|
Net Income (Quarter)
|
0.65M | -7.82M | 5.07M | 3.08M | 26.47M | 16.79M | -13.45M | 10.65M | 14.96M | 17.76M | 14.17M | 14.34M | 15.12M | 38.78M | 15.15M | 17.10M | 3.32M | 13.41M | 16.92M | 19.65M | 23.10M | 39.52M | 23.47M | 23.98M | 7.38M | -0.99M | 1.80M | 21.84M | 27.44M | 23.30M | 30.37M | 40.83M | 41.70M | 33.26M | 37.49M | 40.45M | 41.92M | 46.37M | 46.23M | 44.19M | 44.90M | 46.60M | 49.69M | 51.13M | 46.98M | 50.31M | 45.55M | 51.80M | 51.84M | 55.91M |
|
Depreciation and Depletion (Quarter)
|
| | 1.61M | 1.20M | 1.30M | 1.40M | 1.37M | 1.21M | 1.20M | 1.10M | 2.49M | | | 2.19M | 2.11M | 2.12M | 2.42M | 2.33M | 2.28M | 2.18M | 2.19M | 2.26M | 2.10M | 2.11M | 2.06M | 2.23M | 3.00M | 3.19M | 3.19M | 3.32M | 3.37M | 3.55M | 3.46M | 3.76M | 3.78M | 3.57M | 3.24M | 5.22M | 5.04M | 5.17M | 5.08M | 5.10M | 5.29M | 5.31M | 5.43M | 4.87M | 5.08M | 5.08M | 5.28M | 5.01M |
|
Share-based Compensation (Quarter)
|
| 0.32M | 0.33M | 0.37M | 0.31M | 0.32M | 0.31M | 0.37M | | | 0.36M | 0.33M | 0.32M | 0.26M | 0.22M | 0.30M | 0.30M | 0.30M | 0.29M | 0.34M | 0.34M | 0.42M | 0.45M | 0.54M | 0.58M | 0.57M | 0.50M | 0.82M | 0.14M | 0.70M | 2.21M | 1.41M | 1.38M | 1.25M | 0.97M | 1.03M | 0.91M | 1.27M | 0.96M | 1.40M | 1.35M | 1.28M | 1.17M | 1.97M | 1.59M | 2.45M | 1.61M | 1.53M | 1.46M | 1.62M |
|
Deferred Taxes (Quarter)
|
| -6.32M | 0.32M | -0.11M | -2.64M | 7.24M | -6.05M | -1.27M | | | 2.03M | 1.51M | 11.63M | 8.05M | 2.44M | 5.13M | -10.19M | -1.04M | 0.59M | 3.42M | 2.83M | 7.95M | 1.34M | 0.34M | -1.21M | -4.54M | -6.23M | 7.28M | 11.07M | 15.72M | 8.45M | 0.28M | 24.71M | 30.18M | 15.79M | 17.14M | 19.30M | 8.90M | 15.39M | 19.19M | 16.37M | 16.40M | 3.81M | 12.28M | 12.77M | -7.30M | -2.82M | 1.60M | -2.99M | -149.46M |
|
Gains from Sales and Divestitures (Quarter)
|
| | -0.03M | | -0.05M | -0.05M | -0.06M | -0.00M | -0.04M | -0.05M | | | | 0.08M | | | | 0.03M | | | | 0.02M | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.03M | -0.14M | 0.04M | -0.01M | 0.09M | -0.20M | 0.30M | 0.00M | 0.20M | -0.02M | | | | -3.90M | 0.17M | -0.18M | -0.09M | | -1.28M | -0.01M | | -1.83M | -1.18M | | | -0.40M | -0.55M | 1.07M | -0.51M | -0.00M | | -0.42M | -0.52M | 8.58M | 1.48M | 3.27M | 0.01M | 0.36M | | -0.03M | 3.46M | -3.54M | 0.57M | 11.26M | -8.54M | -3.28M | | 0.37M | -0.37M | 1.08M |
|
Non-cash Items (Quarter)
|
