|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 113.00M | 87.00M | 16.00M | 375.00M | 123.00M | -14.00M | 25.00M | -269.00M | -14.00M | -56.00M | -9.00M | 10.00M | -25.00M | -30.00M | -111.00M | -85.00M | -100.00M | -177.00M | -104.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 9.00M | 52.00M | 8.00M | 52.00M | 8.00M | 54.00M | 55.00M | 53.00M | 7.00M | 192.00M | 7.00M | 57.00M | 8.00M | 199.00M | 54.00M | 9.00M | 8.00M | 60.00M | 8.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 8.00M | 7.00M | 7.00M | 7.00M | 5.00M | 6.00M | 5.00M | 4.00M | 6.00M | 6.00M | 4.00M | 7.00M | 4.00M | 5.00M | 4.00M | 5.00M | 6.00M | 6.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 11.00M | 2.00M | 4.00M | -244.00M | -1.00M | -20.00M | -1.00M | 311.00M | 4.00M | 16.00M | 11.00M | 35.00M | 18.00M | 46.00M | 4.00M | 3.00M | 7.00M | -2.00M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 1.00M | -13.00M | -2.00M | -20.00M | -29.00M | 51.00M | -16.00M | -10.00M | 26.00M | | -16.00M | 3.00M | 14.00M | -31.00M | -12.00M | -17.00M | -14.00M | 44.00M | -16.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 25.00M | 30.00M | 19.00M | 19.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.00M | 256.00M | 139.00M | 189.00M | 32.00M | 137.00M | 240.00M | -79.00M | 136.00M | 17.00M | 110.00M | -29.00M | 160.00M | 87.00M | 82.00M | -32.00M | 28.00M | -57.00M | 121.00M | -68.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 2.00M | 3.00M | 3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 72.00M | 70.00M | 68.00M | 67.00M | 66.00M | 68.00M | 71.00M | 68.00M | 67.00M | 69.00M | 72.00M | 72.00M | 70.00M | 71.00M | 71.00M | 74.00M | 75.00M | 82.00M | 75.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -45.00M | 13.00M | 11.00M | 10.00M | -28.00M | -226.00M | 41.00M | -40.00M | -85.00M | | 94.00M | 3.00M | -15.00M | -93.00M | 49.00M | -30.00M | 5.00M | -15.00M | 43.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 6.00M | 51.00M | -21.00M | 101.00M | 71.00M | 104.00M | 83.00M | 48.00M | 10.00M | 10.00M | -11.00M | 3.00M | 19.00M | 104.00M | 35.00M | 41.00M | -3.00M | -47.00M | -67.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 9.00M | 27.00M | 18.00M | -10.00M | -63.00M | 50.00M | -68.00M | 25.00M | -111.00M | 70.00M | -49.00M | 62.00M | -15.00M | -9.00M | -22.00M | -1.00M | -47.00M | 44.00M | -80.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 10.00M | -5.00M | 7.00M | -5.00M | 15.00M | -12.00M | 2.00M | -6.00M | -1.00M | -19.00M | -3.00M | 1.00M | 10.00M | 2.00M | -4.00M | -1.00M | 3.00M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -8.00M | -17.00M | 17.00M | -14.00M | -19.00M | -31.00M | -2.00M | -7.00M | 4.00M | -32.00M | -16.00M | 6.00M | -22.00M | -8.00M | -18.00M | -11.00M | -10.00M | -20.00M | -5.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 65.00M | 89.00M | 103.00M | 99.00M | 112.00M | 114.00M | 93.00M | 55.00M | 54.00M | 59.00M | 76.00M | 76.00M | 101.00M | 117.00M | 110.00M | 83.00M | 80.00M | 68.00M | 67.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 2.00M | 10.00M | 2.00M | 1.00M | | 3.00M | | 16.00M | 11.00M | | | | 1.00M | 1.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.00M | -65.00M | -88.00M | -102.00M | -99.00M | -110.00M | -104.00M | -91.00M | -54.00M | -54.00M | -56.00M | -76.00M | -60.00M | -90.00M | -117.00M | -95.00M | -81.00M | -79.00M | -73.00M | -67.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.00M | 1.00M | | 4.00M | | | | | 3.00M | | | | 12.00M | 2.00M | | 1.00M | 6.00M | | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -621.00M | -179.00M | -125.00M | -29.00M | -114.00M | -41.00M | -66.00M | 120.00M | -28.00M | 115.00M | -31.00M | -12.00M | -51.00M | -34.00M | 26.00M | 108.00M | 48.00M | 189.00M | -24.00M | 67.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 18.00M | 19.00M | 1.00M | 40.00M | 19.00M | 27.00M | 2.00M | 48.00M | 19.00M | 20.00M | 1.00M | 40.00M | 20.00M | 19.00M | | 20.00M | 20.00M | 8.00M | 8.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -6.00M | -7.00M | 6.00M | -1.00M | -9.00M | 3.00M | 1.00M | -2.00M | 1.00M | 4.00M | -2.00M | -2.00M | 4.00M | -7.00M | 5.00M | | | 1.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -460.00M | 6.00M | -81.00M | 64.00M | -182.00M | -23.00M | 73.00M | -49.00M | 52.00M | 79.00M | 27.00M | -119.00M | 47.00M | -33.00M | -16.00M | -14.00M | -5.00M | 53.00M | 25.00M | -73.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 191.00M | 50.00M | 86.00M | -67.00M | 25.00M | 126.00M | -172.00M | 81.00M | -37.00M | 51.00M | -105.00M | 84.00M | -14.00M | -35.00M | -142.00M | -55.00M | -137.00M | 53.00M | -135.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -470.00M | 12.00M | -74.00M | 58.00M | -181.00M | -14.00M | 70.00M | -50.00M | 54.00M | 78.00M | 23.00M | -117.00M | 49.00M | -37.00M | -9.00M | -19.00M | -5.00M | 53.00M | 24.00M | -68.00M |