|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -247.00M | 64.00M | 130.00M | -129.00M | -255.00M | -188.00M | 57.00M | 24.00M | -192.00M | 138.00M | -153.00M | -103.00M | -716.00M | 25.00M | -60.00M | -44.00M | -208.00M | -74.00M | -143.00M | -177.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 121.00M | 127.00M | | 130.00M | 132.00M | 134.00M | | 137.00M | 139.00M | 138.00M | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 9.00M | 6.00M | 5.00M | 11.00M | 7.00M | 7.00M | 5.00M | 10.00M | 12.00M | 9.00M | 8.00M | 12.00M | 9.00M | 9.00M | 9.00M | 12.00M | 10.00M | 10.00M | 8.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.00M | 4.00M | 53.00M | -48.00M | -141.00M | 40.00M | 50.00M | -22.00M | -78.00M | 82.00M | -24.00M | -7.00M | -54.00M | 5.00M | -20.00M | -41.00M | -67.00M | -22.00M | -58.00M | -36.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 3.00M | 59.00M | 1.00M | 1.00M | -16.00M | 4.00M | 48.00M | -102.00M | 50.00M | 20.00M | -24.00M | 44.00M | -38.00M | | 418.00M | 8.00M | -9.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 1,481.00M | 97.00M | -113.00M | 247.00M | 52.00M | 22.00M | 58.00M | 405.00M | 258.00M | -177.00M | -86.00M | 204.00M | -14.00M | -29.00M | -17.00M | 114.00M | -115.00M | -142.00M | 49.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 12.00M | 13.00M | | 13.00M | 13.00M | 13.00M | | 14.00M | 16.00M | 18.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 121.00M | 127.00M | | 130.00M | 132.00M | 134.00M | | 151.00M | 155.00M | 156.00M | 159.00M | 158.00M | 164.00M | 165.00M | 168.00M | 168.00M | 171.00M | 173.00M | 176.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -1436.00M | 1.00M | 1,300.00M | -10.00M | 5.00M | -295.00M | 289.00M | -6.00M | -380.00M | 156.00M | 247.00M | -331.00M | 334.00M | -16.00M | -32.00M | 17.00M | -6.00M | 18.00M | 87.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.00M | 313.00M | 246.00M | 137.00M | 85.00M | 189.00M | 209.00M | 284.00M | 172.00M | 267.00M | 311.00M | 378.00M | 427.00M | 427.00M | 273.00M | 351.00M | 176.00M | 297.00M | 269.00M | 336.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | 8.00M | 22.00M | 44.00M | 77.00M | 69.00M | 89.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 272.00M | 33.00M | 33.00M | 32.00M | 403.00M | 22.00M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | -270.00M | | | 153.00M | -151.00M | | 932.00M | 267.00M | -260.00M | 2.00M | 3.00M | 19.00M | 223.00M | 317.00M | -72.00M | 22.00M | 1,069.00M | -1017.00M | 10.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | -774.00M | -13.00M | 31.00M | -334.00M | -151.00M | -162.00M | -261.00M | -40.00M | -335.00M | -552.00M | -451.00M | -399.00M | -269.00M | -1497.00M | -915.00M | 357.00M | 72.00M | 532.00M | -303.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | 1.00M | | | | -37.00M | 38.00M | 190.00M | 295.00M | -527.00M | 332.00M | -336.00M | 611.00M | -607.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.00M | -655.00M | -294.00M | -93.00M | -89.00M | -112.00M | -66.00M | -93.00M | -74.00M | 208.00M | 241.00M | 732.00M | 271.00M | 336.00M | 2,881.00M | 279.00M | -86.00M | -120.00M | -111.00M | -100.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.00M | 52.00M | -210.00M | -175.00M | -176.00M | -211.00M | -206.00M | -296.00M | 291.00M | 131.00M | -488.00M | 195.00M | 76.00M | 53.00M | 1,355.00M | -653.00M | 385.00M | -163.00M | 279.00M | -354.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 1,168.00M | -149.00M | -250.00M | 162.00M | -137.00M | -187.00M | -226.00M | 233.00M | -9.00M | -488.00M | -464.00M | -223.00M | -441.00M | -302.00M | -368.00M | -62.00M | -412.00M | -411.00M | -287.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.00M | 52.00M | -210.00M | -175.00M | -176.00M | -211.00M | -206.00M | -296.00M | 291.00M | 131.00M | -488.00M | 195.00M | 76.00M | 53.00M | 1,355.00M | -653.00M | 385.00M | -163.00M | 279.00M | -354.00M |