| | | | | | | | 35.60M | 28.08M | | | | 0.52M | | | | 0.61M | | | | 1,767.60M | | | | 5,714.60M | | | | 1,655.88M | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| -3.99M | -1.93M | -0.11M | -2.17M | -2.18M | -4.06M | -1.43M | | | -2.25M | 1.62M | -2.04M | 2.26M | -1.67M | 1.24M | 2.94M | 27.23M | -14.83M | -0.67M | -1.02M | 0.80M | -1.10M | 0.76M | -3.44M | 1.88M | 3.07M | 42.30M | -15.37M | -6.40M | -4.52M | -1.43M | -3.15M | -0.44M | -0.48M | 2.54M | 0.82M | 2.94M | -0.31M | 1.25M | 4.53M | 3.46M | 0.69M | 0.88M | -2.59M | 1.26M | -1.68M | 3.78M | -2.22M | -0.50M |
|
Change in Loans (Quarter)
|
| 23.20M | 19.06M | 17.97M | 18.64M | 18.64M | 25.16M | 22.91M | | | 0.48M | 31.73M | 19.03M | 71.90M | 10.89M | 13.13M | 44.74M | 6.88M | 5.95M | 5.36M | 10.29M | 6.16M | 5.92M | 3.81M | 5.47M | 33.78M | 19.13M | -18.31M | 63.43M | 63.77M | 62.89M | 64.17M | 48.90M | 44.73M | 57.26M | 29.34M | 7.16M | 3.85M | 3.26M | 2.34M | 2.42M | 27.87M | 19.68M | 36.36M | 23.24M | 1.67M | 12.05M | 13.45M | 8.56M | 15.93M |
|
Cash from Operations (Quarter)
|
| 25.64M | -31.39M | -31.42M | -19.68M | 5.38M | 6.00M | 15.02M | | | 23.48M | 7.78M | 15.56M | 31.70M | 25.00M | -19.36M | 100.42M | 45.38M | 35.40M | 13.06M | 25.17M | 59.73M | 20.68M | 13.69M | 6.64M | 68.61M | 19.05M | 2.50M | 28.24M | -14.83M | 36.40M | 32.03M | 23.69M | 7.92M | 39.20M | 50.48M | 25.86M | 48.91M | 52.20M | 47.14M | 88.79M | 107.52M | 60.99M | 95.09M | 58.15M | 38.28M | 83.07M | 35.93M | 39.50M | 59.21M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.04M | -40.73M | -7.64M | 7.71M | 0.04M | -0.11M | | | | 0.42M | 0.42M | 0.42M | -9.80M | -2.34M | -2.03M | -1.75M | 13.97M | 0.33M | 0.33M | 0.33M | -6.74M | 0.29M | -2.89M | -1.30M | 5.11M | 2.79M | 2.80M | 2.80M | -13.27M | 2.50M | 2.50M | 2.50M | -10.51M | -0.60M | 2.20M | 2.10M | 2.10M | 1.73M | 1.70M | 1.70M | 1.73M | 3.58M | 1.50M | 1.50M | 1.51M | 1.23M | 1.20M | 1.20M | 0.75M |
|
Amortization of Deferred Charges (Quarter)
|
| -0.22M | 0.35M | -0.01M | 0.04M | 0.12M | -0.07M | -0.14M | | | -0.89M | -1.09M | -0.87M | -0.70M | -0.62M | -0.84M | -1.07M | -1.01M | -1.12M | -1.18M | -1.14M | -1.17M | -0.81M | -1.14M | -1.30M | -1.37M | 2.24M | 3.03M | 2.34M | 3.46M | -0.05M | -0.95M | -1.05M | 12.24M | 0.72M | 0.02M | -1.57M | 0.14M | -0.50M | 0.17M | -0.86M | -0.16M | -0.83M | -0.03M | -1.49M | -0.31M | 0.24M | -0.83M | -0.32M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 1.61M | 1.20M | 1.30M | 1.40M | 1.37M | 1.21M | 1.20M | 1.10M | 2.49M | | | 2.19M | 2.11M | 2.12M | 2.42M | 2.33M | 2.28M | 2.18M | 2.19M | 2.26M | 2.10M | 2.11M | 2.06M | 2.23M | 3.00M | 3.19M | 3.19M | 3.32M | 3.37M | 3.55M | 3.46M | 3.76M | 3.78M | 3.57M | 3.24M | 5.22M | 5.04M | 5.17M | 5.08M | 5.10M | 5.29M | 5.31M | 5.43M | 4.87M | 5.08M | 5.08M | 5.28M | 5.01M |
