|
Net Income (Quarter)
|
2.35M | -2.48M | 10.21M | 2.23M | 1.91M | 1.95M | 3.50M | 4.12M | 4.54M | 17.68M | 44.88M | 79.52M | 4.15M | 4.66M | 29.63M | 2.61M | 3.16M | 5.85M | 18.01M | 91.06M | 15.29M | 6.13M | 12.01M | | | | | 32.12M | 34.19M | 38.06M | 35.42M | 35.02M | 35.31M | 37.79M | 32.54M | 40.97M | 31.75M | 38.31M | -9.62M | 3.65M | 1.51M | 6.99M | 6.25M | -212.20M | -231.83M | 14.84M | 8.85M | 11.26M | 1.85M | -218.07M | 16.56M | 13.96M | -264.52M | -255.29M | -1081.87M | -278.65M | 6.27M | -281.39M | -1126.25M | -276.22M | -4.61M | -5.83M | -1121.82M | -14.88M | 4.25M | -10.06M | -298.71M |
|
Depreciation and Depletion (Quarter)
|
| 0.21M | 0.21M | 0.21M | 0.22M | 0.23M | 0.25M | 0.25M | 0.28M | 0.31M | 0.29M | 0.29M | 0.30M | 0.31M | 0.32M | 0.38M | 0.52M | 0.47M | 0.57M | 0.48M | 0.60M | 0.64M | 0.64M | 0.64M | 0.69M | 0.70M | 0.78M | 0.78M | 0.88M | 1.21M | 1.21M | 1.19M | 1.25M | 1.43M | 0.16M | 1.04M | 1.05M | 1.09M | 1.22M | 1.16M | 1.24M | 1.25M | 1.44M | 1.93M | 4.10M | 1.44M | 1.48M | 1.50M | 1.55M | 1.51M | 1.68M | 1.66M | 1.70M | 1.73M | 1.86M | 2.00M | 1.89M | 1.71M | 1.61M | 1.57M | 1.56M | 1.64M | 1.58M | 1.38M | 1.38M | 1.41M | 1.41M |
|
Share-based Compensation (Quarter)
|
| 2.37M | 4.34M | 1.71M | 1.81M | 1.81M | 0.70M | 1.11M | 1.13M | 1.13M | 1.12M | 1.29M | 2.13M | 2.12M | 2.13M | 2.23M | 2.05M | 2.17M | 2.16M | 2.50M | 2.94M | 3.37M | 3.28M | 3.57M | 4.08M | 3.62M | 4.26M | 4.70M | 5.33M | 5.23M | 5.80M | 4.13M | 4.83M | 4.65M | 5.43M | 3.60M | 8.67M | 6.63M | 9.03M | 7.21M | 6.87M | 6.12M | 6.81M | 6.78M | 11.53M | 5.98M | 5.96M | 7.88M | 9.54M | 9.07M | 7.31M | 5.26M | 7.96M | 8.42M | 6.71M | 10.04M | 7.72M | 10.60M | 8.50M | 3.38M | 5.31M | 4.58M | 4.44M | 3.93M | 4.58M | 5.44M | 5.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | 1.30M | | 0.73M | | 0.00M | 0.42M | 0.60M | | 0.13M | 0.93M | 1.21M | 0.47M | 0.14M | 0.71M | 1.52M | 1.01M | 0.33M | 0.67M | 1.82M | 31.43M | 78.52M | 3.96M | 145.99M | | 18.31M | | 0.38 | | 37.25M | -0.01M | 13.64M | | | 16.55M | 12.13M | 7.17M | | 22.53M | 9.80M | | | 0.20M | 457.29M | 0.54M | | 0.47M | 13.99M | | 17.33M | -13.99M | 8.36M | 1.34M | | | 5.90M | | | -21.66M | 6.01M | 16.55M | 110.48M | -0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
