|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.56M | 12.55M | 174.73M | -206.56M | 251.26M | 583.47M | 145.07M | 340.19M | 167.83M | 26.11M | 388.85M | 11.65M | 138.60M | 298.42M | 71.73M | 138.98M | 99.58M | -129.10M | -70.73M | -522.85M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.70M | 1.37M | 1.45M | 1.42M | 1.34M | 1.45M | 2.15M | 1.04M | 1.29M | 1.18M | 2.27M | 3.03M | 3.10M | 3.57M | 3.58M | 3.78M | 4.09M | 3.92M | 3.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.79M | -0.65M | 0.66M | -1.38M | 0.69M | 38.12M | -20.69M | 58.74M | 2.76M | 41.62M | 97.87M | 17.30M | 46.65M | 28.03M | -35.50M | -15.60M | -171.22M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.51M | 3.51M | -0.86M | -2.67M | 4.88M | -4.37M | 0.13M | -3.08M | 0.10M | 0.10M | 5.50M | 2.71M | | -3.23M | 4.30M | 0.02M | 1.47M | -1.41M | 2.07M | -0.29M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.60M | 318.67M | 268.45M | 268.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.19M | 94.41M | 133.10M | 154.03M | 210.24M | 276.77M | 287.38M | 269.31M | 307.79M | 263.87M | 342.36M | 392.15M | 340.48M | 385.76M | 290.28M | 407.43M | 362.11M | 423.12M | 312.63M | 323.62M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | -0.28M | -0.53M | -0.54M | -0.53M | -0.53M | -0.51M | -0.39M | -0.29M | -0.29M | -0.28M | -0.28M | -0.29M | -0.29M | -0.28M | -0.40M | -1.02M | -0.53M | -0.52M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.88M | 1.01M | 1.08M | 1.09M | 1.15M | 1.66M | 1.75M | 1.90M | 2.17M | 2.27M | 2.20M | 2.38M | 2.40M | 2.42M | 2.39M | 2.58M | 3.00M | 2.62M | 2.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.91M | 35.88M | 42.81M | 53.19M | 54.80M | 65.98M | 77.32M | 94.62M | 106.43M | 133.79M | 151.19M | 173.96M | 176.61M | 185.66M | 204.67M | 205.69M | 205.74M | 199.35M | 204.08M | 197.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.27M | 26.79M | 35.41M | 102.03M | 62.79M | -42.92M | -47.00M | 2.87M | -9.55M | 98.28M | 9.73M | -39.72M | 27.53M | -41.41M | 70.97M | 19.95M | 0.62M | -76.29M | 15.97M | 45.36M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48M | 8.15M | -7.59M | 33.24M | 8.05M | -25.30M | -16.34M | -11.90M | -3.61M | 16.05M | -6.61M | 2.64M | -3.04M | -1.26M | 5.42M | 15.82M | -18.88M | -2.88M | 20.82M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.93M | -12.30M | 15.90M | 2.99M | -1.21M | -15.94M | 24.11M | -2.87M | 7.27M | -2.86M | 0.20M | 1.79M | -8.01M | 1.60M | 4.39M | 10.91M | -10.84M | 1.30M | -4.35M | 68.94M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | | | 33.32M | 1.48M | -28.20M | 1.97M | 4.83M | 1.42M | -4.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.31M | 1.02M | 0.70M | 0.99M | -0.69M | -0.28M | 0.31M | 0.16M | -0.26M | 0.26M | 0.08M | 0.09M | 0.96M | 0.37M | -0.83M | 1.86M | 0.30M | 0.25M | 1.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.30M | 160.39M | 228.75M | 417.48M | 106.74M | -519.64M | -0.00M | 460.98M | 372.39M | -832.81M | 1,860.57M | 407.01M | 223.17M | -630.07M | 1,674.51M | 0.59M | 590.75M | 352.34M | -942.91M | 0.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.87M | -151.28M | -269.62M | -417.60M | -128.18M | -312.76M | -544.24M | -461.22M | -410.16M | -612.82M | -378.14M | -407.06M | -223.20M | -381.86M | -662.64M | -264.56M | -327.25M | -352.58M | -308.07M | -634.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | | 5.17M | 0.01M | 6.04M | 0.19M | 1.15M | 0.03M | 8.49M | 2.58M | 0.79M | | 1.88M | 0.00M | 0.04M | | 7.55M | 0.05M | 18.54M | 1.63M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.80M | 54.02M | 144.03M | 257.38M | -83.92M | 43.66M | 250.25M | 195.46M | 111.11M | 347.10M | 31.02M | 39.18M | -141.97M | 22.68M | 346.94M | -118.22M | -42.58M | -64.75M | -21.91M | 333.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 2.96M | 27.24M | 10.81M | 15.07M | 19.72M | 19.64M | 29.03M | 34.41M | 35.35M | 35.25M | 40.10M | 40.07M | 39.87M | 41.78M | 41.73M | 44.27M | 43.70M | 43.70M | 44.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | -2.84M | 7.51M | -6.18M | -1.86M | 7.66M | -6.60M | 3.54M | 8.73M | -1.85M | -4.76M | 24.27M | -24.69M | 26.58M | -25.42M | 24.64M | -7.72M | 5.79M | -17.35M | 22.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.11M | -65.97M | -95.65M | -263.45M | 103.50M | 796.41M | 287.38M | -191.67M | -64.61M | 1,096.68M | -1518.21M | -14.86M | 117.30M | 1,015.83M | -1384.23M | 406.84M | -228.63M | 70.78M | 1,255.54M | 323.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | -2.84M | 7.51M | -6.18M | -1.86M | 7.66M | -6.60M | 3.55M | 8.73M | -1.85M | -4.76M | 24.27M | -24.69M | 26.58M | -25.42M | 24.64M | -7.72M | 5.79M | -17.35M | 22.74M |