|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.00M | | | | | 1.00M | -54.00M | -3.00M | 3.00M | -1.00M | | 1.00M | -1.00M | -1.00M | -1.00M | | | -1.00M | -1.00M | -1.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -1.00M | -6.00M | -1.00M | | | | | -7.00M | | | | | | -1.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | 28.00M | -6.00M | -18.00M | -3.00M | 38.00M | -5.00M | 2.00M | | | -1.00M | -2.00M | -1.00M | 2.00M | 1.00M | -2.00M | -2.00M | 1.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | -63.00M | 307.00M | 346.00M | -5.00M | -57.00M | -553.00M | 47.00M | 36.00M | 70.00M | 136.00M | 57.00M | 243.00M | -88.00M | 53.00M | 19.00M | 57.00M | 97.00M | 46.00M | 8.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | -186.00M | 152.00M | 273.00M | -41.00M | -92.00M | -558.00M | -36.00M | -42.00M | -115.00M | -2.00M | -30.00M | -10.00M | -139.00M | 3.00M | -43.00M | 1.00M | 90.00M | -10.00M | -33.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -7.00M | | | -3.00M | -22.00M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | -100.00M | 38.00M | -13.00M | 78.00M | 80.00M | -613.00M | -66.00M | -21.00M | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | -47.00M | -1.00M | 24.00M | -78.00M | 140.00M | 35.00M | 34.00M | 37.00M | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 73.00M | 80.00M | 68.00M | 414.00M | 339.00M | -143.00M | 49.00M | 174.00M | 108.00M | 100.00M | -112.00M | 27.00M | 45.00M | -58.00M | 29.00M | 61.00M | 2.00M | 1.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.00M | 147.00M | -98.00M | -254.00M | 242.00M | 67.00M | 568.00M | 71.00M | 243.00M | -7.00M | 460.00M | 133.00M | 120.00M | 29.00M | 5.00M | 32.00M | 106.00M | -172.00M | 59.00M | 37.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.00M | -1.00M | | | | -9.00M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -196.00M | -6.00M | -29.00M | -143.00M | -57.00M | -56.00M | -20.00M | -68.00M | -29.00M | -425.00M | -73.00M | -50.00M | -14.00M | 5.00M | -13.00M | -3.00M | -16.00M | -47.00M | -3.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -2.00M | -1.00M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.00M | -235.00M | 48.00M | -9.00M | 56.00M | -83.00M | -46.00M | 15.00M | 133.00M | -151.00M | 33.00M | 30.00M | 60.00M | -124.00M | 13.00M | -24.00M | 104.00M | -98.00M | 2.00M | 1.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | -186.00M | 152.00M | 273.00M | -41.00M | -92.00M | -558.00M | -36.00M | -42.00M | -115.00M | -2.00M | -30.00M | -10.00M | -139.00M | 3.00M | -43.00M | 1.00M | 90.00M | -10.00M | -33.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.00M | -235.00M | 48.00M | -10.00M | 58.00M | -82.00M | -46.00M | 15.00M | 133.00M | -151.00M | 33.00M | 30.00M | 60.00M | -124.00M | 13.00M | -24.00M | 104.00M | -98.00M | 2.00M | 1.00M |