-1.27M | 0.24M | 0.03M | 0.03M | -0.01M | -0.86M | 0.91M | 0.03M | 0.12M | 0.14M | 0.43M | 0.00M | | | 0.15M | 0.10M | | 0.10M | 0.20M | | | 0.06M | | 0.24M | 0.05M | | 0.26M | | | | | 1.30M | 0.41M | 1.04M | 0.53M | -0.27M | 7.00M | 1.34M | -1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 37.10M | 26.96M | 33.57M | 23.82M | 37.54M | 24.90M | 43.80M | 12.67M | 57.60M | 24.19M | 48.74M | 29.89M | 68.69M | 33.40M | 56.50M | 50.51M | 79.31M | 54.27M | 45.08M | 61.78M | 90.40M | 47.99M | 54.98M | 61.85M | 85.78M | 69.40M | 78.20M | 59.42M | 114.98M | 92.45M | 96.38M | 82.04M | 98.13M | 70.47M | 94.11M | 94.73M | 128.37M | 92.83M | 99.79M | 65.87M | 135.73M | 85.13M | 122.94M | 101.08M | 139.96M | 91.61M | 144.15M | 72.31M | 191.09M | 108.84M | 178.66M | 100.29M | 205.28M | 108.00M | 182.14M | 101.41M | 208.82M | 110.22M | 167.87M | 88.69M | 176.35M | 108.24M | 136.92M | 143.75M | 176.57M | 109.08M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.05M | -0.01M | -0.03M | 0.06M | 0.66M | 0.68M | 0.65M | 0.74M | 0.12M | -0.46M | -0.53M | -2.06M | -2.03M | -2.08M | -2.05M | -2.03M | -1.94M | -1.76M | -1.73M | -2.72M | -1.77M | -2.11M | -1.93M | -3.10M | -1.74M | -1.68M | -1.60M | -1.64M | -1.89M | -2.04M | -2.41M | -1.19M | -2.42M | -2.50M | -2.54M | -2.94M | -2.17M | -2.10M | 0.14M | 0.15M | 0.16M | -9.66M | -2.59M | 2.99M | -6.68M | 7.09M | -1.18M | 1.60M | 0.46M | 0.35M | -2.89M | -2.74M | -2.54M | 8.94M | 0.25M | 0.26M | 0.26M | -7.41M | 0.26M | 0.27M | 0.27M | 0.27M | -0.85M | 1.39M | -3.00M | -0.62M |
|
Amortization of Deferred Charges (Quarter)
|
| 2.52M | 2.63M | 2.92M | 2.83M | 3.35M | 3.39M | 3.45M | 3.43M | 3.28M | 3.38M | 2.98M | 2.33M | 1.77M | 1.35M | 1.41M | 1.25M | 1.38M | 1.27M | 1.26M | 1.18M | 1.13M | 0.75M | 0.45M | 0.43M | 0.52M | 0.44M | 0.61M | 0.70M | 0.71M | 0.70M | 0.74M | 0.73M | 0.93M | 0.85M | 0.32M | 0.27M | 0.23M | 0.27M | 0.14M | 0.58M | -0.26M | 0.97M | 0.51M | -0.10M | 1.84M | 0.71M | 0.79M | 0.80M | 0.64M | 0.60M | 0.82M | 0.82M | 0.81M | 1.22M | 1.35M | 1.25M | 1.31M | 1.28M | 1.76M | 1.56M | 1.93M | 1.65M | 1.22M | 1.18M | 1.22M | 1.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 21.76M | 20.81M | 20.73M | 23.50M | 29.82M | 28.85M | 29.06M | 31.97M | 35.94M | 38.50M | 36.46M | 40.33M | 45.96M | 45.93M | 50.01M | 48.79M | 50.18M | 50.58M | 48.72M | 50.16M | 50.00M | 53.23M | 50.84M | 50.97M | 48.72M | 50.95M | 49.66M | 52.46M | 55.46M | 55.57M | 59.73M | 61.00M | 61.14M | 59.99M | 61.68M | 62.96M | 61.61M | 63.64M | 64.97M | 67.01M | 67.98M | 68.08M | 72.44M | 75.98M | 70.42M | 71.51M | 74.43M | 72.04M | 71.70M | 85.63M | 87.00M | 94.72M | 79.41M | 89.54M | 91.67M | 88.47M | 83.52M | 84.40M | 86.46M | 85.59M | 90.24M | 87.54M | 85.73M | 86.24M | 86.08M | 91.21M |
