|
Net Income (Quarter)
|
| | 0.02M | 0.99M | | -0.90M | | | | | -26.59M | -33.96M | -41.43M | | -8.88M | -8.44M | -2.23M | -212.07M | | 19.45M | -9.92M | -41.93M | -30.23M | -76.36M | -89.34M | -359.89M | -25.18M | -78.87M | 2.54M | 159.41M | -20.12M | | -123.23M | -374.22M | | | | |
|
Depreciation and Depletion (Quarter)
|
| 2.02M | 2.90M | 9.00M | 20.80M | | 31.00M | 34.80M | 40.80M | 43.90M | 48.70M | 53.20M | 63.90M | 58.10M | 60.80M | 66.20M | 67.20M | 67.90M | 68.70M | 69.00M | 71.20M | 72.30M | 75.40M | 74.10M | 75.20M | -217.70M | 76.80M | 1.80M | 78.30M | -226.10M | 79.80M | 81.60M | 83.70M | 85.10M | 86.30M | 87.40M | 90.60M | 93.50M |
|
Share-based Compensation (Quarter)
|
| | 0.17M | 0.28M | 0.15M | 0.47M | 0.53M | 0.61M | 0.75M | 0.69M | 0.70M | 0.73M | 0.91M | 2.12M | 0.87M | 0.98M | 0.89M | 0.89M | 0.94M | 1.12M | 1.12M | 1.04M | 0.97M | 0.94M | 0.83M | 0.68M | 0.95M | 1.27M | 1.29M | 1.30M | 1.81M | 2.09M | 2.17M | 3.77M | 8.11M | 3.15M | 3.06M | 3.47M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.70M | 0.70M | 10.95M | | | 0.00M | 1.22M | | | 0.01M | 2.63M | | | | 0.66M | 11.68M | 2.00M | | 2.45M | 1.90M | 9.29M | 2.26M | 3.24M | 4.95M | 26.47M | 5.65M | 13.72M | 13.52M | 22.82M | | 10.00M | 12.21M | -3.25M | 16.07M | 10.76M | 9.57M | -14.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 2.27M | 1.42M | 0.96M | 2.04M | 1.26M | 1.27M | 1.51M | -2.79M | 5.98M | 1.07M | 1.41M | 2.61M | -0.12M | 1.51M | 1.33M | 2.30M | -0.46M | 0.70M | 1.54M | 0.56M | 5.94M | 0.50M | 3.00M | -0.42M | 0.58M | 4.45M | | | 0.10M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | 0.16M | 0.27M | 0.13M | | 0.38M | 0.60M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-2.19M | -2.74M | 5.38M | -3.34M | 2.28M | 11.85M | 47.19M | 41.48M | 42.98M | 43.85M | 28.91M | 74.91M | 52.12M | 56.36M | 68.57M | 93.20M | 93.20M | 23.89M | 110.04M | 115.17M | 124.17M | 36.59M | 112.49M | 137.47M | 126.50M | 34.42M | 147.94M | 139.56M | 132.92M | 37.47M | 126.50M | 152.71M | 148.21M | 46.69M | 152.00M | 179.79M | 166.41M | 97.01M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | | | 0.13M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.19M | | | | 0.16M | 0.28M | 0.47M | 0.85M | 1.38M | 1.80M | 1.80M | 2.54M | 2.84M | 0.70M | 2.20M | 2.56M | 2.56M | 1.40M | 1.40M | 11.71M | 1.90M | 1.50M | 1.50M | 4.66M | 1.81M | 1.50M | 1.50M | 1.87M | 1.85M | 1.50M | 1.50M | 1.87M | 1.83M | 1.50M | 1.50M | 2.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.49M | 1.52M | 2.90M | 10.88M | 24.04M | 33.16M | 35.13M | 38.33M | 44.85M | 47.20M | 53.66M | 59.22M | 67.80M | 62.16M | 69.52M | 79.60M | 75.39M | 74.16M | 73.95M | 72.72M | 74.79M | 75.83M | 79.30M | 78.32M | 79.94M | 81.12M | 81.16M | 82.84M | 82.07M | 83.22M | 82.82M | 84.84M | 87.00M | 88.50M | 90.07M | 91.12M | 94.49M | 97.17M |
