|
Net Income (Quarter)
|
2.73M | 1.56M | -4.29M | -9.91M | 8.94M | 11.78M | -12.20M | -33.32M | 7.66M | -20.18M | -8.04M | 5.46M | 37.09M | -854.83M | -410.39M | -72.96M | -67.61M | 197.63M | 258.76M | -587.64M | -1088.61M | 147.07M | -393.44M | -540.00M | -374.30M | 926.26M | 189.35M | 20.18M | 419.29M | 532.39M | -2.60M | -16.27M | -81.84M | 146.66M | -336.56M | -640.84M | -63.28M | 114.49M | -127.32M | -153.12M | -159.55M | -33.38M | -33.93M | 13.05M | 25.93M | -92.74M | 13.05M | 105.89M | -7.65M | 22.81M | -4.75M | -53.80M | 32.69M | -31.20M | -0.10M | 21.63M | -22.20M | 6.02M | 4.80M | -0.73M | 1.79M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 0.24M | | | | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.79M | 0.81M | 0.83M | 0.67M | 0.69M | 0.69M | 1.36M | 1.94M | 0.10M | 1.40M | 0.71M | 2.33M | 4.64M | 5.02M | 5.12M | 4.33M | 4.90M | 4.60M | 4.90M | 4.77M | 3.40M | 3.00M | 3.33M | 2.10M | 1.50M | 1.20M | 8.35M | 12.90M | 12.30M | 31.86M | 3.58M | 4.20M | 4.40M | 3.02M | -6.78M | 1.00M | -2.30M | 0.39M | 0.80M | 0.60M | 0.79M | 0.59M | 0.50M | 0.50M | 0.45M | 0.38M | 0.47M | 0.64M | 0.71M | 0.23M | -0.77M | -0.69M | 2.33M | 0.10M | 0.04M | 0.01M | 0.06M | -0.11M | | | |
|
Deferred Taxes (Quarter)
|
| -1.20M | 1.51M | -5.14M | 3.19M | 13.08M | -4.58M | 5.52M | -5.39M | 0.89M | -13.29M | -1.00M | 22.30M | -356.19M | 175.64M | | | | | | | | | | | | | | | | | | | | -45.48M | -50.31M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.08M | | | | 0.11M | | | | | | | | 858.71M | | | 0.44M | | | | 2.52M | | | | 0.54M | | | | | | | | 0.09M | 0.00M | 0.01M | 0.10M | 0.09M | 0.00M | 0.09M | 0.10M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.05M | -0.00M | -0.02M | 0.10M | 0.05M | -0.58M | 0.01M | 0.20M | -0.49M | 0.56M | 0.30M | 29.79M | -25.26M | -6.97M | 1.60M | 3.90M | 1.60M | -0.37M | 0.60M | 0.50M | 3.60M | -0.09M | | | | | 4.50M | 1.80M | 25.82M | -0.11M | -2.23M | 1.20M | -3.69M | | | | -0.01M | 0.30M | 0.40M | 0.34M | 0.10M | | | -0.30M | 0.16M | 0.30M | | -0.05M | -0.01M | 0.10M | | 0.01M | -0.27M | 0.09M | 0.20M | 18.50M | -0.05M | 0.42M | -0.56M | 0.57M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | 238.67M | 61.16M | 3.48M | 20.89M | 178.50M | 554.00M | 948.60M | 511.88M | 611.79M | 496.90M | 257.90M | | | | | | | | | | 275.20M | 664.40M | 45.60M | | 60.10M | 128.30M | 26.70M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.35M | | | | | | | | -4.98M | -0.74M | -0.72M | -0.12M | | | | | -0.74M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| 6.54M | 12.87M | | | -1.01M | 18.23M | 1.20M | | | 2.94M | 14.40M | | | 13.70M | 19.70M | 16.90M | 13.30M | 0.72M | 11.00M | 2.70M | 9.70M | 11.10M | 3.50M | 2.80M | | 21.40M | 23.10M | 17.30M | 0.03M | 13.10M | 9.90M | 7.10M | 0.03M | 1.50M | 0.90M | 0.20M | 1.50M | 1.30M | 1.20M | 0.90M | 0.80M | 0.70M | 0.50M | | 0.30M | 0.30M | 0.20M | | 0.10M | 0.10M | 0.10M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 8.10M | 8.57M | 4.20M | 8.84M | 10.77M | 6.02M | -9.20M | 6.49M | 4.59M | 82.48M | 45.71M | 185.66M | -11.70M | 102.32M | 159.50M | 251.44M | 170.95M | 86.04M | 93.94M | 123.59M | 114.66M | 134.81M | 34.37M | | | 45.56M | 77.08M | | -60.76M | -12.58M | 56.16M | -6.87M | 30.45M | -36.83M | | | 12.34M | 30.76M | 4.77M | 2.32M | 13.36M | 15.74M | 18.03M | 21.44M | 12.05M | 16.29M | 25.48M | 24.99M | -0.69M | 9.34M | 2.42M | 6.52M | 3.92M | 29.82M | -5.07M | 6.73M | 12.73M | 10.21M | 27.97M | -11.81M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | 228.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
0.45M | 0.45M | 0.24M | | 0.41M | 0.41M | 0.42M | | | | | | | | | | | | | | | | | | | | 1.64M | 0.24M | | 1.08M | 0.13M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| 0.02M | 0.52M | 2.66M | 0.33M | 0.34M | 0.34M | 3.20M | 5.70M | 5.80M | -0.03M | 0.27M | 0.24M | 0.83M | 1.31M | 0.84M | 1.32M | 1.04M | 1.12M | 1.56M | 2.53M | 1.91M | 1.35M | 1.75M | | 5.47M | 0.18M | 0.71M | | -4.58M | 0.29M | 0.36M | 0.37M | 0.38M | 0.40M | 0.57M | | | | | | | | | | 0.90M | 0.91M | 0.92M | 2.72M | 1.80M | 2.04M | 1.95M | 1.83M | 1.70M | 1.69M | 1.56M | 1.47M | 0.40M | 0.40M | 0.39M | 0.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
6.89M | 6.78M | 8.37M | 5.67M | 5.61M | 5.59M | 8.08M | 5.98M | 5.96M | 22.73M | 55.62M | 81.86M | 95.31M | 143.09M | 143.39M | 119.91M | 133.47M | 135.58M | 145.47M | 119.14M | 101.19M | 77.07M | 66.80M | 55.27M | 39.67M | 25.62M | 32.89M | 31.96M | 35.94M | -10.35M | 15.99M | 16.10M | 20.31M | 25.13M | 29.98M | 40.42M | 20.51M | 18.03M | 14.38M | 15.76M | 13.89M | 10.60M | 11.25M | 10.88M | 12.68M | 10.22M | 12.60M | 13.62M | 15.48M | 16.15M | 14.71M | 13.43M | 12.34M | 13.03M | 13.21M | 12.53M | 14.15M | 13.08M | 13.94M | 13.52M | 11.60M |
|
Change in Receivables (Quarter)
|
| 0.21M | -0.68M | 0.84M | -0.89M | -1.24M | 1.00M | 0.56M | -1.51M | 26.56M | 67.51M | 50.75M | 1.94M | 30.32M | 13.21M | -12.06M | 11.99M | -30.95M | -54.75M | -56.28M | 10.96M | -30.01M | -11.08M | -61.53M | | | -30.02M | -4.96M | | -55.25M | 5.21M | -5.54M | 7.83M | -7.88M | 3.41M | | | -18.92M | 1.30M | 1.35M | 2.76M | 7.61M | -2.12M | 2.94M | -3.79M | 5.64M | 6.96M | -10.99M | -2.20M | -6.93M | -9.04M | 4.55M | -4.25M | 1.28M | -0.83M | -4.60M | 6.92M | -6.44M | 3.25M | -4.01M | -7.26M |
|
Change in Inventory (Quarter)
|