|
Change in Receivables (Quarter)
|
| 0.44M | 0.60M | -0.30M | -0.19M | 1.19M | 2.33M | -1.42M | 0.04M | 2.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| 0.43M | 0.22M | 0.77M | -0.14M | 0.39M | 0.42M | 0.52M | 0.23M | -0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 8.57M | 2.45M | 3.38M | -7.55M | 7.23M | 2.46M | 12.87M | -20.90M | 26.53M | -15.72M | 14.96M | -7.67M | 24.68M | -14.64M | 18.58M | -2.68M | 26.95M | -2.71M | -5.70M | 2.24M | 29.13M | -9.04M | 5.54M | -5.58M | 16.64M | -4.11M | 2.71M | -12.57M | 25.30M | 4.05M | 9.79M | -2.22M | 17.28M | -18.96M | 3.60M | -2.00M | 35.51M | 11.23M | 15.10M | -19.59M | 48.91M | -20.25M | 8.21M | -7.77M | 47.54M | -19.82M | 29.15M | -29.08M | 70.06M | -27.13M | 43.84M | -29.37M | 61.95M | -27.98M | 22.24M | -36.97M | 50.43M | -38.54M | 26.45M | -44.77M | 16.82M | -52.52M | 21.89M | -18.41M | 35.59M | -28.55M |
|
Other Working Capital Changes (Quarter)
|
| 0.14M | 0.65M | 3.07M | -2.56M | 0.33M | -0.30M | 1.82M | 0.68M | 1.83M | 1.11M | 3.87M | 0.45M | -1.79M | -1.23M | 7.39M | -1.26M | 0.31M | -1.82M | 5.95M | -0.90M | -4.25M | -1.16M | 8.42M | 0.68M | 0.26M | -1.27M | -1.56M | 7.63M | 1.19M | -2.05M | 1.81M | 5.61M | 9.55M | 0.76M | 4.64M | 0.87M | 3.65M | -1.23M | 8.38M | 7.16M | 9.21M | -10.28M | -7.97M | -6.03M | 18.24M | -0.56M | -1.71M | 5.33M | 2.15M | 0.31M | -2.66M | 7.79M | 0.19M | 7.28M | -2.85M | 11.09M | -10.29M | -0.28M | 3.59M | 9.50M | -5.67M | -9.32M | 21.89M | -6.54M | 2.31M | -6.33M |
|
Capital Expenditures (Quarter)
|
| 4.17M | 3.50M | 4.36M | 369.21M | -358.89M | 7.15M | 33.00M | -20.65M | 6.33M | 9.84M | 13.48M | 12.61M | 26.85M | 1.26M | 25.57M | 32.93M | 163.69M | -148.71M | 32.02M | 34.91M | 225.88M | -160.72M | 24.34M | 26.62M | 20.79M | 27.80M | 63.70M | 98.42M | -80.43M | 269.32M | 21.45M | 19.29M | 21.14M | 26.55M | 35.30M | 38.78M | 237.27M | -144.91M | 31.84M | 340.91M | -273.27M | 745.99M | 167.33M | 126.38M | 92.53M | -256.74M | 172.32M | -108.42M | 372.94M | -316.23M | 112.31M | 114.86M | -161.65M | 388.25M | 100.46M | 113.82M | -145.42M | 377.57M | 85.50M | -50.30M | 29.19M | 301.14M | 55.35M | 26.40M | -7.24M | 100.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | 0.95M | 142.21M | -1.35M | -140.06M | | 0.45M | | 20.73M | 309.82M | 43.76M | 14.80M | 59.20M | 25.56M | 140.23M | 153.84M | | 262.41M | 14.21M | 258.10M | | 11.87M | | 170.63M | | | | | 364.30M | | | | 107.15M | | | | 74.94M | 1,012.82M | 0.54M | | 35.57M | | | 33.42M | -33.42M | | | | | | | | | | | 364.43M | 55.48M |
