|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 2.54M | 2.55M | 3.70M | 3.36M | 9.72M | 3.57M | 4.99M | 3.92M | 2.55M | 2.82M | 3.56M | 3.38M | 7.91M | 16.97M | 3.03M | 8.77M | 7.23M | 3.35M | 5.42M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.75M | 0.14M | -0.16M | | 0.11M | 0.79M | 0.99M | 2.54M | -2.50M | 4.33M | -4.35M | 0.11M | 2.54M | 2.30M | 5.55M | 0.14M | -0.09M | 16.44M | -16.43M | 5.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 10.67M | 0.52M | -0.03M | | | 0.03M | 31.42M | 55.20M | 56.90M | | 15.90M | 120.90M | 37.60M | | 10.20M | 140.90M | 104.40M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.28M | 64.63M | 62.37M | 43.77M | 70.35M | 12.54M | 146.09M | 69.19M | 185.13M | 118.18M | 127.32M | 76.15M | 168.15M | 119.30M | 138.01M | 47.79M | 163.22M | 113.75M | 132.34M | 52.88M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.53M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 1.07M | 1.19M | 1.49M | 9.20M | 12.82M | 11.10M | 12.30M | 10.42M | 11.36M | 11.83M | 11.56M | 11.66M | 12.11M | 11.64M | 12.26M | 11.59M | 11.71M | 11.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.23M | 51.00M | 51.81M | 54.04M | 55.73M | 158.12M | 185.19M | 184.48M | 183.19M | 182.99M | 180.05M | 178.12M | 173.48M | 163.22M | 160.33M | 150.97M | 147.75M | 137.84M | 127.41M | 128.99M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.27M | 13.75M | 1.49M | 3.23M | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 11.26M | 2.90M | -12.21M | 9.05M | 38.94M | -66.67M | -66.95M | 28.35M | 6.54M | 35.89M | -52.16M | 52.32M | -2.93M | 7.98M | -64.85M | 67.21M | -35.35M | 7.48M | -55.54M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.18M | -92.98M | 174.77M | 23.33M | -4.45M | 78.92M | -96.80M | 6.71M | 10.89M | -17.28M | 230.72M | 8.38M | 30.63M | -38.99M | 70.32M | 26.83M | -18.65M | -7.68M | 329.66M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.14M | 21.89M | 72.19M | 84.88M | 23.16M | 762.76M | 330.26M | 149.17M | 11.70M | 205.91M | 334.65M | 0.23M | -0.23M | 722.94M | 498.14M | 19.35M | -17.35M | | 1,002.62M | 29.32M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.01M | -0.33M | | | | | | 0.75M | -0.27M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.21M | | -15.40M | | | | 1.19M | 0.34M | -0.34M | | | 0.28M | 0.29M | 0.29M | 4.30M | 15.21M | 37.98M | 0.32M | 4.76M | 1.34M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.60M | -161.77M | -197.80M | -113.27M | -167.90M | 1,707.00M | 208.53M | 41.56M | -47.70M | 118.61M | 236.68M | -58.56M | 209.95M | 330.76M | 418.77M | -38.83M | -3.10M | 226.28M | 526.48M | -45.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | 0.15M | 5.36M | -5.36M | 12.75M | | | | 0.09M | | | | | | | | 13.08M | | 0.42M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 21.64M | 17.57M | 0.65M | 0.66M | 1.16M | 0.67M | 0.67M | 10.65M | 7.16M | 17.33M | 0.42M | 7.38M | 0.34M | 65.00M | 185.69M | 431.31M | -415.62M | 5.50M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 77.50M | 119.50M | 124.00M | 156.50M | -434.90M | 194.40M | | -31.00M | -118.00M | 843.00M | 120.00M | 130.00M | 831.00M | 208.00M | | 295.00M | 536.00M | 618.00M | 250.72M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 75.00M | 180.00M | 50.00M | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.38M | 61.40M | 90.34M | 22.65M | | 0.08M | 0.05M | 0.05M | 0.03M | 0.03M | 0.02M | 0.10M | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.23M | | 1.79M | 0.85M | | 0.04M | 2.30M | 1.73M | 0.11M | -0.01M | 0.46M | 0.32M | 0.00M | | 8.56M | 0.21M | 0.50M | 2.92M | 0.38M | 2.04M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.30M | 73.17M | -130.82M | | | 165.74M | -164.04M | 118.05M | 118.05M | -232.27M | 468.41M | 118.27M | 117.35M | 112.45M | 109.79M | 1.31M | 216.44M | 84.77M | 84.39M | 1.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.44M | 94.41M | 132.60M | 79.02M | 109.17M | -1696.27M | -351.24M | -121.77M | -151.46M | -248.03M | -362.96M | -17.12M | -362.51M | -465.67M | -514.03M | -52.15M | -160.18M | -322.19M | -676.15M | -7.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.11M | -2.74M | -2.83M | 9.52M | 11.62M | 23.27M | 3.38M | -11.02M | -14.04M | -11.24M | 1.03M | 0.47M | 15.59M | -15.61M | 42.76M | -43.19M | -0.06M | 17.84M | -17.32M | 0.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.90M | 157.61M | -112.40M | 20.45M | 74.80M | -66.39M | 242.88M | 62.48M | 174.25M | 135.47M | -103.40M | 67.77M | 137.52M | 158.29M | 67.70M | 20.96M | 181.87M | 121.43M | -197.32M | 52.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.11M | -2.74M | -2.83M | 9.52M | 11.62M | 23.27M | 3.38M | -11.02M | -14.04M | -11.24M | 1.03M | 0.47M | 15.59M | -15.61M | 42.76M | -43.19M | -0.06M | 17.84M | -17.32M | 0.06M |