|
Change in Inventory (Quarter)
|
| 0.04M | 1.23M | 0.11M | -0.58M | -0.52M | -0.17M | 0.18M | | | 0.03M | 0.03M | 0.03M | -0.03M | -0.03M | -0.02M | -0.01M | -0.09M | 0.10M | -0.33M | 0.44M | -0.04M | 0.02M | 0.03M | -0.37M | -0.00M | -0.01M | -0.01M | | | 0.00M | 0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| -1.39M | 0.49M | -17.14M | -4.92M | 20.96M | 0.04M | -7.41M | | | 7.24M | 1.01M | -9.27M | 5.36M | -0.03M | -45.83M | 45.51M | -0.59M | -0.36M | | -23.48M | 25.32M | -0.99M | -23.04M | -32.26M | 64.38M | -1.14M | -0.16M | -2.75M | -6.50M | -0.29M | 48.38M | -48.87M | -0.08M | -28.86M | 31.78M | -30.10M | 27.21M | 7.26M | -7.53M | 6.52M | -5.98M | -1.25M | 41.78M | -17.12M | -22.89M | -0.69M | 43.93M | 0.45M | -40.24M |
|
Change in Net Loans (Quarter)
|
| 67.27M | -7.34M | 54.87M | 32.81M | 116.86M | 62.24M | 67.02M | | | 236.79M | 137.14M | 181.73M | 212.69M | 171.15M | 196.68M | 203.26M | 128.31M | 197.62M | 184.57M | 250.14M | 207.73M | 254.99M | 208.29M | 259.08M | 380.44M | 241.64M | 281.24M | 537.73M | 432.14M | 470.51M | 623.41M | 534.65M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| 0.55M | 8.49M | 0.86M | 1.61M | 162.53M | -161.62M | 0.43M | | | 1.92M | -1.94M | 3.82M | 1.49M | 1.49M | 2.17M | 0.61M | 2.20M | 1.58M | 2.02M | 4.51M | 3.38M | 2.22M | 4.11M | 2.83M | 3.81M | 3.73M | 3.61M | 4.17M | 3.75M | 435.36M | -425.73M | 4.52M | 2,022.37M | 9.07M | 1,488.99M | 646.47M | 740.49M | 3.12M | 1,798.26M | -1789.77M | 3,574.41M | 6.19M | 1,429.71M | -1418.61M | 4.06M | 4.35M | 4.15M | 3.99M | 5.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 4.56M | -4.57M | -0.03M | 5.83M | 3.07M | -8.57M | 0.10M | | | -0.01M | 25.79M | 11.20M | 10.52M | -0.13M | 21.88M | 10.07M | 8.22M | -0.62M | 1.49M | 37.94M | -37.15M | | 0.04M | 37.07M | 14.37M | 11.01M | -10.98M | -0.03M | -0.01M | 0.58M | 19.00M | 14.09M | 11.30M | | 4.75M | 33.47M | -33.44M | 0.02M | 30.94M | 14.45M | 14.68M | 10.36M | -10.36M | 39.86M | -39.86M | | | | 53.89M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.51M | 623.41M | 534.65M | 495.78M | 612.04M | 600.10M | 619.34M | 580.54M | 593.61M | 879.82M | 668.50M | 583.91M | 634.99M | 611.30M | 664.55M | 696.88M | 768.10M | 594.30M | 771.32M | 826.66M |
|
Change in Acquisitions & Divestments (Quarter)
|