| | | 0.11M | 0.32M | 0.07M | 0.43M | -0.05M | 0.21M | 1.40M | -2.76M | 1.03M | -0.27M | -0.21M | -0.05M | -0.28M | 1.22M | 0.02M | -1.42M | -0.31M | 0.32M | -0.00M | 0.59M | 0.13M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| 0.57M | -1.06M | | | -4.13M | 2.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| -0.71M | 0.78M | 0.03M | -5.04M | -5.44M | 2.61M | -2.95M | 6.45M | 15.48M | 103.17M | -11.28M | 74.02M | 14.08M | -35.24M | 2.28M | 83.77M | -26.83M | -99.38M | -27.39M | -9.55M | -22.72M | 6.63M | -44.98M | | | -17.04M | 31.70M | | -32.36M | -17.55M | 7.76M | 3.07M | 29.06M | -17.85M | | | -18.24M | 9.46M | -7.40M | -1.80M | 2.50M | -0.65M | -0.66M | -0.33M | -2.24M | 7.53M | 3.17M | 10.00M | -26.09M | -8.61M | -2.97M | 2.65M | 1.05M | 19.68M | -15.50M | -8.17M | -0.34M | 0.66M | 11.26M | -22.69M |
|
Change in Taxes (Quarter)
|
| -0.30M | 0.52M | | | -0.02M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.94M | 0.46M | -0.26M | 0.04M | 0.50M | -0.68M | 0.84M | 1.00M | 0.34M | -1.43M | -3.92M | 9.36M | 3.00M | 0.29M | -4.66M | 1.72M | 1.20M | -5.73M | 1.16M | -2.19M | -1.18M | -1.50M | 3.43M | | | -0.82M | 0.73M | | -0.64M | -0.11M | 1.72M | -1.27M | -6.18M | 2.88M | | | -1.04M | -2.43M | -1.58M | 0.34M | -0.15M | 0.59M | -1.25M | 0.17M | -0.10M | -0.34M | 0.03M | 0.17M | -0.10M | 0.02M | -0.26M | 0.14M | 0.01M | -0.10M | 0.07M | 0.09M | 0.42M | -0.83M | 0.13M | 0.19M |
|
Capital Expenditures (Quarter)
|
| 8.81M | 6.06M | 5.62M | -5.15M | 0.03M | 0.17M | 0.63M | 467.57M | -450.06M | 1,165.16M | 36.34M | 44.35M | 39.38M | 2,260.37M | 432.78M | 420.95M | 324.91M | -1135.57M | 4.34M | 3.13M | 2.44M | 649.27M | 0.65M | | | 707.30M | -681.77M | | 1,017.60M | 132.46M | 119.50M | 81.51M | 0.39M | 2.81M | | | 48.16M | 43.01M | 5.32M | -96.46M | 13.79M | 23.80M | -37.59M | 0.36M | 15.68M | -14.98M | 0.24M | 124.52M | 28.61M | 4.02M | -32.50M | 46.15M | 0.01M | 0.04M | | 7.48M | 0.01M | 0.01M | | 0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.46M | 0.01M | | -0.01M | 0.01M | 0.33M | 0.21M | 21.41M | | -138.13M | 276.20M | 288.03M | 1.53M | 463.92M | 14.52M | 4.21M | 0.96M | 0.15M | | 0.60M | 0.06M | | -10.21M | 10.29M | 0.07M | | 21.66M | 1.90M | | 0.34M | 213.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | 29.89M | -0.16M | 2.44M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -9.17M | 42.69M | -5.37M | -8.13M | -6.13M | -5.75M | -28.38M | -472.43M | -1111.51M | -1220.15M | -445.02M | -722.20M | 11.70M | -274.20M | -509.50M | -98.06M | -319.69M | -343.84M | -268.01M | -144.21M | -126.45M | -128.47M | -117.76M | | | -289.56M | -290.47M | | 826.37M | -293.05M | -341.22M | -143.86M | 71.64M | -114.43M | | | -47.65M | -42.51M | -2.35M | 20.15M | -12.72M | -23.95M | -9.58M | -5.67M | -15.84M | -36.14M | -35.79M | -38.35M | -27.70M | -4.04M | -5.37M | -14.74M | -31.85M | -13.86M | -6.88M | -12.86M | -20.11M | -33.36M | -16.49M | -4.99M |
