|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 43.00M | 45.00M | -385.00M | 19.00M | 11.00M | -162.00M | -30.00M | 30.00M | 34.00M | 22.00M | -373.00M | 65.00M | 77.00M | 32.00M | 119.00M | 47.00M | 43.00M | 74.00M | -9.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 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 | 96.00M | 89.00M | 86.00M | 88.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 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 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -22.00M | 36.00M | -9.00M | -25.00M | -17.00M | -14.00M | 216.00M | -8.00M | -22.00M | -16.00M | -53.00M | 2.00M | 27.00M | -13.00M | -79.00M | -20.00M | -6.00M | -41.00M | 7.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 62.00M | 182.00M | | 33.00M | 21.00M | 18.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.00M | 15.00M | 12.00M | 1.00M | -3.00M | -5.00M | 3.00M | 1.00M | | 3.00M | -5.00M | 2.00M | -6.00M | 2.00M | -3.00M | 2.00M | -6.00M | 8.00M | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | 29.00M | 1.00M | -4.00M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 67.00M | -75.00M | 139.00M | -121.00M | 257.00M | 171.00M | 342.00M | -170.00M | 256.00M | 112.00M | 278.00M | -102.00M | 215.00M | -157.00M | 120.00M | -37.00M | 6.00M | 137.00M | 406.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.00M | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.00M | 6.00M | -8.00M | 6.00M | 5.00M | 6.00M | -8.00M | 5.00M | 2.00M | 6.00M | -9.00M | 2.00M | 3.00M | 3.00M | -5.00M | 5.00M | 3.00M | 1.00M | 3.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 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 | 96.00M | 89.00M | 86.00M | 88.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 106.00M | 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 | -4.00M | 58.00M | -46.00M | 24.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 80.00M | -58.00M | 294.00M | 116.00M | 90.00M | -141.00M | 375.00M | 72.00M | 3.00M | -7.00M | 359.00M | 70.00M | 91.00M | 37.00M | 114.00M | 30.00M | 74.00M | -75.00M | 185.00M |
|
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 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 1.00M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -40.00M | | | | -110.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 7.00M | | | 2.00M | 8.00M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -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 | -28.00M | -100.00M | -65.00M | 27.00M | -92.00M | -92.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 4.00M | 3.00M | -4.00M | -7.00M | 1.00M | 36.00M | -38.00M | -4.00M | 21.00M | -20.00M | 25.00M | 9.00M | 9.00M | -9.00M | 9.00M | -6.00M | -2.00M | | -12.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 15.00M | 15.00M | 48.00M | 14.00M | 15.00M | 14.00M | -4.00M | 15.00M | 14.00M | 15.00M | 15.00M | 15.00M | 15.00M | 14.00M | 17.00M | 15.00M | 15.00M | 13.00M | 13.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.00M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -13.00M | -17.00M | -155.00M | -237.00M | 167.00M | 312.00M | -33.00M | -242.00M | 253.00M | 119.00M | -81.00M | -172.00M | 124.00M | -194.00M | 6.00M | -67.00M | -68.00M | 212.00M | 221.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.00M | -95.00M | -155.00M | 50.00M | -9.00M | 82.00M | 75.00M | 33.00M | -33.00M | 83.00M | -46.00M | 195.00M | -164.00M | 70.00M | -211.00M | -14.00M | -7.00M | -61.00M | -67.00M | 54.00M |