00M | 25.00M | 153.00M | 239.00M | 80.00M | 172.00M | 259.00M | 168.00M | 354.00M | 97.00M | 90.00M | 38.00M | -122.00M | 40.00M | -105.00M | -90.00M | 401.00M | -116.00M | -160.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 11.00M | | 36.00M | | 21.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 11.00M | 15.00M | 25.00M | 11.00M | 13.00M | 22.00M | 9.00M | 6.00M | 15.00M | 4.00M | 10.00M | | 3.00M | 2.00M | 6.00M | 12.00M | 19.00M | 5.00M | 12.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 68.00M | -64.00M | -4.00M | -6.00M | -12.00M | 5.00M | 3.00M | 25.00M | 3.00M | 36.00M | -5.00M | -43.00M | 31.00M | -33.00M | -49.00M | -42.00M | 88.00M | -5.00M | -29.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 4.00M | -4.00M | -3.00M | | 1.00M | 12.00M | -1.00M | 4.00M | 4.00M | 1.00M | -3.00M | 10.00M | 4.00M | 2.00M | 1.00M | -9.00M | 12.00M | 1.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | 9.00M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 139.00M | 14.00M | 322.00M | 390.00M | 156.00M | 99.00M | 247.00M | 367.00M | 370.00M | -36.00M | 177.00M | 81.00M | 48.00M | 98.00M | -195.00M | 176.00M | 163.00M | | 64.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 67.00M | 74.00M | 67.00M | 73.00M | 75.00M | 73.00M | 68.00M | 72.00M | 81.00M | 77.00M | 76.00M | 72.00M | 75.00M | 74.00M | 68.00M | 78.00M | 111.00M | 145.00M | 79.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 44.00M | -24.00M | 14.00M | 25.00M | -75.00M | 8.00M | -18.00M | 95.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -59.00M | -43.00M | 11.00M | 88.00M | -78.00M | 17.00M | -35.00M | 79.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 3.00M | -64.00M | 73.00M | -64.00M | -27.00M | -46.00M | -6.00M | 120.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 47.00M | 61.00M | -39.00M | 85.00M | 114.00M | -431.00M | -57.00M | 41.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -14.00M | -21.00M | 47.00M | -15.00M | 23.00M | -28.00M | 31.00M | 16.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 62.00M | 36.00M | 26.00M | 62.00M | 57.00M | 46.00M | 45.00M | 55.00M | 50.00M | 55.00M | 47.00M | 43.00M | 34.00M | 55.00M | 51.00M | 41.00M | 38.00M | 55.00M | 47.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1.00M | | | | | | | | 1.00M | -1.00M | | 1.00M | | 9.00M | 2.00M | | 6.00M | -5.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 19.00M | 1.00M | 1.00M | 1.00M | 3.00M | 1.00M | 1.00M | 4.00M | 4.00M | 1.00M | 1.00M | 1.00M | 4.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.00M | -63.00M | -34.00M | -41.00M | -115.00M | -61.00M | -54.00M | -34.00M | -96.00M | -51.00M | -58.00M | -55.00M | -74.00M | -35.00M | 43.00M | -82.00M | -185.00M | -42.00M | -53.00M | -43.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -3.00M | -1.00M | -2.00M | -3.00M | -1.00M | -1.00M | -2.00M | | -3.00M | -4.00M | -3.00M | -1.00M | -2.00M | -6.00M | | -6.00M | -1.00M | -3.00M | 15.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -248.00M | -29.00M | -36.00M | -115.00M | -58.00M | -370.00M | -153.00M | -122.00M | -121.00M | -181.00M | 384.00M | -664.00M | -65.00M | -65.00M | 312.00M | -15.00M | -90.00M | -47.00M | -106.00M | -20.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | | -210.00M | | 12.00M | 76.00M | 71.00M | 36.00M | 50.00M | 29.00M | 51.00M | 17.00M | 17.00M | 50.00M | | 12.00M | | | | 3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -188.00M | 47.00M | -56.00M | 166.00M | 217.00M | -275.00M | -108.00M | 91.00M | 150.00M | 138.00M | 290.00M | -542.00M | -58.00M | -52.00M | 453.00M | -292.00M | -99.00M | 74.00M | -159.00M | 1.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 77.00M | -22.00M | 296.00M | 328.00M | 99.00M | 53.00M | 202.00M | 312.00M | 320.00M | -91.00M | 130.00M | 38.00M | 14.00M | 43.00M | -246.00M | 135.00M | 125.00M | -55.00M | 17.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -188.00M | 47.00M | -56.00M | 166.00M | 217.00M | -275.00M | -108.00M | 91.00M | 150.00M | 138.00M | 290.00M | -542.00M | -58.00M | -52.00M | 453.00M | -292.00M | -99.00M | 74.00M | -159.00M | 1.00M |