|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.40M | 90.60M | 2.90M | 3.00M | 100.60M | 105.10M | 108.50M | 107.80M | 4.20M | 4.50M | 4.50M | 110.30M | 4.80M | 4.90M | -316.80M | 5.40M | 120.30M | 5.70M | 119.10M | 120.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | -1.67M | 1.69M | 7.41M | -3.33M | 0.73M | 0.00M | 3.77M | 10.56M | 6.42M | -16.78M | 7.94M | -1.34M | -1.04M | 1.19M | 10.81M | -1.14M | -0.86M | 0.93M | 1.28M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 1.39M | 0.79M | 0.93M | | 1.79M | | 1.56M | | 1.00M | 0.94M | | 1.66M | | 1.30M | 0.67M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.79M | 166.41M | 97.01M | 158.74M | 220.25M | 217.79M | 68.73M | 200.47M | 215.21M | 207.70M | 115.31M | 201.78M | 274.00M | 233.57M | 102.19M | 223.40M | 271.86M | 223.25M | 145.81M | 203.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 2.50M | 2.45M | 1.70M | 1.80M | 3.08M | 3.04M | 1.80M | 1.70M | 3.09M | 3.06M | 1.60M | 1.60M | 2.52M | 2.48M | 1.30M | 1.30M | 2.42M | 2.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.12M | 94.49M | 97.17M | 99.95M | 104.42M | 109.32M | 112.84M | 112.72M | 113.20M | 114.86M | 115.77M | 115.73M | 117.60M | 119.69M | 123.99M | 124.93M | 126.94M | 126.66M | 125.82M | 127.34M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 4.49M | -8.98M | 3.81M | -5.42M | 12.39M | -2.64M | 1.67M | -3.51M | 10.05M | -9.09M | 1.93M | -1.30M | 6.27M | -5.19M | 3.58M | -1.59M | 8.48M | -11.79M | 5.33M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.10M | 29.13M | -50.96M | 11.24M | 62.64M | 60.35M | -90.62M | 23.93M | 38.59M | 42.16M | -60.41M | 22.92M | 60.22M | 42.65M | -91.43M | 9.91M | 70.91M | 13.19M | -75.85M | 9.96M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.67M | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.95M | -250.78M | 821.84M | 21.72M | 57.88M | 1.02M | 17.41M | 8.73M | -5.55M | 81.04M | -71.44M | 75.82M | -54.29M | 8.24M | 466.14M | 4.01M | 1.55M | 13.47M | 33.66M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.09M | 26.68M | 30.66M | 51.41M | 60.80M | 49.10M | | 184.51M | 126.80M | 72.40M | -380.29M | 156.10M | 123.70M | 103.10M | | 142.13M | 138.20M | 141.90M | -418.22M | 0.21M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48M | 12.55M | 10.62M | 22.59M | 15.76M | 19.81M | 10.15M | 10.94M | 2.21M | 21.20M | 13.38M | 0.11M | 114.90M | 0.40M | 0.90M | 0.96M | 17.58M | 45.31M | 14.85M | 2.81M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 0.40M | 32.78M | 0.83M | 0.08M | 0.02M | 0.33M | 0.31M | 0.04M | 0.13M | 0.17M | 0.07M | 0.17M | 0.02M | 0.12M | 0.08M | | 0.06M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -376.93M | -606.30M | -542.00M | -512.76M | -440.75M | -314.14M | -157.85M | -72.91M | -164.91M | -227.49M | -227.26M | -68.15M | -40.17M | -184.74M | -532.83M | -107.69M | -120.72M | -52.23M | -47.54M | 10.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.06M | 6.82M | | 1.44M | 6.80M | -0.02M | 0.01M | 0.03M | 3.55M | 0.87M | 2.09M | 5.22M | 3.41M | 12.34M | -14.55M | 0.45M | 3.60M | 1.15M | 0.87M | 0.39M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 731.60M | 5.59M | | 870.30M | -863.79M | | | | | | 595.50M | 494.00M | | 494.20M | | 642.50M | 3.88M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | 890.00M | | 420.00M | 350.00M | -280.00M | 350.00M | 130.00M | | | 70.00M | 90.00M | | | 490.00M | 410.00M | | 110.00M | -110.00M | 30.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.04M | 399.00M | -520.74M | 375.84M | | 185.63M | | 298.37M | | | -196.37M | 33.70M | -0.45M | | 110.60M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.40M | 32.41M | -89.11M | 62.94M | 63.04M | 63.00M | 9.24M | 79.98M | 80.16M | 80.13M | -194.52M | 95.89M | 95.93M | 95.77M | 13.32M | 111.72M | 111.90M | 111.41M | 400.25M | 120.34M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.57M | 458.36M | 434.77M | 369.24M | 235.68M | 131.91M | 49.36M | 63.30M | -97.34M | -99.33M | 91.16M | -72.20M | 364.52M | -612.63M | 463.01M | -247.07M | 96.60M | -461.89M | -43.32M | -235.84M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.23M | | | | | | | | | | | | | 2.60M | | -1.55M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.57M | 18.46M | -10.23M | 15.21M | 15.19M | 35.55M | -39.76M | 190.85M | -47.05M | -119.12M | -20.79M | 61.43M | 598.36M | -563.80M | 32.37M | -131.36M | 247.74M | -290.87M | 54.95M | -22.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.16M | 417.19M | -724.83M | 137.02M | 162.38M | 216.78M | 51.32M | 191.73M | 220.76M | 126.66M | 186.75M | 125.96M | 328.29M | 225.33M | -363.95M | 219.39M | 270.31M | 209.78M | 112.16M | 203.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.57M | 18.46M | -10.23M | 15.21M | 15.19M | 35.55M | -39.76M | 190.85M | -47.05M | -119.12M | -20.79M | 61.43M | 598.36M | -563.80M | 32.37M | -131.36M | 247.74M | -290.87M | 54.95M | -22.53M |