|
Net Income (Quarter)
|
-19.01M | -20.87M | -23.86M | -31.53M | -56.49M | -3.76M | -26.88M | -51.63M | -24.82M | -19.76M | -13.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
65.70M | 66.08M | 66.48M | 69.42M | 67.58M | 67.52M | 67.47M | 107.02M | 144.50M | 146.45M | 139.37M | 130.22M | 133.61M | 133.03M | 133.31M | 133.76M | 135.03M | 137.27M | 138.15M | 142.09M | 144.50M | 145.28M | 150.69M | 151.66M | 155.80M | 158.57M | 160.43M | 163.32M | 164.67M | 165.76M | 170.70M | 173.16M | 175.31M | 176.62M | 180.48M | 181.91M | 183.15M | 185.46M | 188.46M | 189.88M |
|
Share-based Compensation (Quarter)
|
4.21M | 4.11M | 4.71M | -2.81M | 44.24M | 8.22M | 12.00M | 16.74M | 9.50M | 8.02M | 6.07M | 5.92M | 5.61M | 3.62M | 4.62M | 4.31M | 4.10M | 2.11M | 6.09M | 4.80M | 5.81M | 9.21M | 6.05M | 6.10M | 6.65M | 7.99M | 7.93M | 6.40M | 6.50M | 6.07M | 8.93M | 8.01M | 7.90M | 7.49M | 5.42M | 7.11M | 10.16M | 8.46M | 1.92M | 7.29M |
|
Gains from Investment Securities (Quarter)
|
9.19M | 1.02M | 2.97M | 5.41M | | 10.16M | 3.76M | 5.98M | 9.29M | 3.94M | 11.51M | -8.55M | 6.72M | 26.17M | 20.81M | 0.88M | 0.36M | 11.17M | 15.11M | 7.85M | 5.00M | 17.92M | 13.05M | 59.79M | -2.43M | 27.51M | 23.95M | 14.42M | 0.65M | 46.79M | 57.99M | | 1.25M | 43.27M | 47.77M | -7.59M | 10.46M | 46.59M | 45.52M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.52M | 1.08M | 0.69M | 1.04M | 0.10M | 0.42M | 0.68M | 0.60M | 1.67M | 1.30M | 3.14M | 3.25M | 4.08M | 3.96M | 2.92M | 2.47M | 1.44M | 0.29M | 0.38M | 0.43M | 0.09M | 0.13M | | 0.10M | 0.04M | 0.10M | 0.07M | 0.18M | 0.08M | 0.08M | 0.09M | 0.06M | | 0.27M | 0.18M | 0.06M | 0.04M | 0.34M | 0.22M |
|
Cash from Operations (Quarter)
|
77.33M | 78.79M | 91.58M | 8.35M | 76.07M | 93.78M | 100.58M | -7.47M | 130.08M | 180.25M | 202.75M | 48.16M | 193.18M | 182.16M | 215.51M | 71.28M | 177.72M | 218.21M | 229.74M | 71.04M | 240.59M | 229.51M | 312.21M | 125.35M | 235.03M | 317.02M | 351.89M | 119.64M | 317.79M | 280.95M | 420.80M | 87.54M | 265.58M | 369.80M | 313.62M | 132.81M | 300.52M | 382.46M | 394.60M | 128.65M |
|
Amortizatization of Intangibles (Quarter)
|
1.42M | 1.42M | 1.32M | 0.74M | 0.06M | 0.06M | 0.09M | 1.19M | 2.25M | 4.16M | 4.19M | 2.31M | 2.36M | 2.78M | 4.25M | 4.59M | 1.35M | 4.28M | 4.31M | 1.38M | 1.41M | 4.34M | 3.84M | 0.94M | 0.46M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.53M | 0.66M | 0.66M | 0.66M | 0.68M | 0.76M | 0.78M | 0.79M | 0.84M | 0.89M |
|
Amortization of Deferred Charges (Quarter)
|
3.73M | -2.73M | 9.51M | 35.31M | 11.33M | -5.10M | 3.02M | 13.02M | 4.00M | 5.68M | 8.15M | 9.37M | 2.58M | 17.58M | 9.23M | 9.87M | 7.95M | 6.40M | -5.52M | 17.00M | 3.51M | 3.06M | 3.17M | 3.39M | 3.54M | 3.66M | 3.91M | 3.91M | 3.91M | 3.96M | 4.13M | 4.20M | 4.20M | 4.20M | 5.01M | 5.19M | 4.98M | 5.72M | 5.35M | 5.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