|
Change in Acquisitions & Divestments (Quarter)
|
| 0.04M | 0.04M | 0.04M | 0.04M | 10.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | | | | | | | | | | | | | | | | | | | | | | | | 178.32M | 78.26M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -13.80M | -13.07M | -37.46M | -376.64M | -20.55M | -267.12M | -61.14M | -374.38M | -117.70M | -81.07M | -97.08M | -204.51M | -239.73M | -165.18M | 43.45M | -64.07M | -261.04M | -224.86M | 97.28M | -219.14M | -67.09M | -312.48M | -77.31M | -7.71M | -51.65M | -200.57M | 134.17M | -173.24M | -28.33M | -512.02M | -86.39M | -129.63M | 35.31M | -178.39M | -247.66M | -416.69M | -141.05M | -3.52M | -213.53M | -203.50M | -310.15M | -501.10M | -211.41M | -162.93M | -101.36M | -66.43M | 812.25M | -716.95M | -732.42M | -110.76M | -169.37M | -143.34M | -94.14M | -146.34M | -121.35M | -138.04M | -401.09M | -139.92M | 76.85M | -36.03M | -174.36M | -91.50M | -76.66M | -23.68M | 89.42M | -229.11M |
|
Other financing activities (Quarter)
|
| 0.40M | 7.88M | 0.57M | 4.07M | 6.56M | 3.71M | 1.16M | 4.04M | 3.38M | 0.48M | 1.88M | 1.77M | 1.75M | 2.57M | 2.87M | 0.68M | -3.55M | 4.38M | 0.42M | 3.49M | -3.57M | 0.64M | 0.40M | 0.37M | -0.29M | | | | 191.68M | 261.77M | 0.25M | 1.94M | 5.29M | 47.12M | 0.46M | 1.38M | 6.43M | | 0.94M | 0.39M | 4.21M | -5.55M | 0.16M | 2.12M | -2.28M | | 0.23M | 7.33M | 1.59M | 4.23M | 0.32M | 0.28M | 2.48M | 3.35M | 1.23M | 0.78M | 8.95M | -0.04M | 17.19M | 0.33M | 0.63M | 0.46M | 0.10M | 0.31M | 4.40M | |
|
Cash from Financing Activities (Quarter)
|
| -27.38M | -13.27M | 4.75M | 371.52M | -38.11M | 248.75M | 9.21M | 380.42M | 50.16M | 46.17M | 417.93M | -181.64M | 169.04M | 132.37M | 19.03M | -14.29M | 271.06M | 8.82M | -82.20M | 86.40M | 152.55M | 87.84M | 48.73M | -76.18M | 505.66M | -454.74M | 30.67M | 106.06M | -71.11M | 361.67M | 225.47M | -42.14M | -285.07M | -69.51M | 139.82M | 319.70M | 48.38M | -4.80M | -1.30M | 140.36M | 419.62M | 188.39M | 790.56M | -95.28M | 205.40M | -67.36M | -92.95M | -72.18M | -66.98M | 67.54M | -91.68M | -78.58M | -71.21M | 122.72M | 68.19M | -77.84M | 449.18M | -78.93M | 100.13M | -71.77M | -212.49M | -476.45M | -79.24M | -73.64M | -86.70M | -73.07M |
|
Dividends Paid - Common (Quarter)
|
