|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,012.82M | 0.54M | | 35.57M | | | 33.42M | -33.42M | | | | | | | | | | | 364.43M | 55.48M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.32M | 78.26M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |