|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | 67.00M | 22.00M | 8.00M | -67.00M | -39.00M | -14.00M | -20.00M | -37.00M | -20.00M | -2.00M | -7.00M | -86.00M | -4.00M | 20.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.00M | -75.00M | -69.00M | -69.00M | -72.00M | -75.00M | -74.00M | -73.00M | -77.00M | 528.00M | -78.00M | -74.00M | -76.00M | 547.00M | 80.00M | 81.00M | -81.00M | 563.00M | 77.00M | 74.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 12.00M | 11.00M | 12.00M | 10.00M | 11.00M | 12.00M | 11.00M | 10.00M | 5.00M | 6.00M | 10.00M | 11.00M | 12.00M | 7.00M | 11.00M | 10.00M | 15.00M | 11.00M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -3.00M | | | | 55.00M | 2.00M | -1.00M | 1.00M | -38.00M | | | | -49.00M | | | -3.00M | -53.00M | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.32M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 71.00M | -19.00M | -72.00M | -102.00M | -1.00M | -29.00M | -33.00M | -1.00M | 7.00M | -6.00M | -6.00M | -21.00M | 1.00M | 3.00M | 5.00M | -297.00M | | 5.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | | 3.00M | -4.00M | | | -2.00M | 27.00M | 21.00M | | -18.00M | 40.00M | 1.00M | | 23.00M | -20.00M | 27.00M | -12.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | 276.00M | -81.00M | 124.00M | -74.00M | 362.00M | -262.00M | 532.00M | 132.00M | 222.00M | -254.00M | 183.00M | 125.00M | 199.00M | -110.00M | 247.00M | 173.00M | 160.00M | -38.00M | 283.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 75.00M | 69.00M | 69.00M | 72.00M | 75.00M | 74.00M | 73.00M | 77.00M | 80.00M | 78.00M | 74.00M | 76.00M | 91.00M | 80.00M | 81.00M | 81.00M | 79.00M | 77.00M | 74.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | -22.00M | -19.00M | -17.00M | 149.00M | -71.00M | -34.00M | 98.00M | -38.00M | -27.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.00M | -331.00M | -72.00M | -65.00M | 230.00M | -171.00M | -43.00M | -103.00M | 147.00M | -245.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | -225.00M | -44.00M | 20.00M | 224.00M | -141.00M | 3.00M | 114.00M | 53.00M | -142.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 168.00M | -4.00M | 32.00M | -104.00M | -21.00M | -33.00M | 3.00M | -145.00M | 7.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 13.00M | 246.00M | 45.00M | 206.00M | -342.00M | 429.00M | -407.00M | -7.00M | 93.00M | 8.00M | 190.00M | -5.00M | -36.00M | -79.00M | -76.00M | -31.00M | -90.00M | -42.00M | -18.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 261.00M | 56.00M | 50.00M | 52.00M | 224.00M | 26.00M | 84.00M | 67.00M | 105.00M | 74.00M | 67.00M | 76.00M | 128.00M | 49.00M | 54.00M | -84.00M | 212.00M | 5.00M | 5.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 25.00M | 1.00M | 2.00M | 228.00M | -1.00M | 7.00M | 5.00M | 2.00M | 2.00M | 9.00M | 2.00M | 3.00M | 11.00M | 4.00M | 1.00M | 1.00M | 24.00M | | 11.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.00M | -127.00M | -81.00M | -48.00M | 174.00M | -94.00M | -61.00M | -82.00M | -68.00M | -128.00M | -72.00M | -70.00M | -84.00M | -116.00M | -47.00M | -53.00M | -53.00M | -65.00M | -16.00M | -30.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | 33.00M | 2.00M | 7.00M | -36.00M | | | 39.00M | -39.00M | -1.00M | 1.00M | 6.00M | 12.00M | 4.00M | 5.00M | | -9.00M | 5.00M | 8.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.00M | -152.00M | 167.00M | -76.00M | -98.00M | -272.00M | 319.00M | -450.00M | -66.00M | -95.00M | 326.00M | -116.00M | -36.00M | -82.00M | 154.00M | -186.00M | -113.00M | -103.00M | 48.00M | -240.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | | 2.00M | | 3.00M | 1.00M | 1.00M | 1.00M | 2.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | -1.00M | 1.00M | | | | | | | | -1.00M | 1.00M | | | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | 5.00M | | 2.00M | -4.00M | -5.00M | 1.00M | -2.00M | -1.00M | | -3.00M | 5.00M | 1.00M | -3.00M | 7.00M | 8.00M | -8.00M | -6.00M | 14.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 15.00M | -137.00M | 74.00M | -126.00M | 138.00M | -288.00M | 448.00M | 65.00M | 117.00M | -328.00M | 116.00M | 49.00M | 71.00M | -159.00M | 193.00M | 257.00M | -52.00M | -43.00M | 278.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 5.00M | | 2.00M | -4.00M | -4.00M | | -2.00M | -1.00M | | -3.00M | 5.00M | 1.00M | -3.00M | 8.00M | 7.00M | -8.00M | -6.00M | 13.00M |