| 15.92M | 19.44M | 15.71M | 19.44M | 19.14M | 19.18M | 18.93M | 21.66M | 21.40M | 21.48M | 24.89M | | | 33.88M | 27.41M | | | 29.80M | 29.91M | | | -90.23M | 30.85M | 33.08M | 33.35M | 29.56M | 32.94M | -32.66M | 101.26M | 35.90M | 4.73M | 250.56M | -243.06M | 328.46M | 44.95M | 47.35M | 47.61M | 172.40M | 49.31M | 50.83M | 53.19M | 195.73M | 58.51M | 57.60M | 59.71M | 6.88M | 60.58M | 59.45M | 61.83M | 213.05M | 63.20M | 61.88M | 64.26M | 63.73M | 65.27M | 64.59M | 64.41M | 67.20M | 68.61M | 65.12M | 64.83M | -168.11M | 65.97M | 64.98M | 64.98M | 234.62M |
|
Change in Cash (Quarter)
|
| -4.08M | 0.62M | 0.85M | 18.69M | -21.11M | 6.53M | -8.13M | 18.70M | -9.93M | -10.70M | 369.59M | -356.26M | -2.00M | 0.59M | 118.98M | -27.85M | 89.33M | -161.77M | 60.16M | -70.96M | 175.86M | -176.65M | 26.40M | -22.04M | 539.80M | -585.92M | 243.04M | -7.75M | 15.53M | -57.90M | 235.46M | -89.72M | -151.63M | -177.43M | -13.73M | -2.25M | 35.70M | 84.52M | -115.04M | 2.72M | 245.21M | -227.58M | 702.09M | -157.12M | 244.00M | -42.18M | 863.45M | -716.81M | -608.30M | 65.62M | -82.39M | -121.64M | 39.94M | 84.39M | 128.98M | -114.47M | 256.91M | -108.63M | 344.84M | -19.11M | -210.50M | -459.70M | -18.98M | 46.42M | 179.29M | -193.10M |
|
Free Cash Flow (Quarter)
|
| 32.92M | 23.46M | 29.21M | -345.39M | 396.43M | 17.75M | 10.80M | 33.32M | 51.27M | 14.36M | 35.27M | 17.28M | 41.84M | 32.14M | 30.93M | 17.57M | -84.38M | 202.98M | 13.06M | 26.87M | -135.48M | 208.71M | 30.63M | 35.23M | 65.00M | 41.59M | 14.50M | -38.99M | 195.41M | -176.88M | 74.93M | 62.75M | 76.99M | 43.92M | 58.81M | 55.96M | -108.90M | 237.74M | 67.95M | -275.04M | 409.00M | -660.85M | -44.39M | -25.30M | 47.43M | 348.35M | -28.17M | 180.74M | -181.84M | 425.07M | 66.34M | -14.57M | 366.93M | -280.24M | 81.68M | -12.41M | 354.24M | -267.35M | 82.37M | 138.99M | 147.16M | -192.90M | 81.57M | 117.35M | 183.80M | 8.90M |
|
Net Cash Flow (Quarter)
|
| -4.08M | 0.62M | 0.85M | 18.69M | -21.11M | 6.53M | -8.13M | 18.70M | -9.93M | -10.70M | 369.59M | -356.26M | -2.00M | 0.59M | 118.98M | -27.85M | 89.33M | -161.77M | 60.16M | -70.96M | 175.86M | -176.65M | 26.40M | -22.04M | 539.80M | -585.92M | 243.04M | -7.75M | 15.53M | -57.90M | 235.46M | -89.72M | -151.63M | -177.43M | -13.73M | -2.25M | 35.70M | 84.52M | -115.04M | 2.72M | 245.21M | -227.58M | 702.09M | -157.12M | 244.00M | -42.18M | 863.45M | -716.81M | -608.30M | 65.62M | -82.39M | -121.64M | 39.94M | 84.39M | 128.98M | -114.47M | 256.91M | -108.63M | 344.84M | -19.11M | -210.50M | -459.70M | -18.98M | 46.42M | 179.29M | -193.10M |