|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.20M | 72.50M | 44.30M | 40.00M | -0.90M | 23.60M | 39.20M | -28.70M | 47.30M | -64.10M | -235.90M | 37.70M | -48.30M | -66.80M | 43.70M | -29.60M | 5.60M | -10.20M | 58.00M | 24.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | 6.90M | 6.80M | 7.10M | 7.30M | 7.30M | 7.30M | 7.10M | 7.30M | 7.30M | 12.80M | 5.20M | 6.00M | 6.10M | 6.30M | 6.30M | 6.50M | 6.50M | 6.40M | 4.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.60M | 20.30M | 30.10M | 5.70M | -6.40M | 12.30M | 6.70M | -6.20M | 5.90M | -20.70M | -44.90M | 13.60M | -15.90M | -11.90M | 3.80M | -7.10M | 2.10M | -19.10M | 32.00M | -13.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.80M | -223.40M | 102.20M | 0.20M | 13.60M | 313.80M | -223.90M | 19.20M | 74.60M | 44.80M | 28.80M | 106.40M | 0.20M | -19.70M | 38.10M | 21.80M | 32.50M | 11.10M | 2.20M | 16.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 4.20M | 3.10M | 1.80M | 2.50M | 2.20M | 1.50M | 1.80M | 1.20M | 1.60M | 0.80M | 0.70M | 0.80M | 0.60M | 1.50M | 0.20M | 0.50M | 1.10M | 0.50M | 0.10M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | -18.40M | 54.40M | -58.90M | 37.40M | 16.80M | 37.60M | -67.00M | 64.70M | -0.40M | 51.60M | -5.60M | 36.70M | -5.60M | 29.60M | -51.90M | 42.00M | -7.60M | 28.90M | -87.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | 0.50M | -6.10M | -1.20M | -2.50M | -2.80M | -1.50M | -2.40M | -0.90M | 1.70M | -3.90M | 0.40M | -3.60M | 1.30M | 0.30M | 4.20M | -4.50M | 4.00M | -3.30M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 1.20M | 2.70M | 2.10M | 2.10M | 2.40M | 2.50M | 2.10M | 2.30M | 2.40M | 2.40M | 2.20M | 2.10M | 3.00M | 2.60M | 2.70M | 3.00M | 4.40M | | 3.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.70M | 39.20M | 41.00M | 43.30M | 43.30M | 46.10M | 40.20M | 39.40M | 40.10M | 38.80M | 39.50M | 38.90M | 36.40M | 36.90M | 36.10M | 34.10M | 34.50M | 32.60M | 31.80M | 32.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 1.50M | -1.40M | 4.30M | 6.80M | -1.10M | 3.40M | 3.00M | -0.50M | 9.30M | 12.00M | -13.70M | 0.60M | 2.30M | -0.80M | -4.10M | 8.10M | 0.10M | 0.40M | 4.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | -19.10M | 17.20M | -61.00M | 33.00M | -0.30M | 20.30M | -75.30M | 49.20M | -5.80M | 36.80M | -31.10M | 31.60M | -11.80M | 17.20M | -67.00M | 17.90M | 3.80M | 3.60M | -76.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 3.60M | 0.30M | 10.70M | 7.20M | 2.80M | -11.00M | 5.00M | -3.20M | 2.80M | -3.30M | 1.40M | 5.30M | 1.50M | -3.70M | 7.10M | -8.80M | 5.60M | -0.50M | 3.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.60M | 807.50M | -736.90M | 9.00M | -1.20M | 101.50M | 298.90M | 6.90M | 86.60M | -93.50M | | 51.50M | -49.60M | 14.70M | | 7.80M | -6.00M | 23.90M | 40.90M | 38.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.80M | 78.20M | 14.10M | 33.90M | 88.60M | 145.20M | 58.20M | 111.90M | 62.20M | 108.50M | 101.30M | 328.20M | 2.40M | 127.00M | 131.90M | 13.10M | 410.80M | 30.80M | 111.00M | 103.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 28.30M | 27.80M | 7.20M | 71.50M | 63.30M | 15.10M | 15.20M | 31.30M | 3.10M | 42.80M | 2.70M | 2.10M | 18.10M | 63.70M | 6.40M | 160.90M | 141.20M | 59.10M | 52.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 20.90M | 15.10M | 0.10M | 12.50M | 15.80M | 6.10M | 2.10M | 9.80M | 28.90M | 8.10M | 2.80M | 12.50M | 11.10M | 23.40M | 24.10M | 8.80M | 7.90M | 28.00M | 21.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -413.90M | -419.30M | -357.70M | -246.30M | -229.10M | 116.60M | -2.80M | 36.90M | -96.70M | 39.20M | 8.90M | 244.80M | -71.20M | 84.60M | 156.00M | -22.90M | 485.00M | 129.60M | -65.90M | 81.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 31.00M | -23.20M | 0.60M | -0.20M | 5.20M | 20.20M | 0.10M | 0.50M | | 0.10M | 0.40M | -0.30M | 8.30M | -7.80M | | 0.30M | | | 1.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -350.80M | 603.00M | -12.80M | 251.40M | 208.70M | -152.80M | -43.10M | -61.00M | 66.10M | -93.10M | -76.80M | -9.80M | -142.10M | -85.90M | -327.70M | 218.80M | -583.20M | -48.80M | -146.80M | 9.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.50M | -58.20M | 11.30M | 4.30M | -3.00M | 16.70M | 116.60M | 5.00M | 64.10M | -43.30M | 110.20M | 34.10M | -31.90M | 1.80M | 2.50M | 1.00M | 3.70M | 1.20M | 62.10M | 16.70M |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | -11.00M | 0.10M | -8.90M | -18.50M | -20.90M | 27.30M | 1.10M | 3.60M | -1.80M | -0.90M | -1.20M | 1.20M | 7.50M | -7.50M | -4.90M | 8.70M | 0.30M | -14.30M | -2.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -752.10M | 154.30M | -316.00M | -62.70M | -1.50M | -40.30M | 19.00M | -90.00M | 37.70M | -56.10M | -17.20M | 228.20M | -175.40M | 0.60M | -149.60M | 139.10M | -47.50M | 73.50M | -198.10M | 0.10M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.30M | -825.90M | 791.30M | -67.90M | 38.60M | -84.70M | -261.30M | -73.90M | -21.90M | 93.10M | 51.60M | -57.10M | 86.30M | -20.30M | 29.60M | -59.70M | 48.00M | -31.50M | -12.00M | -126.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -754.40M | 165.30M | -316.10M | -53.80M | 17.00M | -19.40M | -8.30M | -91.10M | 34.10M | -54.30M | -16.30M | 229.40M | -176.60M | -6.90M | -142.10M | 144.00M | -56.20M | 73.20M | -183.80M | 2.70M |