|
Change in Receivables (Quarter)
|
| | 1.33M | -6.06M | -0.51M | 1.91M | 0.45M | 1.58M | 1.90M | 6.19M | 2.58M | 2.73M | 7.77M | -2.53M | 3.28M | 3.70M | 5.13M | -2.41M | 2.66M | 1.84M | 7.43M | -0.91M | 3.89M | 1.64M | 10.79M | -4.14M | 3.80M | 2.68M | 2.98M | -6.68M | 3.75M | 2.67M | 14.58M | -5.36M | 8.17M | 1.20M | 4.49M | -8.98M |
|
Change in Account Payables (Quarter)
|
| | 2.77M | -8.12M | -14.90M | -1.99M | 7.87M | -2.99M | 2.34M | -6.92M | 6.96M | -0.75M | -7.93M | 10.16M | -4.95M | -0.30M | -0.17M | -3.86M | 4.88M | 0.17M | -0.04M | 0.18M | -0.01M | 0.00M | -2.43M | 2.39M | -0.07M | 0.12M | 0.27M | -0.55M | -0.18M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | 4.76M | 5.19M | 0.90M | 2.69M | 3.97M | 3.91M | 10.27M | 15.35M | -17.12M | 23.38M | 20.92M | -10.62M | 9.16M | 15.28M | 23.48M | -61.21M | 22.05M | 18.92M | 30.36M | -61.51M | 29.15M | 31.91M | 26.38M | -75.67M | 42.01M | 32.48M | 21.01M | -78.09M | 18.40M | 42.38M | 35.62M | -82.21M | 23.24M | 43.10M | 29.13M | -50.96M |
|
Other Working Capital Changes (Quarter)
|
| | 0.28M | 0.20M | 2.32M | 13.45M | -3.24M | -2.79M | -0.30M | 2.15M | 2.82M | -5.37M | 7.69M | 3.07M | -0.66M | -3.15M | 4.24M | 5.57M | 8.36M | -0.92M | -1.75M | 5.61M | 13.48M | -1.31M | -4.74M | 10.02M | 1.10M | 7.04M | -5.40M | 7.43M | 5.98M | -3.85M | -10.01M | 5.23M | -5.74M | -1.13M | -4.38M | 10.78M |
|
Capital Expenditures (Quarter)
|
| | 49.12M | 1,244.63M | 418.37M | -1706.65M | 341.06M | -323.60M | 6.28M | 33.60M | 6.63M | 87.02M | 459.29M | -552.94M | 34.18M | -14.12M | 7.05M | 12.81M | 7.68M | 9.26M | 445.94M | 321.79M | 149.67M | -148.69M | 39.92M | -37.74M | 57.74M | 13.62M | -52.03M | -1.06M | 102.58M | 34.20M | -121.91M | 2.11M | 9.07M | 33.73M | -14.56M | 17.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | 7.58M | 7.90M | 56.20M | -71.89M | | 15.70M | 14.40M | 87.06M | 4.00M | 18.18M | 17.35M | -43.23M | | 82.83M | 64.01M | -149.33M | 81.26M | 47.63M | 56.15M | -181.33M | 46.30M | 28.09M | 26.68M | 130.08M |
|
Acquisitions (Quarter)
|
| | | | | 69.86M | | | | 72.15M | | | | | 25.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 17.69M | 1.74M | 0.07M | 0.01M | 0.01M | 0.18M | | | | | | | | | | | | | 25.89M | 8.48M | 12.55M | 10.62M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M |
|
Cash from Investing Activities (Quarter)
|