65.70M | 66.08M | 66.48M | 69.42M | 67.58M | 67.52M | 67.47M | 107.02M | 144.50M | 146.45M | 139.37M | 130.22M | 133.61M | 133.03M | 133.31M | 133.76M | 135.03M | 137.27M | 138.15M | 142.09M | 144.50M | 145.28M | 150.69M | 151.66M | 155.80M | 158.57M | 160.43M | 163.32M | 164.67M | 165.76M | 170.70M | 173.16M | 175.31M | 176.62M | 180.48M | 181.91M | 183.15M | 185.46M | 188.46M | 189.88M |
|
Change in Accured Expenses (Quarter)
|
1.34M | -0.37M | 53.57M | -52.64M | 16.21M | 7.85M | -24.94M | -9.41M | 10.92M | -21.75M | 94.19M | -110.00M | 25.00M | -24.51M | -2.31M | 7.02M | 0.93M | 16.68M | 65.36M | -74.12M | -2.43M | -10.58M | 150.00M | -104.10M | -15.29M | 4.03M | 151.15M | -143.78M | 45.09M | -39.15M | 25.25M | -6.81M | -5.00M | 5.47M | 193.01M | -190.27M | 23.69M | 73.60M | -96.49M | 18.81M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.05M | | | | 0.04M | | | |
|
Capital Expenditures (Quarter)
|
112.73M | -78.27M | -30.79M | 53.13M | 0.27M | 84.36M | 69.52M | 74.34M | 16.82M | 44.10M | 123.57M | -42.80M | 29.49M | -10.74M | 386.39M | 180.93M | 137.47M | -75.85M | 275.79M | -238.65M | 34.85M | 2.60M | 15.12M | 24.83M | 36.32M | 54.95M | 417.89M | -301.09M | 59.87M | -50.37M | 9.48M | 202.12M | 8.47M | 90.66M | -76.30M | 196.56M | 50.91M | 459.92M | -488.77M | 6.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
72.70M | 11.24M | 23.21M | 35.94M | 73.65M | 55.59M | 23.47M | 53.27M | 51.10M | 71.72M | 78.93M | 288.95M | 142.56M | 193.96M | 156.70M | 362.36M | 123.32M | -123.32M | 338.49M | -338.49M | 0.67M | 0.21M | 186.35M | -185.34M | 0.23M | 114.63M | 66.71M | 58.47M | 2.97M | 2.72M | 348.72M | -341.18M | 3.84M | 214.91M | 87.10M | -287.17M | 4.30M | 263.39M | 106.11M | 124.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 30.92M | | 48.38M | 0.11M | 59.10M | 90.45M | 74.37M | 8.44M | 27.25M | 4.35M | 9.93M | 5.54M | 1.25M | 1.35M | 63.97M | 0.73M | 15.48M | 32.03M | 40.17M | 0.20M | 41.97M | 0.23M | 28.14M | 0.16M | 0.18M | 0.29M | 0.23M | 0.23M | 0.21M | 0.20M | 31.56M | | | | |
|
Cash from Investing Activities (Quarter)
|
-80.15M | -126.30M | -92.34M | 40.74M | 28.40M | -40.36M | -70.95M | 147.60M | -102.00M | -87.38M | 48.34M | 204.03M | 55.03M | -15.84M | -65.76M | 128.80M | -80.74M | -8.76M | -104.87M | -230.78M | -122.56M | -160.32M | -445.44M | -431.25M | -289.23M | -291.46M | -175.41M | -58.32M | -69.84M | -22.14M | -677.61M | -3.96M | -24.90M | -175.30M | -292.50M | 26.83M | -114.22M | -302.69M | -154.08M | -81.57M |
|
Other financing activities (Quarter)
|
| | | 5.34M | | 2.76M | -0.29M | 52.11M | 11.77M | 30.72M | -37.87M | -2.31M | -0.11M | 2.72M | | -11.49M | 2.37M | -2.37M | -1.91M | 12.06M | -0.71M | 5.00M | 3.71M | -31.66M | -14.26M | -0.75M | 23.12M | 4.93M | -0.66M | 2.12M | 6.29M | -2.84M | | -1.82M | 56.09M | -0.02M | -0.67M | -0.77M | -0.90M | -1.01M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | 996.42M | | -996.42M | 916.57M | -916.57M | | | | 403.46M | | -403.46M | | | | 2,500.00M | | | 639.57M | 998.46M | | | -448.43M | 575.00M | | | 790.14M | | | | | 1,255.72M | | | | -596.86M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | 0.08M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | 135.00M | | 100.00M | 110.00M | 75.00M | 20.00M | 115.00M | 80.00M | 270.00M | 320.00M | | | | | 300.00M | 100.00M | | | | | | | | 150.00M | | | | 750.00M | | 100.00M | 170.00M | 130.00M | 145.00M |
