|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.41M | -78.59M | -76.93M | -79.03M | -83.35M | 3.58M | -6.80M | -5.65M | -14.82M | -31.47M | -35.78M | -88.65M | -53.35M | -47.55M | -107.01M | -173.48M | -80.28M | -87.81M | -144.09M | -280.17M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 6.34M | 5.84M | 5.45M | 5.33M | 5.99M | 6.49M | 6.48M | 5.24M | 6.31M | 5.54M | 6.78M | 6.57M | 6.92M | 5.96M | 6.56M | 5.14M | 17.89M | 3.58M | 3.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 1.37M | | 0.92M | -0.37M | 6.06M | -0.01M | 0.48M | 2.23M | -2.11M | -0.01M | -0.01M | 0.01M | -1.71M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.18M | 72.23M | -70.89M | 7.92M | 6.97M | -12.93M | -1.27M | 12.99M | -12.90M | | 68.64M | 20.93M | 9.56M | -30.00M | 47.26M | 0.20M | | 14.62M | 3.53M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | | 20.50M | 3.25M | 4.79M | -28.55M | | | | 60.16M | | | 36.54M | 113.12M | 18.48M | | | 32.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.69M | 58.24M | 112.58M | 29.35M | 95.45M | 94.69M | 138.41M | 40.95M | 92.52M | 59.17M | 71.36M | 9.22M | 65.13M | 35.62M | 63.74M | 0.16M | 30.54M | -2.04M | 33.18M | 59.30M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52M | | 0.81M | -3.13M | -2.74M | 0.70M | 0.31M | -1.64M | -1.62M | 0.01M | 0.41M | -1.47M | -1.42M | 0.41M | 7.71M | -1.03M | -0.87M | 3.50M | 0.00M | -1.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.48M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.76M | 84.18M | 88.57M | 88.11M | 92.19M | 91.44M | 93.07M | 96.52M | 97.14M | 98.94M | 98.58M | 103.19M | 91.85M | 86.80M | 86.67M | 89.10M | 93.08M | 94.75M | 94.08M | 93.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.38M | -3.24M | 1.10M | 1.00M | 4.13M | -13.88M | -3.26M | -3.15M | -1.76M | 3.75M | 0.41M | 3.28M | -0.60M | -5.77M | -3.30M | -0.77M | -2.99M | 1.14M | 0.84M | 0.84M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.43M | -8.13M | 30.43M | -55.77M | 21.96M | -2.54M | 44.38M | -52.09M | 15.29M | 7.70M | 14.14M | -40.25M | 10.34M | 7.09M | 28.08M | -41.15M | 14.70M | -8.70M | 12.08M | -38.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | 15.86M | 3.77M | 14.00M | 10.07M | 2.83M | -2.87M | -7.79M | 3.54M | 19.94M | -5.10M | -8.05M | -7.67M | 19.90M | 0.41M | -5.98M | -0.90M | 17.09M | 0.55M | -8.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.88M | 95.12M | 80.10M | 67.53M | 52.73M | 60.87M | 57.41M | 105.79M | 76.45M | 79.50M | 73.35M | 69.53M | 44.80M | 43.26M | 48.63M | 62.69M | 37.14M | 38.38M | 33.62M | 34.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.44M | | 66.60M | 675.98M | | | | | 63.23M | 25.02M | -87.08M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.34M | 0.41M | 0.42M | 0.46M | 0.18M | 0.81M | 0.67M | 1.23M | | 0.63M | | | 0.06M | 0.16M | 0.38M | | 0.46M | 3.33M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 1.56M | 2.11M | 0.78M | 2.16M | 127.14M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.21M | -106.83M | -356.56M | -193.61M | -72.27M | -31.98M | -231.17M | -42.67M | 10.50M | -103.91M | -31.09M | 592.35M | -71.36M | -49.67M | -74.73M | -54.78M | 15.95M | -24.02M | -56.02M | 106.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.02M | | -0.21M | 9.91M | 2.62M | -2.41M | 16.03M | -14.67M | 6.50M | 7.71M | -14.21M | 0.84M | | | 0.08M | | 2.99M | 2.05M | 0.61M | 28.32M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 24.21M | 319.27M | 140.89M | -22.28M | 55.08M | -18.73M | 83.38M | -205.85M | -10.35M | -73.97M | -576.50M | 20.65M | -19.58M | 24.98M | 39.86M | -11.73M | 159.26M | -29.84M | -218.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.43M | 38.74M | 38.74M | -5.35M | 42.23M | 41.45M | 41.09M | -86.06M | 41.71M | 23.34M | 5.05M | 5.20M | 5.20M | 12.55M | 5.05M | -0.07M | 0.35M | | | 6.75M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.79M | -24.39M | 75.29M | -23.36M | 0.91M | 117.78M | -111.50M | 81.66M | -102.83M | -55.09M | -33.71M | 25.06M | 14.42M | -33.63M | 13.99M | -14.76M | 34.75M | 133.20M | -52.68M | -52.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.81M | -36.88M | 32.48M | -38.18M | 42.72M | 33.82M | 81.00M | -64.83M | 16.06M | -20.33M | -2.00M | -60.31M | 20.32M | -7.64M | 15.11M | -62.52M | -6.60M | -40.41M | -0.45M | 24.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.79M | -24.39M | 75.29M | -23.36M | 0.91M | 117.78M | -111.50M | 81.66M | -102.83M | -55.09M | -33.71M | 25.06M | 14.42M | -33.63M | 13.99M | -14.76M | 34.75M | 133.20M | -52.68M | -52.32M |