| 585.97M | -41.42M | 303.27M | -269.86M | 573.29M | -606.70M | 210.20M | | | | 300.48M | -188.04M | 33.07M | 0.70M | 211.51M | -128.53M | 5.06M | 19.84M | 34.88M | 35.03M | 30.96M | 0.94M | 191.20M | 191.20M | -514.82M | 320.98M | -320.98M | 389.14M | -68.16M | 25.22M | -24.48M | 4.21M | -2.63M | 0.02M | 0.02M | -0.04M | 0.08M | 4.49M | 197.64M | 17.77M | 53.74M | 149.41M | 269.22M | 474.58M | -671.15M | 5.20M | -5.20M | 16.63M | 509.44M |
|
Cash from Investing Activities (Quarter)
|
| 351.14M | 414.25M | 8.91M | 112.38M | 330.00M | 406.57M | 78.22M | | | 379.41M | 15.34M | 96.75M | 76.56M | 21.65M | 161.36M | 133.82M | -129.53M | -218.12M | -238.16M | -1.52M | -30.97M | 51.03M | 311.94M | 382.52M | 96.68M | 457.62M | -50.12M | 277.78M | 72.22M | -86.68M | 80.81M | -117.94M | -59.12M | -525.17M | -592.15M | -373.70M | -21.92M | 70.12M | -45.94M | -572.67M | -856.26M | 163.52M | -105.98M | -186.71M | -206.80M | -97.32M | -308.86M | -60.08M | 27.88M |
|
Other financing activities (Quarter)
|
| -107.78M | 158.10M | 6.53M | 4.11M | -0.55M | -4.69M | -124.23M | | | 54.63M | -142.50M | 123.31M | -96.53M | 51.85M | -93.75M | 222.86M | -180.96M | 40.20M | -40.03M | 0.26M | 99.71M | 12.85M | 39.90M | -47.50M | -270.40M | 145.10M | 686.21M | 83.77M | -179.25M | 310.71M | 318.61M | 153.59M | -630.21M | 394.93M | 31.61M | -136.44M | -283.20M | -10.42M | -25.00M | 5.14M | 1,225.36M | -205.73M | 33.18M | 10.55M | 8.78M | 317.03M | 208.10M | -129.64M | 266.35M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | -0.46M | -25.49M | -202.21M | -0.48M | -0.38M | 32.57M | -37.63M | -0.30M | -55.22M | 84.04M | -54.72M | 5.09M | 2.55M | -0.96M | -0.81M | -0.39M | -1.60M | -9.21M | -1.56M | -0.51M | -1.25M | -1.14M | -0.93M | -35.84M | -0.46M | -0.43M | -0.39M | -0.27M | 199.33M | -0.61M | 74.35M | -100.00M | -0.00M | | 70.00M | 55.00M | -70.00M | 200.00M | | 0.01M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.04M | | | 1.08M | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| -11.02M | -85.00M | -10.13M | 12.73M | -107.39M | -300.00M | | | | -310.00M | -10.00M | 32.13M | -4.40M | -121.79M | -77.67M | -170.35M | -90.00M | 81.00M | 113.88M | -9.57M | 76.92M | -23.77M | -190.96M | -50.00M | | -140.00M | -50.06M | | | | | | | | | | | | | | -150.63M | | | | 75.00M | -75.00M | 27.34M | 72.66M | |
|
Shares Issued (Quarter)
|
| -94.32M | 94.31M | | | | | 0.39M | | | | | | -0.32M | | | | | | | | | 0.44M | 0.03M | 0.23M | 0.60M | 0.47M | | -0.00M | 0.12M | 0.03M | 0.25M | -0.00M | 0.00M | -0.90M | -0.01M | | 0.00M | -1.74M | | 0.03M | 0.02M | -2.17M | -0.05M | | -2.15M | -3.47M | | | |
|
