|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.27M | 45.85M | -11.59M | 44.63M | 77.66M | 25.72M | 3.58M | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.14M | 0.04M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.81M | 0.70M | 0.84M | 0.98M | 0.74M | 1.23M | 1.30M | 1.29M | 1.22M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 5.91M | -7.29M | 0.53M | 1.49M | 116.11M | -119.19M | 19.62M | -37.95M | 18.03M | -39.78M | 4.96M | -1.71M | 1.21M | 54.28M | -0.68M | 3.36M | 1.10M | 20.07M | 24.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | 5.25M | 12.78M | 3.29M | 16.00M | 0.53M | 0.01M | 4.81M | | 6.91M | -4.95M | | 56.93M | 3.49M | 0.89M | 7.03M | 0.65M | | 2.19M | 0.28M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 4.61M | 5.82M | 4.67M | 1.07M | 3.45M | 0.04M | 0.78M | -1.30M | -2.54M | 4.07M | -6.79M | -0.24M | -0.89M | -0.67M | -1.86M | -0.69M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.60M | 32.17M | 50.66M | 30.07M | 31.16M | 64.14M | 53.33M | 65.12M | 44.93M | 60.41M | 53.32M | 50.67M | 35.45M | 44.61M | 30.52M | 31.75M | 36.22M | 34.72M | 33.31M | 32.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.33M | -2.60M | 14.51M | 0.59M | 0.99M | 1.18M | 8.85M | 8.48M | 10.24M | 1.47M | 1.92M | 2.31M | 1.46M | 0.84M | 2.05M | 1.24M | 1.36M | 1.40M | 1.18M | 1.32M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 1.13M | 8.13M | 2.44M | 2.50M | 2.40M | 4.81M | 3.19M | 2.79M | 1.15M | 3.17M | 1.19M | 1.19M | 5.00M | 2.23M | 1.92M | 2.65M | 2.39M | 0.99M | 3.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.07M | 22.35M | 21.45M | 19.11M | 18.07M | 16.98M | 16.53M | 15.12M | 9.25M | 9.12M | 8.85M | 8.49M | 8.35M | 7.32M | 7.61M | 9.20M | 10.46M | 9.37M | 9.15M | 9.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.43M | -2.76M | -9.88M | -33.08M | -34.21M | 0.37M | -1.26M | -4.90M | -1.24M | 1.56M | -0.96M | 0.38M | -0.71M | -0.82M | -0.31M | -0.63M | 1.41M | -2.43M | -0.55M | -0.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | -0.83M | -1.23M | 1.46M | -1.64M | 0.14M | 1.53M | -2.27M | 0.48M | 0.49M | -0.90M | -0.32M | 0.68M | -0.12M | -0.47M | -0.64M | -0.12M | -0.01M | -0.25M | 1.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 6.33M | 1.35M | -7.65M | 4.21M | -0.03M | 2.19M | 2.01M | -5.28M | 11.54M | -0.90M | 2.01M | -5.49M | 8.39M | -11.74M | -2.96M | 3.82M | -0.30M | -1.64M | -2.60M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.81M | 187.65M | 40.96M | 102.47M | 24.63M | 29.82M | 15.68M | 124.00M | 32.60M | 27.38M | 13.00M | 46.29M | 90.34M | 173.74M | 168.86M | 54.33M | 207.18M | 80.21M | 220.30M | 483.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | -2.73M | | 1.31M | -0.75M | 1.03M | | 0.47M | -0.41M | 0.21M | | 0.35M | 2.68M | -2.47M | | 1.56M | 0.15M | 0.36M | | 0.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | | 513.47M | 923.40M | -922.78M | 1,277.99M | -1277.99M | 775.14M | 150.70M | 22.29M | 18.73M | 12.23M | 65.47M | 15.05M | 28.83M | 29.21M | 31.52M | 104.44M | 5.48M | 18.55M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.66M | | | 2.45M | 2.35M | -4.80M | 13.86M | 0.49M | 0.77M | -0.86M | 3.71M | 3.89M | 37.56M | 4.15M | 14.40M | 47.45M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | 1.25M | 14.91M | 1.00M | 48.98M | 4.62M | 3.86M | 2.71M | 3.25M | 92.94M | 2.47M | 8.75M | 1.85M | 0.90M | 40.04M | 85.99M | 0.51M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.34M | -99.46M | -1121.91M | 62.82M | -324.70M | -232.90M | -81.75M | 886.41M | -171.22M | -36.44M | -119.28M | 79.47M | 251.05M | 289.97M | 100.07M | -4.59M | 144.48M | 156.79M | -186.03M | 393.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 30.62M | 4.99M | 4.55M | 4.37M | 9.89M | -19.96M | 3.46M | 0.53M | -3.98M | 7.20M | | 0.81M | -0.67M | 1.83M | 0.52M | 0.43M | 0.25M | 0.21M | 3.48M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.86M | 1,627.31M | 942.16M | 903.06M | 712.80M | 687.15M | 189.10M | 53.27M | 188.34M | 124.91M | 179.34M | 47.23M | 1.12M | 36.14M | 84.61M | 90.75M | 161.82M | 113.33M | 398.84M | 33.51M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,335.40M | | | | 513.55M | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.72M | 1,335.40M | 15.35M | 857.82M | 377.51M | 513.55M | 125.82M | 519.07M | 160.25M | 60.01M | 312.33M | 82.76M | 113.79M | 552.70M | 176.36M | 116.67M | 281.58M | 170.07M | 276.84M | 401.06M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.33M | 9.71M | 9.69M | 10.04M | 9.90M | 9.76M | 10.55M | 11.07M | 11.35M | 11.47M | 11.08M | 11.52M | 10.88M | 11.49M | 11.24M | 9.25M | 8.32M | 8.24M | 8.23M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.95M | 32.97M | 134.04M | 40.02M | 40.02M | 40.01M | 122.89M | 45.93M | 45.93M | 45.92M | 126.51M | 37.97M | 49.27M | 49.26M | 137.38M | 32.52M | -19.96M | 0.16M | 108.58M | 14.78M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.04M | 219.68M | 888.83M | 0.53M | 290.38M | 122.10M | 17.23M | -514.48M | -18.69M | 17.09M | -183.18M | -85.36M | -162.62M | -566.10M | -143.10M | -70.00M | -158.09M | -97.29M | 82.78M | -408.98M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.30M | 152.38M | -182.43M | 93.42M | -3.16M | -46.66M | -11.18M | 437.04M | -144.97M | 41.06M | -249.14M | 44.78M | 123.87M | -231.51M | -12.50M | -42.84M | 22.61M | 94.22M | -69.93M | 16.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.91M | 34.90M | 50.66M | 28.75M | 31.92M | 63.11M | 53.33M | 64.65M | 45.35M | 60.20M | 53.32M | 50.32M | 32.77M | 47.08M | 30.52M | 30.20M | 36.07M | 34.36M | 33.31M | 32.32M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.30M | 152.38M | -182.43M | 93.42M | -3.16M | -46.66M | -11.18M | 437.04M | -144.97M | 41.06M | -249.14M | 44.78M | 123.87M | -231.51M | -12.50M | -42.84M | 22.61M | 94.22M | -69.93M | 16.77M |