|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.90M | -44.90M | -39.80M | 120.10M | 78.10M | 24.00M | 53.20M | -27.30M | 12.20M | 828.50M | 25.50M | 185.80M | 62.90M | 188.80M | 130.60M | 114.20M | 186.50M | 716.80M | -8.50M | 47.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.10M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.50M | 4.60M | 5.90M | 5.70M | 7.00M | 6.80M | -14.10M | 8.00M | 7.40M | 14.30M | 0.20M | 0.30M | 11.30M | -8.50M | 22.10M | 1.40M | 9.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -21.30M | -0.60M | 7.30M | 0.40M | 0.80M | 4.60M | 2.50M | -4.80M | -788.70M | 2.00M | 13.50M | 3.80M | -13.50M | 169.80M | 3.50M | -0.80M | -687.60M | 9.50M | 11.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50M | | | | | | | | | | | 7.80M | | | 19.50M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | -26.30M | 0.80M | -114.80M | 86.30M | 154.70M | 151.70M | -29.10M | 48.20M | 96.70M | 26.30M | 11.50M | 193.00M | 124.60M | 155.90M | 120.00M | 198.10M | 72.20M | 75.00M | 13.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.50M | 1.60M | 2.40M | 2.10M | -5.10M | -4.20M | 4.20M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.10M | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | 50.20M | 38.50M | 61.10M | 53.50M | 53.90M | 56.30M | 71.00M | 105.80M | 463.00M | 151.30M | 110.20M | 81.90M | 111.70M | 100.20M | 67.20M | 69.80M | 106.30M | 100.90M | 105.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 25.10M | 1.30M | 7.00M | 0.30M | 3.50M | 0.10M | 29.00M | 0.10M | 1.10M | | 0.10M | 0.10M | 2.50M | 17.80M | 9.80M | 108.00M | 108.00M | 5.20M | 10.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.20M | -25.10M | -37.20M | 84.10M | -233.20M | 169.60M | -56.20M | -42.00M | -105.70M | -461.90M | -151.30M | -110.10M | -81.80M | -109.10M | -82.40M | -57.40M | 38.90M | -104.70M | -95.70M | -50.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | -7.80M | | -0.40M | | | -1.60M | -0.20M | | | -0.30M | -0.10M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -6.20M | | | 32.40M | 309.50M | -56.40M | -1.60M | -0.20M | -129.30M | -27.20M | -0.30M | -0.10M | -77.70M | -25.50M | -1.40M | -0.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | 0.30M | -0.20M | -0.80M | 0.20M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.30M | -51.40M | -36.40M | -30.90M | -153.10M | 324.30M | 95.50M | -38.70M | 252.00M | -421.60M | -126.60M | -98.80M | -18.10M | -11.70M | 73.20M | 62.50M | 159.30M | -58.00M | -22.10M | -37.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.70M | -76.50M | -37.70M | -175.90M | 32.80M | 100.80M | 95.40M | -100.10M | -57.60M | -366.30M | -125.00M | -98.70M | 111.10M | 12.90M | 55.70M | 52.80M | 128.30M | -34.10M | -25.90M | -92.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.20M | -51.40M | -36.40M | -30.90M | -153.10M | 324.30M | 95.50M | -38.70M | 252.00M | -421.60M | -126.60M | -98.80M | -18.10M | -11.70M | 73.20M | 62.50M | 159.30M | -58.00M | -22.10M | -37.40M |