|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -230.00M | -50.00M | 481.00M | 209.00M | 265.00M | 537.00M | 134.00M | 443.00M | 369.00M | 241.00M | 159.00M | 10.00M | 32.00M | 114.00M | 74.00M | 136.00M | 70.00M | 76.00M | 102.00M | -103.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.00M | 601.00M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | -45.00M | 73.00M | 16.00M | 26.00M | 117.00M | 1.00M | 22.00M | 36.00M | -27.00M | 29.00M | -25.00M | 12.00M | 14.00M | 8.00M | 25.00M | 15.00M | 25.00M | 26.00M | -208.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 88.00M | 210.00M | 91.00M | 13.00M | 170.00M | 18.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | 111.00M | 109.00M | 96.00M | 128.00M | 120.00M | 144.00M | 108.00M | 111.00M | 132.00M | 107.00M | 132.00M | 118.00M | 133.00M | 122.00M | 125.00M | 131.00M | 113.00M | 117.00M | 97.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -220.00M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | 335.00M | 633.00M | 339.00M | 790.00M | 941.00M | 334.00M | 742.00M | 887.00M | 83.00M | 1,010.00M | 418.00M | 652.00M | 522.00M | 638.00M | 428.00M | 601.00M | 804.00M | 1,098.00M | 418.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.00M | 179.00M | 224.00M | 231.00M | 243.00M | 239.00M | 255.00M | 257.00M | 260.00M | 261.00M | 134.00M | 254.00M | 226.00M | 226.00M | 226.00M | 232.00M | 235.00M | 230.00M | 257.00M | 243.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | 39.00M | | 122.00M | -154.00M | -18.00M | | -198.00M | -131.00M | 443.00M | | 192.00M | 30.00M | -123.00M | | 183.00M | -43.00M | -158.00M | | -55.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 75.00M | 79.00M | 101.00M | 89.00M | 122.00M | 143.00M | 122.00M | 145.00M | 137.00M | 4.00M | 157.00M | 76.00M | 109.00M | 106.00M | 140.00M | 170.00M | 185.00M | 148.00M | 130.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 3.00M | 53.00M | 4.00M | 1.00M | 2.00M | 284.00M | | 2.00M | 42.00M | 3.00M | 1.00M | 2.00M | 5.00M | 3.00M | 18.00M | 6.00M | 54.00M | 3.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | | | | | 81.00M | | | | 136.00M | 91.00M | 20.00M | | 104.00M | 624.00M | 57.00M | 184.00M | 1,786.00M | 88.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.00M | -61.00M | -52.00M | -54.00M | -45.00M | -46.00M | -16.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.00M | 761.00M | -92.00M | -81.00M | -42.00M | -168.00M | -235.00M | 158.00M | -164.00M | -438.00M | -258.00M | -261.00M | -96.00M | -254.00M | -94.00M | -819.00M | -274.00M | -408.00M | -1938.00M | -233.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.00M | -111.00M | -22.00M | 20.00M | -4.00M | -60.00M | 70.00M | -55.00M | -4.00M | -25.00M | 190.00M | 12.00M | 12.00M | 16.00M | 17.00M | -15.00M | 44.00M | -90.00M | -18.00M | -4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.00M | -932.00M | -275.00M | -596.00M | -597.00M | -412.00M | -322.00M | -775.00M | -324.00M | -307.00M | -565.00M | -272.00M | -271.00M | -413.00M | -746.00M | 262.00M | -407.00M | 318.00M | 301.00M | -339.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 64.00M | 61.00M | 35.00M | 39.00M | | 844.00M | 268.00M | 268.00M | 283.00M | 294.00M | 63.00M | 62.00M | 63.00M | 63.00M | 75.00M | 656.00M | -723.00M | 293.00M | 83.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | -7.00M | 3.00M | -2.00M | -6.00M | 2.00M | | | -12.00M | 7.00M | -4.00M | -1.00M | 9.00M | -17.00M | | 8.00M | 5.00M | 1.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 164.00M | 259.00M | -335.00M | 149.00M | 355.00M | -221.00M | 125.00M | 407.00M | -674.00M | 191.00M | -119.00M | 222.00M | 85.00M | -292.00M | 80.00M | 31.00M | 721.00M | -852.00M | -157.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 260.00M | 554.00M | 238.00M | 701.00M | 819.00M | 191.00M | 620.00M | 742.00M | -54.00M | 1,006.00M | 261.00M | 576.00M | 413.00M | 532.00M | 288.00M | 431.00M | 619.00M | 950.00M | 288.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 164.00M | 266.00M | -338.00M | 151.00M | 361.00M | -223.00M | 125.00M | 399.00M | -662.00M | 187.00M | -115.00M | 285.00M | -145.00M | -202.00M | -129.00M | -80.00M | 714.00M | -539.00M | -154.00M |