|
Short-Term Debt repayments (Quarter)
|
68.77M | 27.13M | 7.49M | -103.39M | | | | 100.00M | 20.00M | 115.00M | 110.00M | 75.00M | 20.00M | 115.00M | 80.00M | 270.00M | 50.00M | 270.00M | | | | 300.00M | 100.00M | | | | | | | | 150.00M | | | | | 180.00M | 200.00M | 100.00M | 670.00M | |
|
Shares Issued (Quarter)
|
128.00M | -128.00M | 138.00M | | 1,692.06M | | | | | | | | | | 17.74M | 37.53M | 55.92M | 447.88M | | 182.93M | | | 693.45M | 240.34M | 83.96M | 14.41M | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | 1.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | 69.14M | 1.04M | 57.56M | 57.56M | 57.52M | 1.18M | 68.33M | 70.47M | 69.92M | 0.53M | 81.92M | 84.29M | 84.91M | 96.93M | 97.05M | 98.97M | 0.45M | 134.24M | 134.74M | 135.04M | 135.30M | 160.29M | 159.49M | 160.54M | 160.35M | 173.24M | 171.71M | 172.39M | 687.10M | 178.24M | 178.27M | 176.85M | 183.15M |
|
Cash from Financing Activities (Quarter)
|
-2.52M | 77.58M | -24.66M | -122.19M | -188.06M | -92.85M | -38.61M | -11.80M | -53.90M | -73.70M | -277.37M | -275.84M | -256.78M | -198.29M | -142.79M | -240.25M | 132.57M | 70.37M | -111.57M | -237.40M | -118.98M | -111.87M | 586.23M | 303.61M | -81.52M | -229.12M | -140.18M | -123.29M | -173.58M | -167.57M | 617.17M | -166.00M | -190.77M | -178.72M | 261.18M | -985.41M | -287.36M | -114.68M | -128.58M | -87.88M |
|
Change in Cash (Quarter)
|
-5.34M | 30.07M | -25.41M | -73.10M | -83.59M | -39.42M | -8.98M | 128.34M | -25.81M | 19.17M | -26.28M | -23.65M | -8.57M | -31.96M | 6.96M | -40.17M | 229.55M | 279.82M | 13.29M | -397.14M | -0.95M | -42.68M | 453.01M | -2.29M | -135.71M | -203.55M | 36.30M | -61.97M | 74.37M | 91.24M | 360.36M | -82.41M | 49.92M | 15.77M | 282.29M | -825.78M | -101.06M | -34.91M | 111.94M | -40.80M |
|
Free Cash Flow (Quarter)
|
-35.40M | 157.06M | 122.38M | -44.78M | 75.80M | 9.42M | 31.06M | -81.81M | 113.26M | 136.16M | 79.18M | 90.96M | 163.69M | 192.90M | -170.89M | -109.65M | 40.25M | 294.06M | -46.05M | 309.69M | 205.73M | 226.91M | 297.09M | 100.51M | 198.72M | 262.07M | -66.00M | 420.73M | 257.92M | 331.32M | 411.32M | -114.58M | 257.12M | 279.13M | 389.92M | -63.76M | 249.60M | -77.46M | 883.37M | 122.39M |
|
Net Cash Flow (Quarter)
|
-5.34M | 30.07M | -25.41M | -73.10M | -83.59M | -39.42M | -8.98M | 128.34M | -25.81M | 19.17M | -26.28M | -23.65M | -8.57M | -31.96M | 6.96M | -40.17M | 229.55M | 279.82M | 13.29M | -397.14M | -0.95M | -42.68M | 453.01M | -2.29M | -135.71M | -203.55M | 36.30M | -61.97M | 74.37M | 91.24M | 360.36M | -82.41M | 49.92M | 15.77M | 282.29M | -825.78M | -101.06M | -34.91M | 111.94M | -40.80M |