|
Net Income (Quarter)
|
17.81M | 13.10M | -1.72M | -26.30M | 0.97M | -27.30M | 30.41M | -4.42M | -1.00M | 51.37M | -21.93M | 28.80M | 106.90M | 272.97M | 27.41M | 134.03M | 49.90M | 24.36M | 81.95M | 9.18M | 4.78M | 7.14M | 8.05M | 8.03M | 113.28M | 8.82M | 3.39M | -0.58M | -0.83M | 9.72M | -4.47M | | | | | -13.50M | -12.00M | | | | | | | -7.03M | -6.78M | -6.71M | -3.89M | -7.05M | 26.52M | -14.53M | -14.73M | -19.23M | -16.98M | -16.66M | -15.81M | -18.41M | -18.82M | -22.26M | -10.94M | -16.04M | 75.16M | -16.26M | -17.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 0.01M | -0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.03M | 0.24M | 0.12M | 0.16M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.15M | 1.16M | 1.17M | 0.42M | 0.90M | 1.24M | -0.38M | 0.99M | 1.42M | 1.60M | -0.65M | 0.87M | 1.22M | 1.10M | 1.14M | 0.84M | 1.32M | 1.29M | 2.09M | 0.53M | 1.42M | 1.60M | 0.90M | 2.50M | 2.31M | 2.07M | 2.24M | 1.08M | 1.32M | 1.53M | 2.61M | 1.97M | 2.30M | 2.34M | 2.41M | 2.19M | 2.57M | 2.57M | 2.57M | 2.77M | 2.72M | 2.71M | 2.71M |
|
Gains from Investment Securities (Quarter)
|
| 65.30M | -61.32M | -0.65M | 1.21M | 6.79M | -7.59M | 1.42M | -2.23M | | 7.43M | 0.34M | 4.94M | 14.22M | -407.71M | 1.80M | 15.11M | 27.85M | 2.08M | 2.71M | 17.44M | 0.30M | -18.17M | 0.56M | 0.07M | -1.33M | -4.36M | 14.53M | 16.34M | 0.07M | 47.56M | 0.12M | 0.24M | 0.01M | -0.11M | 0.42M | 5.25M | -5.32M | 0.10M | 0.10M | 0.51M | 0.06M | -1.52M | 3.30M | -3.08M | 6.55M | -4.93M | 0.93M | 0.02M | 35.90M | -27.51M | -0.04M | 1.58M | 1.15M | | 1.20M | | 0.01M | -0.68M | -0.27M | 11.24M | -8.53M | 1.49M |
|
Asset Writedowns and Impairment (Quarter)
|
| 1.16M | | | | 24.36M | | | | | | | | | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | | | | | |
|
Cash from Operations (Quarter)
|
| 111.76M | 85.52M | 77.30M | 118.38M | 107.00M | 95.27M | 85.92M | 156.85M | 109.57M | 103.88M | 94.06M | 117.04M | 114.55M | 97.16M | 63.95M | 136.43M | 123.20M | 16.76M | 40.69M | 47.62M | 55.45M | 51.86M | 36.14M | 49.35M | 11.19M | 36.48M | 26.49M | 33.77M | 34.63M | 23.27M | 27.32M | 37.95M | 36.42M | 22.97M | 21.48M | 31.48M | 33.23M | 19.82M | 16.90M | 23.43M | 29.57M | 24.25M | 20.85M | 33.15M | 31.72M | 4.24M | 26.78M | 36.72M | 37.40M | 24.91M | 16.02M | 47.46M | 36.32M | 29.82M | 14.80M | 46.66M | 38.43M | 36.98M | 20.18M | 48.69M | 43.81M | 42.74M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.02M | 18.58M | -0.60M | -0.14M | 1.75M | 19.41M | 0.37M | 7.76M | -9.75M | -0.65M | -0.72M | -1.04M | 13.24M | -14.13M | 3.52M | 3.43M | -7.31M | 0.09M | 2.21M | -2.85M | 6.47M | -7.74M | 1.93M | -3.49M | 6.29M | -8.98M | 0.38M | 0.29M | -5.31M | 5.86M | 0.27M | -3.02M | -1.10M | -1.50M | 0.42M | -3.33M | -1.63M | 6.25M | 0.47M | 0.46M | -6.69M | 7.59M | 0.38M | 0.39M | -4.17M | -0.91M | 0.66M | -4.27M | -0.98M | 7.41M | -1.52M | -0.57M | 5.37M | 0.83M | -0.58M | 1.75M | 0.57M | -4.55M | -0.90M | 2.23M | 0.74M | -6.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 111.12M | 111.05M | 109.46M | 109.25M | 109.71M | 111.35M | 109.38M | 111.67M | 110.81M | 106.89M | 106.38M | 98.62M | 92.98M | 85.99M | 86.12M | 87.30M | 86.14M | 72.48M | 48.92M | 36.66M | 37.33M | 40.09M | 38.77M | 33.98M | 21.43M | 22.24M | 23.48M | 23.36M | 24.26M | 24.25M | 24.83M | 23.25M | 29.68M | 22.82M | 22.86M | 24.69M | 24.25M | 25.62M | 22.12M | 22.41M | 22.17M | 21.06M | 21.69M | 22.00M | 21.32M | 22.14M | 22.83M | 24.20M | 24.02M | 23.90M | 26.76M | 28.26M | 30.32M | 28.09M | 28.17M | 28.79M | 28.13M | 28.86M | 30.61M | 30.74M | 32.73M | 34.41M |
