|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 215.00M | 98.00M | 228.00M | 199.00M | 19.00M | -249.00M | -102.00M | 18.00M | -218.00M | -86.00M | -9.00M | 45.00M | -198.00M | -54.00M | -37.00M | 68.00M | 21.00M | -315.00M | -33.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 50.00M | 52.00M | 49.00M | 47.00M | 50.00M | 50.00M | 54.00M | 51.00M | 53.00M | 67.00M | 51.00M | 44.00M | 47.00M | 46.00M | 43.00M | 47.00M | 47.00M | 49.00M | 46.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 11.00M | 15.00M | 14.00M | 9.00M | -15.00M | 4.00M | 11.00M | 9.00M | 12.00M | 18.00M | 16.00M | 17.00M | 16.00M | 25.00M | 16.00M | 17.00M | 13.00M | 22.00M | 17.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -5.00M | -7.00M | 326.00M | -14.00M | -97.00M | -118.00M | 6.00M | -2.00M | -112.00M | -175.00M | 8.00M | 6.00M | -23.00M | -105.00M | 46.00M | -23.00M | -7.00M | -82.00M | -44.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 8.00M | -5.00M | -9.00M | -10.00M | -6.00M | 49.00M | -1.00M | -24.00M | -3.00M | 131.00M | -1.00M | 4.00M | -20.00M | 35.00M | 5.00M | -16.00M | -4.00M | -15.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | | | 148.00M | 326.00M | | 11.00M | 263.00M | 68.00M | | 6.00M | 260.00M | 87.00M | | | | 346.00M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | 414.00M | 394.00M | -272.00M | -178.00M | -117.00M | 295.00M | -77.00M | 354.00M | 402.00M | 251.00M | 32.00M | 32.00M | 282.00M | 150.00M | -213.00M | -58.00M | 374.00M | 161.00M | -233.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 78.00M | 81.00M | 76.00M | 71.00M | 75.00M | 74.00M | 81.00M | 78.00M | 81.00M | 94.00M | 85.00M | 79.00M | 81.00M | 78.00M | 75.00M | 79.00M | 77.00M | 80.00M | 79.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.00M | -6.00M | -174.00M | -14.00M | 191.00M | -12.00M | -295.00M | -45.00M | 59.00M | -40.00M | -41.00M | -221.00M | 137.00M | -154.00M | -3.00M | -3.00M | 151.00M | -135.00M | 40.00M | -93.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 102.00M | -25.00M | 403.00M | 289.00M | 62.00M | -478.00M | 27.00M | -309.00M | -129.00M | -262.00M | 178.00M | -39.00M | -1.00M | -208.00M | 168.00M | -109.00M | -57.00M | -174.00M | 213.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 140.00M | -17.00M | 25.00M | 81.00M | -249.00M | -393.00M | 26.00M | -80.00M | 85.00M | -81.00M | 38.00M | 42.00M | -39.00M | -137.00M | 147.00M | -186.00M | 25.00M | 24.00M | 122.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 94.00M | -73.00M | -420.00M | -42.00M | 56.00M | -101.00M | -108.00M | 90.00M | 66.00M | 45.00M | -146.00M | -60.00M | 29.00M | 41.00M | -290.00M | 42.00M | 70.00M | -52.00M | -249.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 67.00M | 108.00M | 70.00M | 70.00M | 81.00M | 91.00M | 83.00M | 59.00M | 67.00M | 75.00M | 59.00M | 53.00M | 51.00M | 96.00M | 59.00M | 59.00M | 59.00M | 70.00M | 37.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.00M | | -4.00M | 1.00M | | | | 11.00M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -75.00M | -88.00M | 559.00M | -60.00M | -79.00M | -77.00M | -68.00M | -26.00M | -53.00M | -52.00M | -50.00M | -34.00M | -23.00M | -44.00M | -27.00M | -65.00M | -23.00M | -49.00M | -29.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | -18.00M | 6.00M | -10.00M | -7.00M | -1.00M | 4.00M | 15.00M | -9.00M | -2.00M | 3.00M | -6.00M | -9.00M | 5.00M | 12.00M | -23.00M | 27.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.00M | -462.00M | -343.00M | -393.00M | 208.00M | 529.00M | -576.00M | 128.00M | -286.00M | -247.00M | -259.00M | 60.00M | 18.00M | -142.00M | -387.00M | 270.00M | 112.00M | -323.00M | -160.00M | 286.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | 99.00M | 101.00M | 100.00M | 95.00M | 93.00M | 95.00M | 97.00M | 30.00M | 29.00M | 29.00M | 31.00M | 29.00M | 29.00M | 29.00M | 31.00M | 29.00M | 30.00M | 30.00M | 36.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -8.00M | -3.00M | 8.00M | -11.00M | -10.00M | | -1.00M | 3.00M | -10.00M | -1.00M | -3.00M | -11.00M | -1.00M | -21.00M | 3.00M | 1.00M | -1.00M | -1.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | -131.00M | -40.00M | -98.00M | -41.00M | 323.00M | -358.00M | -18.00M | 45.00M | 92.00M | -61.00M | 39.00M | 5.00M | 116.00M | -302.00M | 33.00M | -10.00M | 27.00M | -49.00M | 23.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 347.00M | 286.00M | -342.00M | -248.00M | -198.00M | 204.00M | -160.00M | 295.00M | 335.00M | 176.00M | -27.00M | -21.00M | 231.00M | 54.00M | -272.00M | -117.00M | 315.00M | 91.00M | -270.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.00M | -123.00M | -37.00M | -106.00M | -30.00M | 333.00M | -358.00M | -17.00M | 42.00M | 102.00M | -60.00M | 42.00M | 16.00M | 117.00M | -281.00M | 30.00M | -11.00M | 28.00M | -48.00M | 24.00M |