|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M | -2.00M | | -2.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 103.00M | 102.00M | 99.00M | 95.00M | 61.00M | 92.00M | 93.00M | 102.00M | 73.00M | 95.00M | 89.00M | 89.00M | 87.00M | 89.00M | 102.00M | 106.00M | 106.00M | 105.00M | 108.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 18.00M | 6.00M | 12.00M | 9.00M | 7.00M | 17.00M | 17.00M | 8.00M | 14.00M | 11.00M | 10.00M | 9.00M | 12.00M | 23.00M | 13.00M | -1.00M | 11.00M | 11.00M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -23.00M | -36.00M | -59.00M | -34.00M | -22.00M | -131.00M | 19.00M | -19.00M | -56.00M | -44.00M | | -22.00M | -31.00M | -20.00M | -2.00M | -20.00M | 15.00M | 11.00M | -44.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | 24.00M | 61.00M | 11.00M | -2.00M | | 9.00M | -2.00M | | -2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | | 147.00M | -60.00M | | 1.00M | 147.00M | | | 160.00M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.00M | 456.00M | -304.00M | 168.00M | 512.00M | 624.00M | 85.00M | 536.00M | 892.00M | 898.00M | -60.00M | 408.00M | 726.00M | 346.00M | -18.00M | 389.00M | 683.00M | 887.00M | 33.00M | 561.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | 149.00M | 145.00M | 141.00M | 135.00M | 81.00M | 133.00M | 133.00M | 142.00M | 106.00M | 130.00M | 124.00M | 119.00M | 119.00M | 121.00M | 135.00M | 138.00M | 134.00M | 132.00M | 134.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.00M | -313.00M | 530.00M | 262.00M | -148.00M | -396.00M | 277.00M | 251.00M | -170.00M | -370.00M | 268.00M | 275.00M | -170.00M | -192.00M | 396.00M | 349.00M | -171.00M | -384.00M | 343.00M | 280.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | -55.00M | 325.00M | 112.00M | 21.00M | -281.00M | 308.00M | -132.00M | -246.00M | -75.00M | 189.00M | -22.00M | -23.00M | -117.00M | 230.00M | 26.00M | -30.00M | -191.00M | 156.00M | 33.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | -128.00M | 326.00M | 91.00M | -77.00M | -319.00M | 175.00M | -19.00M | -84.00M | 79.00M | -53.00M | 35.00M | -30.00M | -211.00M | 202.00M | 98.00M | -118.00M | -115.00M | 209.00M | 272.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -8.00M | 88.00M | -5.00M | -15.00M | -9.00M | 88.00M | -27.00M | 9.00M | -29.00M | 65.00M | -26.00M | -5.00M | -4.00M | 34.00M | -37.00M | -26.00M | 30.00M | 103.00M | 9.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 151.00M | 194.00M | 70.00M | 104.00M | 118.00M | 120.00M | 122.00M | 139.00M | 135.00M | 252.00M | 115.00M | 146.00M | 208.00M | 209.00M | 121.00M | 147.00M | 301.00M | 196.00M | 113.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | | | | | 1.00M | | | 25.00M | 11.00M | | | | 325.00M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | 9.00M | 34.00M | | 71.00M | | 106.00M | 2.00M | 1.00M | 10.00M | 17.00M | 2.00M | 2.00M | | | | 1.00M | 79.00M | 66.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -91.00M | -4.00M | -3.00M | -3.00M | 516.00M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 17.00M | 1.00M | 9.00M | | 50.00M | 2.00M | 8.00M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | -128.00M | -183.00M | 33.00M | -96.00M | -215.00M | -64.00M | -226.00M | -109.00M | -157.00M | -239.00M | -131.00M | -141.00M | 112.00M | -168.00M | -120.00M | -129.00M | -283.00M | -279.00M | -179.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 24.00M | -21.00M | -3.00M | -3.00M | 1.00M | -5.00M | -7.00M | 18.00M | -22.00M | -7.00M | -6.00M | -11.00M | -1.00M | -3.00M | -20.00M | 1.00M | -8.00M | 54.00M | -43.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -448.00M | -513.00M | 443.00M | -230.00M | -269.00M | -353.00M | 277.00M | -543.00M | -739.00M | -545.00M | -35.00M | -150.00M | -432.00M | -808.00M | 698.00M | -661.00M | -306.00M | -276.00M | -334.00M | -444.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 140.00M | 139.00M | 140.00M | 145.00M | 146.00M | 146.00M | 146.00M | 153.00M | 153.00M | 153.00M | 152.00M | 159.00M | 158.00M | 154.00M | 154.00M | 160.00M | 160.00M | 159.00M | 158.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -26.00M | -1.00M | | -49.00M | 51.00M | 29.00M | 35.00M | -54.00M | 100.00M | 1.00M | -134.00M | -76.00M | -116.00M | 48.00M | 125.00M | 21.00M | 3.00M | -10.00M | 11.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | -211.00M | -45.00M | -29.00M | 98.00M | 67.00M | 327.00M | -198.00M | -10.00M | 291.00M | -325.00M | -53.00M | 113.00M | 42.00M | 560.00M | -269.00M | 271.00M | 331.00M | -590.00M | -53.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.00M | 305.00M | -498.00M | 98.00M | 408.00M | 506.00M | -35.00M | 414.00M | 753.00M | 763.00M | -312.00M | 293.00M | 580.00M | 138.00M | -227.00M | 268.00M | 536.00M | 586.00M | -163.00M | 448.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | -185.00M | -44.00M | -29.00M | 147.00M | 56.00M | 298.00M | -233.00M | 44.00M | 196.00M | -334.00M | 127.00M | 153.00M | -350.00M | 512.00M | -392.00M | 248.00M | 328.00M | -580.00M | -62.00M |