|
Change in Receivables (Quarter)
|
| -2.68M | -3.37M | 5.52M | 1.37M | -0.80M | -5.23M | 5.46M | -1.69M | -1.46M | -1.71M | 7.17M | -2.75M | 5.74M | -5.75M | 11.00M | -0.63M | 0.98M | -12.86M | 6.29M | -3.50M | 1.77M | 3.54M | -3.22M | -4.20M | 5.00M | 2.47M | -5.83M | 5.64M | -1.49M | 2.73M | -2.71M | 0.40M | 1.91M | 1.98M | -2.67M | 1.41M | 2.82M | 3.37M | -4.42M | 9.41M | 2.01M | 0.46M | -4.01M | -1.79M | 1.22M | 4.32M | -5.89M | 0.86M | 5.69M | 0.34M | -5.50M | -0.68M | 1.88M | 2.82M | -6.54M | 0.39M | 3.06M | 1.58M | -3.26M | 2.55M | 3.31M | -0.87M |
|
Change in Accured Expenses (Quarter)
|
| 0.82M | -4.01M | -12.56M | 16.04M | -0.40M | 2.37M | -12.83M | 36.37M | 11.44M | -34.62M | -7.65M | 15.41M | -16.31M | 3.80M | -12.77M | -9.43M | 47.91M | -19.08M | 5.75M | -11.70M | -0.75M | -0.54M | -13.99M | 11.72M | -7.14M | 1.28M | 11.78M | 0.54M | -8.77M | 2.02M | 0.51M | 0.45M | 6.90M | -5.36M | 0.52M | -1.68M | 6.79M | -5.70M | -2.89M | -0.76M | 8.76M | -7.00M | -0.27M | 0.67M | 8.02M | -6.73M | -8.61M | 8.18M | 8.86M | -0.01M | 0.12M | 0.77M | 2.13M | -1.08M | -17.31M | 15.66M | 3.34M | -0.72M | -17.78M | 12.72M | 6.36M | 2.97M |
|
Change in Taxes (Quarter)
|
| 8.80M | | | | 10.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| 3.02M | 22.65M | 0.02M | 2.10M | 16.31M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.01M | 1.59M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| -641.06M | 72.72M | 61.26M | -32.86M | 302.54M | 115.16M | 194.51M | 16.51M | -131.54M | 368.43M | 2.92M | 19.67M | 761.00M | -716.95M | 11.62M | 27.79M | 155.49M | -128.28M | 34.62M | -35.85M | -1.12M | 29.54M | 10.48M | 39.94M | 2.65M | -39.36M | 215.44M | -202.41M | -11.90M | 14.79M | 1.02M | 8.41M | -9.10M | 26.90M | 78.99M | -75.29M | 11.16M | -7.76M | 32.38M | -25.50M | -5.06M | 0.37M | 2.95M | -1.41M | 8.70M | 5.12M | 2.36M | 7.77M | -1.84M | 24.89M | 4.73M | 7.96M | 139.35M | -116.30M | 16.53M | 9.43M | -55.52M | 263.12M | | 10.73M | 12.40M | -26.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -18.91M | 296.88M | 10.85M | -13.24M | -10.96M | 259.66M | | | 356.47M | 166.12M | 112.83M | 667.70M | 1,104.00M | 216.74M | 462.18M | 209.22M | 104.30M | 1,236.28M | 1.45M | 27.46M | 25.07M | 142.59M | 107.59M | 1,282.26M | 143.65M | 47.50M | 28.47M | 67.99M | 101.38M | 35.84M | 119.83M | 66.95M | 67.65M | 176.09M | 0.27M | 20.50M | 0.36M | 346.23M | 0.65M | 5.09M | 0.05M | 2.24M | 0.90M | 0.42M | 13.48M | 0.01M | | 54.28M | | 23.26M | | | 10.98M | | | | 0.55M | 64.51M | | | 0.08M | |
|
Change in Intangibles (Quarter)
|
