|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.65M | -88.00M | 366.76M | 237.07M | -112.59M | -83.62M | -62.69M | -52.01M | -75.50M | -65.63M | -79.97M | -88.16M | -85.55M | -99.22M | -222.99M | -165.93M | -166.41M | -229.01M | -138.16M | -104.23M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.89M | 68.70M | 68.39M | 57.26M | 58.26M | 60.41M | 63.35M | 64.80M | 68.39M | 67.24M | 83.65M | 70.13M | 68.36M | 68.96M | 77.51M | 68.33M | 66.27M | 65.32M | 62.01M | 62.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.76M | 0.20M | -461.43M | 2.72M | -0.69M | -5.04M | -313.30M | 1.41M | | | 0.52M | -5.87M | -13.21M | 0.11M | 14.23M | 0.35M | -7.43M | 1.26M | 0.35M | 0.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92M | 11.30M | 1.16M | | 12.14M | 6.54M | 23.03M | 29.02M | 38.47M | 30.99M | 93.24M | 2.99M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.78M | -40.24M | -50.12M | -7.26M | -24.59M | -5.09M | -3.40M | 6.04M | 25.68M | -14.03M | -7.21M | 28.60M | 44.29M | 21.13M | 18.20M | -3.24M | 53.02M | -49.28M | -20.11M | 8.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.85M | -1.85M | 12.77M | 0.10M | 0.06M | 0.04M | 0.04M | -0.31M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 3.95M | 3.63M | 2.47M | 2.32M | 1.91M | 1.96M | 2.07M | 2.25M | 2.29M | 5.20M | 24.86M | 25.59M | 26.19M | 26.80M | 26.09M | 19.89M | 20.12M | 11.85M | 2.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.89M | 68.70M | 68.39M | 57.26M | 58.26M | 60.41M | 63.35M | 64.80M | 68.39M | 67.24M | 83.65M | 70.13M | 68.36M | 68.96M | 77.51M | 68.33M | 66.27M | 65.32M | 62.01M | 62.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.12M | 14.54M | -15.81M | -20.25M | 2.75M | 19.82M | -2.74M | -20.52M | 19.32M | -7.66M | 2.29M | -7.17M | 3.98M | 25.48M | -22.04M | -1.73M | 13.85M | 17.64M | 2.88M | -4.61M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.60M | 21.29M | 21.97M | -21.33M | -4.60M | 16.11M | -1.14M | -15.50M | -14.49M | 25.68M | -6.36M | -10.10M | -13.54M | 20.82M | -13.84M | -6.44M | -4.98M | 22.60M | -8.52M | -20.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.46M | 42.67M | 101.46M | 55.79M | 60.85M | 72.48M | 110.27M | 60.29M | 47.64M | 60.47M | 66.61M | 46.72M | 41.00M | 47.25M | 66.74M | 39.65M | 34.18M | 40.56M | 32.43M | 35.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.36M | 0.20M | -103.26M | 0.25M | 643.64M | -5.40M | -624.02M | 3.55M | -3.55M | | 18.36M | | 7.32M | -5.62M | 32.47M | 318.24M | -316.93M | 348.07M | -348.07M | 21.69M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 643.89M | 0.11M | | | | | | | | | | | 17.00M | | 31.40M | | 27.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.89M | -42.47M | 265.58M | 588.35M | -60.64M | -44.00M | -96.00M | -56.74M | -33.64M | -60.47M | -51.27M | -58.84M | -36.85M | -25.19M | -66.14M | 291.09M | -21.05M | 6.12M | 207.42M | 13.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 4.91M | 1.25M | 2.81M | 0.01M | 0.00M | -0.00M | 1.99M | 0.07M | | 19.64M | 5.26M | 2.31M | 0.64M | 0.36M | 3.33M | 9.86M | 6.01M | 3.02M | 0.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -309.03M | -13.93M | -9.95M | -106.04M | -538.36M | -18.50M | -13.09M | -254.93M | -17.63M | -3.48M | 26.33M | -8.56M | 54.48M | -4.63M | -63.60M | -131.05M | -190.04M | 104.21M | -275.13M | -3.87M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.38M | 5.50M | 2.39M | 2.39M | 2.39M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.41M | 2.41M | 2.41M | 2.41M | 2.41M | 2.42M | 2.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -261.92M | -96.65M | 205.51M | 475.05M | -623.59M | -67.60M | -112.50M | -305.63M | -25.59M | -77.98M | -32.14M | -38.80M | 61.92M | -8.69M | -111.55M | 156.80M | -158.07M | 61.04M | -87.82M | 18.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.24M | -82.92M | -151.59M | -63.05M | -85.44M | -77.57M | -113.67M | -54.25M | -21.96M | -74.50M | -73.82M | -18.12M | 3.29M | -26.11M | -48.54M | -42.89M | 18.84M | -89.84M | -52.54M | -26.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -261.92M | -96.65M | 205.51M | 475.05M | -623.59M | -67.60M | -112.50M | -305.63M | -25.59M | -77.98M | -32.14M | -38.80M | 61.92M | -8.69M | -111.55M | 156.80M | -158.07M | 61.04M | -87.82M | 18.05M |