|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.03M | -354.06M | -872.92M | 630.31M | -922.94M | 33.36M | -427.07M | 1,174.58M | 943.94M | 474.95M | 21.38M | 513.99M | 6.85M | -18.26M | 65.54M | -144.62M | -197.72M | 432.52M | 202.10M | 196.25M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.53M | 3.18M | 3.08M | 2.78M | 7.33M | 3.72M | 3.83M | 1.49M | 8.64M | 4.54M | 2.87M | 4.19M | 7.37M | 4.18M | 4.19M | 4.35M | 8.82M | 5.08M | 5.17M | 4.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.35M | -92.32M | -359.69M | 276.77M | -334.18M | 14.37M | 160.68M | 83.08M | 217.35M | 159.45M | -4.41M | 125.04M | -4.84M | 3.62M | 17.41M | -50.06M | -91.64M | 156.94M | 74.84M | 21.07M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 4.39M | -3.54M | 0.28M | 5.58M | 14.05M | -23.60M | 12.95M | 0.11M | 9.27M | 111.61M | -111.49M | -0.05M | -19.43M | 10.57M | 27.19M | 13.09M | -13.58M | 95.25M | -80.75M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.65M | 239.23M | 214.41M | 253.07M | 336.39M | 191.97M | 264.38M | 442.27M | 248.74M | 198.73M | 205.99M | 161.13M | 185.06M | 191.76M | 170.15M | 268.80M | 215.66M | 282.49M | 233.76M | 297.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | 6.12M | 5.99M | 8.90M | 2.04M | 2.07M | 2.05M | 2.29M | 2.30M | 2.32M | 2.33M | 2.33M | 2.40M | 3.71M | 2.61M | 2.62M | 2.67M | 2.70M | 2.71M | 2.65M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.94M | 122.61M | 129.73M | 133.83M | 118.62M | 116.18M | 114.17M | 112.25M | 105.22M | 103.68M | 111.86M | 112.83M | 118.65M | 117.54M | 121.23M | 128.34M | 127.06M | 152.59M | 149.32M | 145.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | 10.61M | 91.06M | 75.21M | -66.58M | 185.20M | 31.48M | -129.76M | -210.38M | -35.40M | -17.47M | 40.50M | 0.82M | 13.23M | 1.96M | 43.99M | 72.10M | -81.87M | -39.27M | 115.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | -1.52M | -0.21M | 0.66M | 0.32M | 8.02M | 5.16M | 7.50M | 2.18M | -2.87M | -6.46M | -0.16M | -5.48M | 0.14M | -1.54M | 1.61M | 13.02M | 11.73M | -8.50M | -4.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.81M | 18.51M | -7.77M | -3.92M | -2.03M | 30.54M | -0.68M | 25.95M | -19.24M | -16.98M | 35.02M | -54.11M | 23.07M | -24.85M | -2.86M | 0.45M | 13.40M | -13.45M | -17.92M | 39.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.87M | 10.59M | -15.05M | 121.83M | -26.09M | 24.62M | -14.37M | 15.57M | -75.79M | 75.54M | -77.56M | 85.29M | 44.85M | -41.96M | 42.67M | -43.97M | -14.42M | 20.34M | -21.31M | 20.45M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | -0.07M | 0.07M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.62M | 0.95M | 2.84M | -2.37M | -1.04M | -18.23M | 0.14M | -0.77M | 0.42M | -1.77M | 2.04M | 45.37M | -43.16M | 2.06M | 42.81M | -23.28M | 24.34M | 0.51M | -24.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.43M | 128.96M | 96.76M | 116.71M | 122.32M | 136.67M | 133.55M | 173.22M | 170.03M | 195.99M | 205.64M | 107.75M | 168.18M | 151.92M | 114.74M | 105.50M | 131.47M | 113.56M | 75.54M | 174.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.96M | 12.27M | 21.02M | 19.42M | 7.11M | 4.04M | 6.89M | 10.52M | 132.29M | 19.13M | 8.09M | 8.52M | 7.49M | 8.14M | 36.58M | 16.63M | 20.78M | 67.79M | 2.45M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.60M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.42M | -121.99M | -84.50M | -95.69M | -102.89M | -129.56M | -129.51M | -166.33M | -159.51M | -63.69M | -186.51M | -99.66M | -159.66M | -144.54M | -110.05M | -70.22M | -633.60M | -94.92M | -7.75M | -164.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | | 0.66M | 12.49M | 0.10M | 0.16M | 1.28M | 1.72M | 0.01M | 0.35M | | | 1.48M | 13.50M | 0.20M | 0.10M | 0.63M | 0.31M | 0.02M | 0.51M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.46M | -107.71M | 45.95M | -374.56M | -228.50M | -70.74M | -133.51M | -256.21M | -107.75M | -115.07M | -33.59M | -69.68M | -23.86M | -45.29M | -62.72M | -144.81M | 375.75M | -184.56M | -224.57M | -136.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.76M | 9.52M | 175.87M | -217.19M | 5.00M | -8.33M | 1.36M | 19.73M | -18.52M | 19.97M | -14.11M | -8.21M | 1.54M | 1.94M | -2.61M | 53.76M | -42.19M | 3.00M | 1.44M | -3.87M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.22M | 110.27M | 117.65M | 136.36M | 214.08M | 55.30M | 130.83M | 269.05M | 78.71M | 2.74M | 0.35M | 53.38M | 16.88M | 39.85M | 55.41M | 163.30M | 84.19M | 168.93M | 158.22M | 122.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.76M | 9.52M | 175.87M | -217.19M | 5.00M | -8.33M | 1.36M | 19.73M | -18.52M | 19.97M | -14.11M | -8.21M | 1.54M | 1.94M | -2.61M | 53.76M | -42.19M | 3.00M | 1.44M | -3.87M |