|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -32.00M | -1.00M | -118.00M | | | | | -130.00M | 68.00M | 181.00M | -40.00M | 40.00M | 153.00M | 25.00M | -240.00M | 161.00M | -774.00M | -306.00M | 647.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.72M | 19.28M | 16.67M | -59.67M | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 11.00M | 4.00M | 7.00M | 13.00M | 7.00M | -1.00M | | 16.00M | 8.00M | 13.00M | 11.00M | 13.00M | 7.00M | 6.00M | 5.00M | 12.00M | 5.00M | 7.00M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 5.00M | 27.00M | 1.00M | 1.00M | -15.00M | 4.00M | 27.00M | 12.00M | -2.00M | -24.00M | 1.00M | 17.00M | 5.00M | 4.00M | 16.00M | -80.00M | 74.00M | -53.00M | -452.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | -60.00M | | 5.00M | | -24.00M | 23.00M | 2.00M | 7.00M | 5.00M | -2.00M | 46.00M | -46.00M | -23.00M | 29.00M | 5.00M | 78.00M | -75.00M | -8.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | | 4.81M | 137.00M | -63.00M | | | 39.00M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -230.00M | 76.00M | -66.00M | 245.00M | -188.00M | 55.00M | 118.00M | 46.00M | -161.00M | 62.00M | 3.00M | 308.00M | -111.00M | 282.00M | 330.00M | 327.00M | -286.00M | -21.00M | 286.00M | -366.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.27M | 0.33M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 19.28M | 16.67M | 14.00M | 15.00M | 20.00M | 20.00M | 18.00M | 18.00M | 19.00M | 20.00M | 17.00M | 18.00M | 16.00M | 19.00M | 20.00M | 18.00M | 17.00M | 17.00M | 16.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | -2.00M | -1.00M | 209.00M | 203.00M | 12.00M | -127.00M | -42.00M | 133.00M | 29.00M | 172.00M | -220.00M | 190.00M | -104.00M | -280.00M | -153.00M | 384.00M | 21.00M | -855.00M | 48.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 16.00M | 9.00M | 20.00M | 10.00M | 13.00M | 15.00M | 37.00M | 20.00M | 22.00M | 29.00M | 35.00M | 34.00M | 48.00M | 51.00M | 31.00M | 11.00M | 14.00M | 13.00M | 12.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 35.00M | 82.00M | 21.00M | 3.00M | 128.00M | -102.00M | 66.00M | 22.00M | 1.00M | | | 30.00M | 44.00M | -5.00M | | 62.00M | | 1.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 12.00M | 7.00M | 15.00M | 82.00M | 161.00M | 43.00M | 78.00M | 82.00M | 135.00M | 43.00M | 25.00M | 44.00M | 25.00M | 49.00M | 27.00M | 75.00M | 39.00M | 54.00M | 53.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.00M | 65.00M | -65.00M | -57.00M | -105.00M | 182.00M | -141.00M | -14.00M | 13.00M | 90.00M | -149.00M | -231.00M | -22.00M | -16.00M | -91.00M | -204.00M | 36.00M | -97.00M | 377.00M | 121.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 64.00M | 95.00M | -210.00M | | -2.00M | -1.00M | 24.00M | -4.00M | 6.00M | -17.00M | 25.00M | -16.00M | 1.00M | 15.00M | | -3.00M | -7.00M | 75.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 627.00M | -437.00M | -96.00M | -16.00M | -38.00M | 432.00M | -63.00M | -161.00M | -36.00M | 328.00M | -4.00M | -26.00M | 32.00M | 16.00M | -138.00M | -163.00M | -178.00M | -47.00M | -409.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 5.00M | 10.00M | 9.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 12.00M | | | | -8.00M | | | | -43.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.00M | -17.00M | -9.00M | 13.00M | -38.00M | -47.00M | 34.00M | 7.00M | 9.00M | -23.00M | 25.00M | -25.00M | -4.00M | 28.00M | -68.00M | 17.00M | 35.00M | -12.00M | 13.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -261.00M | 773.00M | -585.00M | 83.00M | -296.00M | 161.00M | 362.00M | 3.00M | -302.00M | 125.00M | 159.00M | 98.00M | -184.00M | 294.00M | 283.00M | -83.00M | -396.00M | -261.00M | 604.00M | -641.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -260.00M | 60.00M | -75.00M | 225.00M | -198.00M | 42.00M | 103.00M | 9.00M | -181.00M | 40.00M | -26.00M | 273.00M | -145.00M | 234.00M | 279.00M | 296.00M | -297.00M | -35.00M | 273.00M | -378.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -267.00M | 768.00M | -568.00M | 92.00M | -309.00M | 199.00M | 409.00M | -31.00M | -309.00M | 116.00M | 182.00M | 73.00M | -159.00M | 298.00M | 255.00M | -15.00M | -413.00M | -296.00M | 616.00M | -654.00M |