| 2.23M | 1.50M | 5.17M | 0.19M | 8.40M | 4.47M | 4.53M | 1.34M | 0.71M | 9.27M | 2.75M | 1.86M | 7.00M | 0.85M | 14.80M | | | 3.50M | | 4.64M | | 6.50M | | 14.28M | 6.87M | 4.44M | 17.65M | | 32.56M | | | 8.54M | 0.39M | 6.43M | 6.41M | 7.29M | 15.90M | | 2.07M | | | 2.29M | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | | | | | | | | | | | | | | | 25.30M | 22.05M | | | 79.25M | 12.10M | | 3.71M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 44.90M | 6.51M | 21.40M | 6.73M | 4.08M | -13.77M | 8.15M | 2.64M | 16.42M | 2.88M | 0.01M | 50.49M | -48.87M | 104.51M | 0.36M | 31.55M | -31.90M | 0.56M | 2.88M | 54.11M | 1.38M | -45.82M | 1.51M | 0.09M | | 11.26M | 57.93M | 78.77M | 3.48M | 31.50M | 0.01M | 3.60M | -0.00M | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -55.43M | 170.75M | -75.13M | -41.53M | -146.73M | -23.50M | -260.02M | 49.53M | 182.60M | -90.28M | -18.62M | 573.42M | 537.74M | -169.92M | 217.48M | 200.36M | 142.87M | 1,362.18M | -40.72M | -40.37M | 14.99M | -98.18M | 73.81M | 942.80M | 77.32M | -15.18M | -152.97M | 134.12M | -237.82M | 47.59M | 114.27M | -91.49M | 48.62M | 104.01M | -93.99M | -30.04M | -75.62M | 157.85M | -38.50M | 1.07M | 0.94M | -12.57M | -4.49M | -5.87M | -45.20M | -9.14M | -114.28M | 40.50M | -7.37M | -63.31M | -56.36M | -21.45M | 1.63M | -3.54M | -23.66M | -53.59M | -31.04M | -132.25M | -7.10M | 192.31M | -239.55M | -90.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | 91.37M | -91.37M | 1.59M | -4.50M | 5.47M | 94.86M | -103.72M | 0.16M | | -0.01M | | | | | | | | | | | | | | | | | | 0.05M | 0.14M | | -0.56M | | | -0.31M | 0.31M | -0.11M | 0.10M | -0.22M | -0.03M | -0.01M | -0.01M | 0.02M | 0.07M | 2.46M | 2.32M | 2.24M | 0.10M | 0.28M | 2.32M | 2.58M | 6.28M |
|
Long-Term Debt Issuances (Quarter)
|
| 105.83M | 46.67M | 56.25M | 253.51M | 153.63M | 716.20M | 326.39M | 78.12M | 120.25M | 184.53M | 94.75M | 243.83M | 318.23M | 530.84M | 140.53M | 143.21M | 13.78M | 205.62M | 49.96M | 79.30M | 43.25M | 236.42M | 215.96M | 83.69M | 0.09M | 149.57M | | | | | | | | 127.33M | | | 118.00M | | 150.00M | | | -150.00M | | | | 400.00M | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| -52.12M | -206.72M | -100.58M | -180.73M | -64.74M | -458.14M | -170.74M | -132.60M | -189.63M | -229.26M | -77.10M | -651.56M | -832.75M | -416.67M | -93.72M | -110.55M | -163.02M | -1084.81M | -200.00M | -79.00M | -14.40M | -202.16M | -58.31M | -646.34M | -294.44M | 999.09M | | | -104.03M | | | | -52.00M | -153.26M | | -12.49M | -93.55M | | -41.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 105.00M | 7.00M | | | 30.00M | | | | | | 10.00M | | | | | 55.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | -50.00M | | | 143.00M | | 30.00M | | | | | | 10.00M | | | | | |
|
Shares Issued (Quarter)
|
| 50.95M | -157.10M | | | 49.91M | -149.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | 0.28M | | 0.21M | | -0.21M | 0.49M |
|
Shares Repurchased (Quarter)
|
