|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | | | -0.50M | 49.20M | -12.10M | -18.80M | -16.40M | -22.10M | -272.10M | -18.50M | | | | | | | -643.60M | -150.60M | -119.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.90M | 14.60M | 15.40M | 15.20M | 8.50M | 19.80M | 19.10M | 17.40M | 16.40M | 19.70M | 22.40M | 21.80M | 21.00M | 23.70M | 20.20M | 18.80M | 10.60M | 13.60M | 7.60M | 17.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.20M | 0.20M | 0.30M | | 0.20M | 0.10M | 0.20M | | 0.30M | -0.20M | | 0.10M | | | | -10.30M | | 1.00M | 1.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | | -29.40M | -6.00M | -3.80M | -17.40M | -13.20M | -34.70M | -19.60M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90M | 0.20M | 0.10M | | 28.80M | 16.90M | | | -17.70M | 15.00M | 1.70M | 0.80M | -17.50M | 3.60M | -2.80M | 0.20M | 2.90M | 0.60M | | 2.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | 29.00M | 22.80M | 29.10M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 475.70M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.00M | -62.50M | -32.50M | -28.40M | -1.40M | -6.70M | -63.20M | 6.40M | -38.70M | -147.40M | -202.50M | -81.90M | -239.50M | -132.00M | -195.10M | -142.10M | -242.50M | 5.70M | -42.60M | -126.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.70M | -1.50M | -1.30M | -1.60M | -1.40M | -0.80M | 3.50M | 3.40M | 5.30M | 8.50M | 7.60M | 6.10M | 3.80M | 2.40M | 1.60M | 1.30M | 1.20M | 0.50M | 1.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 5.10M | 3.90M | 3.90M | 7.20M | 1.30M | 1.60M | 2.30M | 2.30M | 7.20M | 7.40M | 7.00M | 6.70M | 6.70M | 13.30M | 14.50M | 7.70M | | 5.50M | 4.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.30M | 34.60M | 32.90M | 30.40M | 13.60M | 33.50M | 34.50M | 36.50M | 41.10M | 40.10M | 48.60M | 47.00M | 45.30M | 71.10M | 66.70M | 53.90M | 60.40M | 69.30M | 37.40M | 68.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 10.50M | 3.60M | 12.40M | 27.80M | 8.20M | 10.90M | -5.30M | -9.20M | -0.60M | -21.60M | -8.30M | 23.10M | -2.00M | 8.50M | 10.70M | 14.20M | -23.20M | -47.30M | -58.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | 22.50M | 18.50M | 20.60M | -2.40M | 13.50M | 28.00M | 12.90M | 38.70M | 50.00M | 32.60M | 50.30M | 19.40M | 25.60M | 9.70M | -14.50M | -22.10M | -0.70M | -44.20M | -77.20M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.50M | -5.20M | 8.00M | 8.50M | 19.00M | -4.80M | 6.40M | 0.20M | 25.20M | -18.10M | -39.90M | 9.80M | 2.40M | 20.20M | -23.20M | -13.70M | -32.00M | 22.40M | -34.10M | -33.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | -14.90M | 1.60M | 19.80M | -16.10M | -25.20M | -7.50M | 25.70M | 6.30M | 45.30M | -40.10M | -9.50M | -45.90M | 65.10M | 9.70M | -52.30M | 37.50M | -28.40M | -3.60M | -38.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.00M | -1.20M | 8.10M | -3.60M | -2.20M | -0.60M | 4.20M | 19.90M | -2.70M | 34.70M | -19.70M | -3.30M | 113.00M | 0.60M | -6.00M | -1.90M | 54.40M | -42.20M | 4.00M | -13.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.50M | 259.30M | 142.30M | 133.90M | 101.30M | 107.70M | 126.40M | 290.80M | 424.70M | 442.00M | 610.20M | 577.50M | 644.30M | 437.00M | -325.60M | 948.10M | 211.90M | 104.00M | 30.00M | 35.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 0.50M | 2.20M | | 0.40M | 1.60M | 0.10M | | | | 0.40M | | | | 1.00M | | 84.90M | 13.90M | 26.10M | 26.90M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 1.00M | 1.60M | 1.60M | 0.60M | 1.10M | 1.20M | 1.30M | 1.30M | 1.30M | 1.90M | 1.10M | 1.60M | 1.20M | 1.20M | 1.50M | 1.40M | 1.40M | 0.60M | 1.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | | | 125.00M | | -3.80M | 105.60M | | | -1.70M | -1.40M | 78.70M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | 108.50M | 80.70M | 34.00M | 2.00M | 25.40M | 17.70M | 38.70M | 555.40M | 370.00M | 364.70M | 509.40M | 204.30M | 256.20M | -256.20M | 773.10M | -686.60M | 92.70M | | 186.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -109.40M | -32.00M | -51.50M | -294.50M | -13.00M | 102.80M | -820.50M | -283.00M | -146.30M | -784.20M | -662.50M | -124.70M | -371.90M | -193.00M | -230.20M | 168.70M | -13.60M | 136.90M | 787.60M | 576.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.70M | 22.50M | -22.50M | 17.70M | | | 31.40M | | 50.70M | 46.00M | | | | | 26.10M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | -22.90M | 7.90M | 623.30M | 7.60M | -17.60M | 1,454.90M | -0.30M | 1,160.10M | 938.40M | 8.60M | 499.10M | 511.90M | 4.80M | 313.70M | 89.40M | -7.80M | -39.00M | -197.00M | -235.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | 0.10M | -0.20M | -0.40M | 0.40M | | | -0.10M | 0.20M | -0.20M | -0.10M | 0.40M | -0.50M | 0.20M | 0.90M | 0.80M | -0.20M | -0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.60M | -117.50M | -76.10M | 300.50M | -36.40M | 72.10M | 563.50M | -290.00M | 961.90M | 5.00M | -857.60M | 238.00M | -96.50M | -319.80M | -112.10M | 116.20M | -263.00M | 104.40M | 547.80M | 214.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -226.50M | -321.80M | -174.80M | -162.30M | -102.70M | -114.40M | -189.60M | -284.40M | -463.40M | -589.40M | -812.70M | -659.40M | -883.80M | -569.00M | 130.50M | -1090.20M | -454.40M | -98.30M | -72.60M | -162.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.90M | -117.40M | -76.10M | 300.40M | -6.80M | 78.50M | 571.20M | -276.90M | 975.10M | 6.80M | -856.40M | 292.50M | -99.50M | -320.20M | -111.60M | 116.00M | -263.90M | 103.60M | 548.00M | 214.30M |