|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | -41.00M | 1,000.97M | 42.00M | -11.00M | 35.00M | 45.24M | 34.00M | -14.00M | -181.00M | 44.36M | 18.00M | -7.00M | 60.00M | 87.88M | 39.00M | 1.00M | 97.00M | 43.00M | 26.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 9.86M | | | 2.00M | -8.55M | | | 4.00M | 3.00M | | | | | 5.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 4.00M | | | 9.00M | 6.00M | | | 6.00M | 27.00M | 8.00M | | | | 6.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 37.00M | 31.00M | 28.00M | 2.00M | 58.00M | -19.00M | 28.00M | | | | 72.00M | 17.00M | 112.00M | | 65.00M | 13.00M | 112.00M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 17.56M | | | 57.00M | 34.00M | | | 67.00M | 20.00M | 30.00M | | | | -93.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | 21.00M | -9.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -17.82M | | | 26.00M | -32.93M | | | -20.00M | 31.00M | 5.00M | | | | 27.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -19.10M | | | -7.00M | 8.49M | | | 17.00M | -37.00M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | -17.00M | | | | | -1.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -3.00M | 0.02M | -2.00M | -2.00M | -1.00M | -6.01M | -6.00M | -1.00M | -27.00M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.01M | 531.99M | 163.00M | 48.38M | 35.98M | 153.02M | 76.00M | -141.03M | | | 126.00M | 52.00M | 65.00M | | | | -15.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.33M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 18.88M | | | 28.00M | 25.00M | | | 26.00M | 21.00M | 18.00M | | | | 25.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | -60.00M | -88.66M | -85.00M | -78.00M | -53.00M | -65.29M | -53.00M | -86.00M | -60.00M | -133.12M | -69.00M | -68.00M | -188.00M | -15.67M | -13.00M | -25.00M | -29.00M | -49.00M | -126.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | 464.00M | | | -0.45M | -4.00M | -1.00M | -2.00M | | | | | 390.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | 1.00M | | 2.00M | -0.38M | | | | 0.25M | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -4.17M | | | | | -75.00M | -175.00M | 2.00M | -79.11M | | | | | | | | | 64.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 1.00M | 16.25M | -4.00M | -6.00M | | -36.27M | 39.00M | -9.00M | | 19.83M | -1.00M | | -1.00M | -0.21M | 14.00M | 17.00M | 5.00M | -36.04M | -1.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -25.00M | -61.45M | 377.00M | -77.00M | -80.00M | -70.44M | -31.00M | -241.00M | -42.00M | -118.24M | -35.00M | -71.00M | -158.00M | 240.85M | -65.00M | -53.00M | -48.00M | -405.00M | -40.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -12.00M | 489.54M | | | -1.00M | 537.17M | 45.00M | 9.00M | | | | | | | 0.49M | | | | -8.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | -14.00M | -304.42M | -150.00M | 22.00M | 222.00M | 4.32M | 220.00M | -78.00M | 16.00M | 166.58M | -56.00M | 21.00M | 162.00M | 105.92M | -22.00M | 262.00M | 163.00M | 789.00M | 347.00M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -3.13M | | | | -8.71M | -10.00M | | | 0.39M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.00M | 172.00M | -0.21M | -189.00M | 145.00M | 342.00M | 0.08M | 750.00M | -900.00M | | -0.36M | 677.00M | 192.00M | 310.00M | 0.45M | 987.00M | 470.00M | 696.00M | 243.00M | 1,772.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -2.00M | 9.70M | -6.00M | -10.00M | -1.00M | 3.36M | | | -7.00M | 3.54M | 1.00M | -2.00M | -84.00M | 87.17M | -4.00M | 22.00M | -1.00M | 17.00M | 5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 26.00M | -258.34M | 245.00M | -53.00M | 200.00M | -17.73M | 215.00M | -156.00M | 50.00M | 60.13M | -21.00M | -33.00M | 116.00M | 398.85M | -25.00M | 222.00M | 227.00M | 499.00M | 289.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | | | | 264.00M | | | | 913.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 60.00M | 88.66M | 113.01M | 609.99M | 216.00M | 113.67M | 88.98M | 239.02M | 136.00M | -7.91M | 69.00M | 68.00M | 314.00M | 67.67M | 78.00M | 25.00M | 29.00M | 49.00M | 111.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | -39.00M | -365.87M | 255.01M | 476.99M | 305.00M | -17.73M | 224.98M | -165.98M | 50.00M | -92.69M | -91.00M | -50.00M | 130.00M | 398.77M | -22.00M | 209.00M | 115.00M | 384.00M | 292.00M |