| | | | | 5.00M | 5.00M | | 24.18M | 11.58M | 9.97M | 9.25M | 9.81M | 8.95M | 12.00M | 7.48M | 396.33M | 0.10M | 0.01M | | | | | | | | | | | | | | | | -98.67M | | | | 20.38M | | | | | | | | 99.72M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 104.57M | -309.42M | 0.12M | 213.63M | 107.90M | 107.95M | 109.38M | 109.05M | 114.50M | 110.91M | 111.35M | -111.34M | 335.99M | 114.11M | 113.93M | 107.28M | 107.71M | 107.73M | 81.16M | 28.01M | 28.01M | 28.01M | 28.02M | 28.02M | 14.55M | 13.04M | 13.44M | 13.44M | 13.44M | 13.04M | 13.86M | 13.86M | 13.03M | 12.62M | 13.40M | 13.41M | 13.41M | 13.63M | 13.68M | 13.64M | 13.64M | 13.64M | 14.06M | 13.92M | 13.93M | 13.93M | 13.83M | 13.84M | 13.84M | 13.84M | 14.55M | 14.55M | 14.55M | 14.55M | 14.59M | 15.37M | 15.37M | 17.45M | 17.51M | 18.44M | 18.45M | 18.45M |
|
Cash from Financing Activities (Quarter)
|
| -36.99M | -226.77M | -119.50M | 3.18M | 65.23M | -109.50M | 118.50M | -157.47M | -173.14M | -123.33M | -92.68M | -598.06M | -564.43M | 8.20M | -48.10M | -525.16M | -281.47M | -994.58M | -535.34M | -33.41M | 11.18M | -3.64M | 122.42M | -614.89M | -322.70M | -197.94M | -11.95M | -13.52M | -117.92M | -16.03M | -13.90M | -32.48M | -113.20M | -47.51M | -13.79M | -27.28M | 8.50M | -35.74M | 95.22M | -48.09M | -14.05M | -115.15M | -64.09M | -31.21M | -20.29M | -88.58M | 68.37M | -7.04M | 90.59M | -40.35M | -28.14M | -14.56M | -14.58M | -30.63M | -15.79M | -31.06M | 158.24M | -16.27M | -19.72M | -31.53M | -21.93M | 11.97M |
|
Change in Cash (Quarter)
|
| 19.34M | 29.50M | -117.33M | 80.03M | 25.50M | -37.74M | -55.60M | 48.91M | 119.03M | -109.73M | -17.23M | 92.40M | 87.86M | -64.56M | 233.33M | -188.38M | -15.40M | 384.36M | -535.37M | -26.16M | 81.63M | -49.96M | 232.37M | 377.26M | -234.19M | -176.64M | -138.43M | 154.37M | -321.12M | 54.84M | 127.69M | -86.02M | -28.16M | 79.47M | -86.31M | -25.84M | -33.89M | 141.93M | 73.61M | -23.58M | 16.46M | -103.47M | -47.73M | -3.93M | -33.77M | -93.49M | -19.13M | 70.17M | 120.62M | -78.75M | -68.47M | 11.46M | 23.36M | -4.35M | -24.65M | -37.99M | 165.63M | -111.54M | -6.64M | 209.46M | -217.67M | -35.85M |
|
Free Cash Flow (Quarter)
|
| 752.82M | 12.80M | 16.04M | 151.24M | -195.54M | -19.89M | -108.59M | 140.34M | 241.11M | -264.55M | 91.14M | 97.37M | -646.45M | 814.11M | 52.32M | 108.64M | -32.28M | 145.04M | 6.07M | 83.47M | 56.57M | 22.32M | 25.66M | 9.41M | 8.54M | 75.83M | -188.94M | 236.18M | 46.53M | 8.48M | 26.30M | 29.54M | 45.52M | -3.94M | -57.51M | 106.77M | 22.07M | 27.58M | -15.48M | 48.94M | 34.63M | 23.88M | 17.89M | 34.56M | 23.03M | -0.89M | 24.41M | 28.94M | 39.23M | 0.02M | 11.29M | 39.50M | -103.04M | 146.12M | -1.72M | 37.23M | 93.95M | -226.13M | 20.18M | 37.95M | 31.41M | 69.00M |
|
Net Cash Flow (Quarter)
|
| 19.34M | 29.50M | -117.33M | 80.03M | 25.50M | -37.74M | -55.60M | 48.91M | 119.03M | -109.73M | -17.23M | 92.40M | 87.86M | -64.56M | 233.33M | -188.38M | -15.40M | 384.36M | -535.37M | -26.16M | 81.63M | -49.96M | 232.37M | 377.26M | -234.19M | -176.64M | -138.43M | 154.37M | -321.12M | 54.84M | 127.69M | -86.02M | -28.16M | 79.47M | -86.31M | -25.84M | -33.89M | 141.93M | 73.61M | -23.58M | 16.46M | -103.47M | -47.73M | -3.93M | -33.77M | -93.49M | -19.13M | 70.17M | 120.62M | -78.75M | -68.47M | 11.46M | 23.36M | -4.35M | -24.65M | -37.99M | 165.63M | -111.54M | -6.64M | 209.46M | -217.67M | -35.85M |