|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | | | | 0.11M | 0.79M | 0.99M | 2.54M | 0.49M | 1.33M | 13.51M | 1.33M | 1.31M | 2.30M | 5.55M | 3.56M | 7.27M | 5.66M | 5.03M | 5.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 10.67M | 0.52M | -0.03M | | | 54.45M | 31.42M | 55.20M | 56.90M | 11.40M | 15.94M | 120.90M | 37.60M | 81.10M | 12.08M | 140.90M | 104.40M | 105.81M | -0.98M |
|
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 | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.02M | -2.20M | 3.53M | -12.21M | 15.13M | -61.14M | 27.31M | -66.95M | 28.35M | 55.95M | -13.52M | -52.16M | 29.03M | -4.79M | 31.41M | 14.42M | -45.48M | -1.94M | 32.16M | -1.41M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.37M | -30.18M | 5.99M | 13.52M | -6.04M | 45.37M | 349.69M | 28.14M | 65.88M | -61.42M | 16.58M | 35.78M | -3.88M | 19.43M | -11.37M | 69.13M | 85.65M | -142.18M | -12.10M | 2.12M |
|
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 | | 1,221.08M | | 2.00M | 391.11M | 611.51M | 4.93M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.01M | -0.33M | | | | | | 0.75M | -0.27M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.21M | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05M | 5.36M | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | | 17.57M | 0.65M | 0.66M | 647.62M | 0.67M | 0.67M | 10.65M | 7.16M | 17.33M | 0.42M | 7.38M | 1,263.87M | 65.00M | 185.69M | 0.35M | 15.33M | 316.50M |
|
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 | 159.00M | 136.00M | 536.00M | 618.00M | 250.72M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.38M | 61.40M | 90.34M | 22.65M | | 0.08M | 0.05M | 0.05M | 0.03M | 0.03M | 0.02M | 0.10M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.30M | 73.17M | | 46.77M | -46.77M | 165.74M | 117.98M | 1.27M | 234.83M | -232.27M | 468.41M | 118.27M | -115.87M | 1.21M | 454.24M | 1.31M | 216.44M | -213.87M | 383.04M | 83.90M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.91M | 94.80M | 56.38M | 30.25M | 76.39M | -32.83M | -203.60M | 41.05M | 119.26M | 179.60M | 110.73M | 40.38M | 172.03M | 99.87M | 149.38M | -21.34M | 77.56M | 255.93M | 144.44M | 50.76M |
|
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 |