| | -586.35M | -917.10M | -503.65M | -362.27M | -379.07M | -343.88M | -538.41M | -603.59M | -373.17M | -204.36M | -166.39M | -117.87M | -368.69M | -31.18M | -44.14M | -78.39M | -70.00M | -152.52M | -264.38M | -350.58M | -221.63M | -104.00M | -156.28M | -192.50M | -130.87M | -39.16M | -54.06M | -152.77M | -179.21M | -143.25M | -114.63M | -205.83M | -208.23M | -376.93M | -606.30M | -542.00M |
|
Other financing activities (Quarter)
|
2.19M | 2.08M | 0.84M | -704.69M | 704.36M | -26.93M | 0.65M | -10.93M | 12.90M | 46.88M | 13.30M | -13.43M | 11.30M | 25.34M | | 7.50M | 0.20M | 0.05M | 0.60M | 5.30M | 9.20M | | 5.03M | 0.07M | 4.40M | 1.35M | 3.57M | | -3.57M | 3.57M | | | 0.20M | 0.20M | | 0.20M | 17.80M | |
|
Cash from Financing Activities (Quarter)
|
2.19M | 497.40M | 703.18M | 652.44M | 408.02M | 341.35M | 286.14M | 438.23M | 360.29M | 615.35M | 351.16M | 104.41M | 262.03M | -85.13M | 334.67M | 138.82M | -215.75M | 67.07M | 340.58M | -397.66M | 307.48M | 133.70M | 286.47M | -181.12M | 83.44M | 67.13M | 120.47M | -128.23M | -65.76M | -18.59M | 50.33M | -9.94M | 247.20M | -17.81M | 3.26M | 168.57M | 458.36M | 434.77M |
|
Dividends Paid - Common (Quarter)
|
| | | | -5.86M | 9.27M | 1.50M | -1.48M | 10.20M | -5.24M | 10.57M | 1.53M | 6.05M | 23.96M | 12.12M | 0.86M | 23.02M | 12.17M | 13.59M | 15.28M | 10.02M | 14.35M | 14.37M | 14.82M | 14.85M | 17.71M | 14.89M | 15.05M | 15.06M | 18.72M | 15.09M | 15.10M | 15.81M | 50.69M | 31.80M | 32.40M | 32.41M | -58.69M |
|
Change in Cash (Quarter)
|
| | 122.21M | -268.00M | -93.34M | -9.08M | -45.74M | 135.83M | -135.14M | 55.62M | 6.91M | -25.04M | 147.76M | -146.65M | 34.55M | 200.84M | -166.69M | 12.57M | 380.62M | -435.01M | 167.27M | -180.30M | 177.33M | -147.64M | 53.65M | -90.95M | 137.53M | -27.84M | 13.10M | -133.89M | -2.39M | -0.48M | 280.78M | -176.95M | -52.97M | -28.57M | 18.46M | -10.23M |
|
Free Cash Flow (Quarter)
|
-2.19M | -2.74M | -43.74M | -1247.97M | -416.09M | 1,718.50M | -293.87M | 365.08M | 36.70M | 10.25M | 22.28M | -12.11M | -407.17M | 609.30M | 34.39M | 107.33M | 86.15M | 11.08M | 102.36M | 105.91M | -321.77M | -285.20M | -37.18M | 286.17M | 86.58M | 72.16M | 90.20M | 125.94M | 184.95M | 38.53M | 23.92M | 118.51M | 270.12M | 44.58M | 142.93M | 146.06M | 180.97M | 79.85M |
|
Net Cash Flow (Quarter)
|
| 494.67M | 122.21M | -268.00M | -93.34M | -9.08M | -45.74M | 135.83M | -135.14M | 55.62M | 6.91M | -25.04M | 147.76M | -146.65M | 34.55M | 200.84M | -166.69M | 12.57M | 380.62M | -435.01M | 167.27M | -180.30M | 177.33M | -147.64M | 53.65M | -90.95M | 137.53M | -27.84M | 13.10M | -133.89M | -2.39M | -0.48M | 280.78M | -176.95M | -52.97M | -28.57M | 18.46M | -10.23M |