|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | 7.00M | 35.00M | 23.00M | 23.00M | 49.00M | 35.00M | 38.00M | 23.00M | 71.00M | 455.00M | 50.00M | 87.00M | 41.00M | 128.00M | 69.00M | 75.00M | -9.00M | 78.00M | 33.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | 5.00M | 5.00M | 8.00M | 6.00M | 7.00M | 8.00M | 9.00M | 9.00M | 8.00M | 10.00M | 11.00M | 10.00M | 10.00M | 11.00M | 12.00M | 11.00M | 11.00M | 12.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 395.00M | -6.00M | -12.00M | 313.00M | 97.00M | -2.00M | -6.00M | 69.00M | -116.00M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -3.00M | -7.00M | -1.00M | 5.00M | -4.00M | 1.00M | -5.00M | -2.00M | 8.00M | 67.00M | -4.00M | 3.00M | 8.00M | -15.00M | 6.00M | 1.00M | | -9.00M | 2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 4.00M | 2.00M | 2.00M | 1.00M | | 4.00M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -13.00M | 70.00M | -21.00M | -51.00M | 74.00M | 165.00M | -19.00M | 61.00M | 127.00M | 98.00M | 69.00M | 57.00M | 98.00M | 203.00M | 70.00M | 95.00M | 127.00M | 118.00M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 27.00M | 26.00M | 27.00M | 25.00M | 27.00M | 29.00M | 29.00M | 26.00M | 24.00M | 25.00M | 22.00M | 24.00M | 25.00M | 25.00M | 25.00M | 27.00M | 28.00M | 29.00M | 29.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 1.00M | 128.00M | -6.00M | 80.00M | 170.00M | -88.00M | 13.00M | -6.00M | 12.00M | -32.00M | -3.00M | 52.00M | 6.00M | -116.00M | 24.00M | -21.00M | -46.00M | 37.00M | 71.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 47.00M | 10.00M | 71.00M | -9.00M | 50.00M | -7.00M | 5.00M | -22.00M | -6.00M | -29.00M | 51.00M | -28.00M | | -24.00M | 20.00M | -24.00M | 17.00M | -43.00M | 51.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.00M | -2.00M | 96.00M | 25.00M | -27.00M | 175.00M | -27.00M | -59.00M | -30.00M | 35.00M | -76.00M | 37.00M | -29.00M | -5.00M | -35.00M | 51.00M | -11.00M | -34.00M | -10.00M | 89.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 16.00M | -29.00M | 38.00M | 7.00M | -35.00M | -20.00M | 20.00M | -5.00M | 8.00M | -16.00M | 3.00M | 4.00M | 3.00M | -18.00M | 37.00M | -41.00M | 50.00M | 2.00M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 7.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -19.00M | -13.00M | -21.00M | -10.00M | -13.00M | -24.00M | -20.00M | -29.00M | -31.00M | -43.00M | -37.00M | -35.00M | -76.00M | -41.00M | -33.00M | -82.00M | -21.00M | -45.00M | -48.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | -3.00M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -32.00M | -3.00M | -4.00M | | -3.00M | -2.00M | -5.00M | -52.00M | -62.00M | -37.00M | -31.00M | -5.00M | -4.00M | -60.00M | -18.00M | -20.00M | -14.00M | -64.00M | -47.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 32.00M | 2.00M | | | | 2.00M | 8.00M | 7.00M | 12.00M | -27.00M | | | | 12.00M | 4.00M | 14.00M | 8.00M | -5.00M | 10.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -5.00M | | -4.00M | -19.00M | -18.00M | 19.00M | 8.00M | | | 15.00M | -12.00M | -16.00M | 27.00M | -29.00M | 13.00M | 20.00M | 2.00M | -1.00M | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -69.00M | 54.00M | -50.00M | -80.00M | 40.00M | 158.00M | -36.00M | -28.00M | 26.00M | 33.00M | -11.00M | 1.00M | 45.00M | 73.00M | 32.00M | 13.00M | 94.00M | 8.00M | -91.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -13.00M | 70.00M | -21.00M | -51.00M | 74.00M | 165.00M | -19.00M | 61.00M | 127.00M | 98.00M | 69.00M | 57.00M | 98.00M | 203.00M | 70.00M | 95.00M | 127.00M | 118.00M | 6.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | -64.00M | 54.00M | -46.00M | -61.00M | 58.00M | 139.00M | -44.00M | -20.00M | 34.00M | 18.00M | 1.00M | 17.00M | 18.00M | 102.00M | 19.00M | -7.00M | 92.00M | 9.00M | -89.00M |