|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 45.00M | -384.00M | 19.00M | 11.00M | -162.00M | -342.00M | 30.00M | 34.00M | 22.00M | -59.00M | 65.00M | 77.00M | 32.00M | 119.00M | 47.00M | 43.00M | 74.00M | -9.00M | 1,106.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 92.00M | 93.00M | 91.00M | 91.00M | 88.00M | 95.00M | 92.00M | 94.00M | 101.00M | 12.00M | 101.00M | 91.00M | 83.00M | 84.00M | 82.00M | 89.00M | 86.00M | 88.00M | 84.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 6.00M | 2.00M | 4.00M | 4.00M | 5.00M | 6.00M | 6.00M | 8.00M | 5.00M | 7.00M | 6.00M | 8.00M | 7.00M | 9.00M | 13.00M | 11.00M | 8.00M | 9.00M | 11.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | 36.00M | 46.00M | -25.00M | -17.00M | -14.00M | 216.00M | -8.00M | -22.00M | -16.00M | -53.00M | 2.00M | 27.00M | -13.00M | -92.00M | -18.00M | -8.00M | -41.00M | 7.00M | 11.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 62.00M | 182.00M | 328.00M | 33.00M | 21.00M | 18.00M | -61.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -12.00M | 28.00M | 1.00M | -30.00M | | 25.00M | 1.00M | 2.00M | 1.00M | -5.00M | 2.00M | 1.00M | -5.00M | 9.00M | -1.00M | 26.00M | -21.00M | -7.00M | 3.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | 29.00M | 1.00M | -4.00M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | -75.00M | 139.00M | -121.00M | 257.00M | 171.00M | 342.00M | -170.00M | 256.00M | 112.00M | -193.00M | -102.00M | 34.00M | 216.00M | -72.00M | -37.00M | 6.00M | 137.00M | 406.00M | -195.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.00M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | -8.00M | 6.00M | 5.00M | 6.00M | -8.00M | 5.00M | 6.00M | 3.00M | 1.00M | 5.00M | 3.00M | 3.00M | 3.00M | 1.00M | 3.00M | 1.00M | 2.00M | 1.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 92.00M | 93.00M | 91.00M | 91.00M | 88.00M | 95.00M | 92.00M | 94.00M | 101.00M | 12.00M | 101.00M | 91.00M | 83.00M | 84.00M | 82.00M | 89.00M | 86.00M | 88.00M | 84.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | 262.00M | -448.00M | -5.00M | 4.00M | -6.00M | -19.00M | 8.00M | -1.00M | -14.00M | -4.00M | 18.00M | -31.00M | 9.00M | -10.00M | -5.00M | 59.00M | -46.00M | 24.00M | -31.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 95.00M | 141.00M | 74.00M | 132.00M | -141.00M | 375.00M | 72.00M | 3.00M | -7.00M | 359.00M | 70.00M | -43.00M | 26.00M | 259.00M | 26.00M | 78.00M | 49.00M | 61.00M | 62.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 2.00M | | | | 2.00M | | | | 4.00M | | -1.00M | 4.00M | 11.00M | | 1.00M | 1.00M | 1.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -40.00M | -8.00M | -14.00M | 79.00M | -110.00M | 2,563.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | 2.00M | 8.00M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.00M | -80.00M | -33.00M | -117.00M | -98.00M | -82.00M | -129.00M | -118.00M | -127.00M | -138.00M | -54.00M | -63.00M | -114.00M | -21.00M | -154.00M | -65.00M | 27.00M | -61.00M | -123.00M | -64.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | -7.00M | 12.00M | 2.00M | 5.00M | -14.00M | -1.00M | -4.00M | | 13.00M | -13.00M | 9.00M | | 9.00M | | -6.00M | -2.00M | | -12.00M | -18.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | | -56.00M | 229.00M | -77.00M | -14.00M | -180.00M | 255.00M | -46.00M | -20.00M | -29.00M | 1.00M | -31.00M | -26.00M | -34.00M | 95.00M | -94.00M | -112.00M | -260.00M | -2292.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 15.00M | 5.00M | 14.00M | 15.00M | 14.00M | | 15.00M | 14.00M | 15.00M | 48.00M | 15.00M | 15.00M | 14.00M | -23.00M | 1.00M | 15.00M | 13.00M | 12.00M | 1.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -9.00M | -2.00M | 2.00M | -22.00M | -25.00M | 19.00M | 10.00M | 1.00M | -17.00M | 19.00M | -12.00M | -17.00M | 14.00M | -44.00M | 18.00M | 35.00M | -1.00M | 3.00M | -6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.00M | -155.00M | 50.00M | -9.00M | 82.00M | 75.00M | 33.00M | -33.00M | 83.00M | -46.00M | 104.00M | -164.00M | 70.00M | -19.00M | 121.00M | -7.00M | -57.00M | -71.00M | 54.00M | 12.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -170.00M | -2.00M | -195.00M | 125.00M | 312.00M | -33.00M | -242.00M | 253.00M | 119.00M | -552.00M | -172.00M | 77.00M | 190.00M | -331.00M | -63.00M | -72.00M | 88.00M | 345.00M | -257.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.00M | -155.00M | 50.00M | -9.00M | 82.00M | 75.00M | 33.00M | -33.00M | 83.00M | -46.00M | -276.00M | -164.00M | -111.00M | 169.00M | -260.00M | -7.00M | -61.00M | -36.00M | 23.00M | -2551.00M |