|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -4.00M | 8.00M | -229.00M | -157.00M | | | | | | | -142.00M | -102.00M | 9.00M | 24.00M | -98.00M | -65.00M | -39.00M | -235.00M | -83.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.00M | 260.00M | 260.00M | 264.00M | 287.00M | 284.00M | 282.00M | 291.00M | 293.00M | 293.00M | 312.00M | 324.00M | 331.00M | 319.00M | 310.00M | 313.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 26.00M | 24.00M | 27.00M | 29.00M | 26.00M | 22.00M | 25.00M | 24.00M | 24.00M | 21.00M | 26.00M | 24.00M | 22.00M | 23.00M | 24.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 6.00M | -50.00M | -901.00M | 47.00M | 16.00M | 15.00M | 10.00M | 43.00M | 19.00M | 11.00M | 13.00M | -25.00M | -10.00M | 12.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.00M | 12.00M | 28.00M | -13.00M | -5.00M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 6.00M | | 6.00M | 8.00M | 12.00M | -26.00M | 2.00M | 9.00M | 14.00M | 2.00M | 14.00M | -15.00M | -13.00M | 62.00M | | -1.00M | | 9.00M | -2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 94.00M | 4.00M | | | 12.00M | 10.00M | 118.00M | | -69.00M | 13.00M | | | 12.00M | 11.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 611.00M | 302.00M | 225.00M | -246.00M | 362.00M | 353.00M | 524.00M | 174.00M | 779.00M | 348.00M | 508.00M | 80.00M | 454.00M | 232.00M | 309.00M | 218.00M | 462.00M | 318.00M | 304.00M | 204.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 12.00M | 15.00M | 16.00M | 14.00M | 6.00M | 7.00M | 6.00M | 2.00M | 11.00M | 6.00M | 6.00M | 4.00M | 8.00M | 6.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.00M | 304.00M | 295.00M | 300.00M | 323.00M | 320.00M | 318.00M | 327.00M | 326.00M | 326.00M | 345.00M | 357.00M | 364.00M | 352.00M | 344.00M | 347.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 80.00M | -40.00M | 17.00M | 40.00M | 65.00M | -47.00M | 5.00M | -67.00M | 23.00M | -20.00M | 57.00M | -46.00M | 62.00M | -29.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.00M | 153.00M | -263.00M | 315.00M | -187.00M | 145.00M | -247.00M | 33.00M | -254.00M | -32.00M | -113.00M | 174.00M | -100.00M | 21.00M | -135.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -3.00M | -1.00M | -11.00M | -12.00M | -3.00M | -3.00M | -17.00M | -17.00M | -11.00M | | -58.00M | -3.00M | -20.00M | -3.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -28.00M | 21.00M | -9.00M | -23.00M | -28.00M | 27.00M | -1.00M | 9.00M | -22.00M | 49.00M | -2.00M | 2.00M | | 46.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | 136.00M | 207.00M | 210.00M | 261.00M | 246.00M | 235.00M | 148.00M | 15.00M | 30.00M | -24.00M | 245.00M | 348.00M | 424.00M | -843.00M | 223.00M | 230.00M | -361.00M | 713.00M | 96.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 669.00M | -665.00M | 3.00M | 1.00M | 17.00M | 15.00M | | 1.00M | | -1.00M | | | | | | | | | 19.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | | 15.00M | | | | 15.00M | | | | | 3.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2037.00M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -916.00M | -537.00M | -22.00M | -39.00M | -43.00M | 468.00M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1955.00M | 749.00M | -217.00M | -159.00M | -154.00M | -237.00M | -218.00M | -231.00M | -313.00M | -337.00M | -375.00M | -264.00M | -328.00M | -387.00M | 275.00M | -206.00M | -228.00M | 18.00M | -155.00M | -189.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -591.00M | | | | | | 77.00M | 23.00M | 16.00M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -399.00M | 170.00M | -882.00M | -37.00M | -114.00M | -887.00M | -244.00M | -23.00M | -362.00M | -323.00M | -5.00M | -94.00M | -32.00M | 122.00M | -494.00M | -19.00M | -157.00M | -483.00M | -104.00M | -25.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 2.00M | | 14.00M | 2.00M | | 10.00M | 20.00M | 46.00M | 26.00M | 16.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 12.00M | 1.00M | -9.00M | -20.00M | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2133.00M | 718.00M | -867.00M | -503.00M | 26.00M | -303.00M | 62.00M | -80.00M | 104.00M | -312.00M | 128.00M | -278.00M | 94.00M | -33.00M | 90.00M | -7.00M | 77.00M | -147.00M | 45.00M | -10.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.00M | 166.00M | 18.00M | -456.00M | 101.00M | 107.00M | 289.00M | 26.00M | 764.00M | 318.00M | 532.00M | -165.00M | 106.00M | -192.00M | 1,152.00M | -5.00M | 232.00M | 679.00M | -409.00M | 108.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1743.00M | 1,221.00M | -874.00M | -442.00M | 94.00M | -771.00M | 62.00M | -80.00M | 104.00M | -312.00M | 128.00M | -278.00M | 94.00M | -33.00M | 90.00M | -7.00M | 77.00M | -147.00M | 45.00M | -10.00M |