|
Other financing activities (Quarter)
|
| | | 6.71M | 0.29M | | 0.82M | 18.06M | 0.08M | | 6.00M | 11.48M | 0.04M | 7.78M | 4.57M | 0.13M | -0.05M | 0.68M | 0.06M | | | 7.09M | 3.87M | 1.19M | | -14.85M | 15.51M | 1.31M | | 15.82M | 3.37M | 0.63M | 0.01M | 0.32M | | | | | | | | | | | | 0.46M | -0.08M | | 2.51M | 0.45M | | | | 0.13M | | 0.05M | 8.22M | 1.74M | 0.14M | | 0.04M |
|
Cash from Financing Activities (Quarter)
|
| 1.08M | -51.25M | 1.17M | -0.30M | -5.05M | -0.27M | 723.31M | -0.64M | 905.84M | 1,122.05M | 397.61M | 538.80M | 496.44M | 174.25M | 347.53M | 7.53M | 82.16M | 206.82M | 148.97M | 11.97M | 8.07M | -4.57M | 83.96M | | | 306.13M | 151.25M | | -347.48M | 263.63M | -1.14M | 54.99M | -55.36M | 104.59M | | | 25.97M | 11.21M | -1.00M | -20.00M | -3.26M | 8.00M | -8.04M | 30.72M | -0.93M | 19.99M | 0.10M | 12.62M | 18.90M | -10.03M | 27.03M | 23.15M | 19.34M | -10.48M | -12.64M | -3.95M | 61.24M | -5.79M | -5.65M | -5.68M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | 3.02M | 3.11M | 3.21M | 3.27M | 3.29M | 3.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 0.01M | 0.01M | 0.01M | 0.41M | -0.41M | 0.01M | 685.73M | -466.57M | -201.08M | -15.62M | -1.70M | 2.26M | -2.60M | 2.37M | -2.47M | 160.91M | -66.58M | -50.98M | -25.10M | -8.64M | -3.72M | 1.77M | 0.58M | | | 62.13M | -62.14M | | 418.13M | -42.00M | -286.20M | -95.73M | 46.73M | -46.67M | | | -9.34M | -0.54M | 1.43M | 2.47M | -2.62M | -0.21M | 0.41M | 46.49M | -4.72M | 0.14M | -10.22M | -0.74M | -9.48M | -4.73M | 24.08M | 14.94M | -8.59M | 5.49M | -24.60M | -10.12M | 53.86M | -28.95M | 5.83M | -22.49M |
|
Free Cash Flow (Quarter)
|
| -0.71M | 2.51M | -1.42M | 13.99M | 10.74M | 5.85M | -9.83M | -461.08M | 454.65M | -1082.68M | 9.37M | 141.30M | -51.08M | -2158.05M | -273.28M | -169.51M | -153.96M | 1,221.61M | 89.59M | 120.46M | 112.23M | -514.47M | 33.73M | | | -661.74M | 758.85M | | -1078.35M | -145.05M | -63.34M | -88.38M | 30.06M | -39.64M | | | -35.81M | -12.25M | -0.55M | 98.78M | -0.43M | -8.06M | 55.62M | 21.08M | -3.64M | 31.27M | 25.24M | -99.53M | -29.30M | 5.32M | 34.91M | -39.63M | 3.91M | 29.79M | -5.07M | -0.75M | 12.72M | 10.20M | 27.97M | -11.81M |
|
Net Cash Flow (Quarter)
|
| 0.01M | 0.01M | 0.01M | 0.41M | -0.41M | 0.01M | 685.73M | -466.57M | -201.08M | -15.62M | -1.70M | 2.26M | 496.44M | 2.37M | -2.47M | 160.91M | -66.58M | -50.98M | -25.10M | -8.64M | -3.72M | 1.77M | 0.58M | | | 62.13M | -62.14M | | 418.13M | -42.00M | -286.20M | -95.73M | 46.73M | -46.67M | | | -9.34M | -0.54M | 1.43M | 2.47M | -2.62M | -0.21M | 0.41M | 46.49M | -4.72M | 0.14M | -10.22M | -0.74M | -9.48M | -4.73M | 24.08M | 14.94M | -8.59M | 5.49M | -24.60M | -10.08M | 53.86M | -28.95M | 5.83M | -22.48M |