Shares Repurchased (Quarter)
|
| | | 12.53M | 16.71M | | 29.53M | 7.02M | | | | | -0.33M | 0.01M | -0.00M | 0.00M | | | | 0.17M | 0.26M | -0.44M | | | | | 2.23M | | | | | | 40.16M | 9.71M | 33.48M | 30.63M | | | 2.89M | 13.57M | 2.19M | | | 24.28M | 0.10M | 45.94M | 23.39M | 7.70M | 20.40M | 40.11M |
|
Preferred Shares Issued (Quarter)
|
| -0.01M | 0.00M | | | | | | | 79.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 2.52M | 0.52M | 2.27M | 2.21M | -0.87M | 5.55M | 2.44M | | | 3.46M | 3.47M | 0.97M | 2.23M | 3.46M | 2.21M | 4.72M | 0.16M | 3.46M | 1.81M | 2.64M | 4.88M | 1.23M | 1.63M | 2.03M | 1.63M | 3.60M | 3.59M | 3.60M | 3.59M | 4.12M | 4.28M | 6.24M | 5.08M | 6.00M | 7.33M | 7.18M | 9.58M | 9.57M | 10.53M | 10.36M | 10.55M | 10.38M | 11.91M | 11.73M | 11.62M | 11.45M | 13.57M | 13.49M | 13.36M |
|
Cash from Financing Activities (Quarter)
|
| -706.05M | -85.83M | -109.02M | -129.08M | -99.06M | -329.86M | -235.85M | | | -261.75M | -183.92M | -120.09M | -107.09M | -76.82M | -144.96M | 9.18M | -151.38M | 59.87M | 238.08M | 144.77M | -125.48M | -12.75M | -157.23M | -103.70M | -275.42M | -3.49M | 621.72M | 76.99M | -184.86M | 304.12M | 245.44M | 82.25M | -680.84M | 318.05M | -6.78M | -144.01M | -291.96M | 174.71M | -49.72M | 217.60M | 964.21M | -218.29M | -3.06M | 68.72M | 79.07M | 133.71M | 414.12M | -90.87M | 212.90M |
|
Change in Cash (Quarter)
|
| -329.27M | 297.04M | -131.53M | -36.38M | 236.32M | 82.70M | -142.60M | | | 141.14M | -160.80M | -7.78M | 1.17M | -30.17M | -2.96M | 243.42M | -235.52M | -122.84M | 12.98M | 168.41M | -96.72M | 58.96M | 168.41M | 285.46M | -110.13M | 473.18M | 574.10M | 383.01M | -127.47M | 253.84M | 358.28M | -12.00M | -732.04M | -167.92M | -548.45M | -491.85M | -264.97M | 297.03M | -48.52M | -266.27M | 215.47M | 6.22M | -13.96M | -59.84M | -89.45M | 119.46M | 141.20M | -111.45M | 299.99M |
|
Free Cash Flow (Quarter)
|
| 25.09M | -39.88M | -32.28M | -21.30M | -157.15M | 167.61M | 14.59M | | | 21.56M | 9.71M | 11.74M | 30.21M | 23.51M | -21.54M | 99.81M | 43.19M | 33.82M | 11.04M | 20.66M | 56.34M | 18.46M | 9.58M | 3.81M | 64.80M | 15.32M | -1.11M | 24.07M | -18.59M | -398.96M | 457.76M | 19.17M | -2014.44M | 30.13M | -1438.51M | -620.61M | -691.58M | 49.08M | -1751.12M | 1,878.56M | -3466.88M | 54.80M | -1334.62M | 1,476.76M | 34.22M | 78.72M | 31.78M | 35.52M | 53.32M |
|
Net Cash Flow (Quarter)
|
| -329.27M | 297.04M | -131.53M | -36.38M | 236.32M | 82.70M | -142.60M | | | 141.14M | -160.80M | -7.78M | 1.17M | -30.17M | -2.96M | 243.42M | -235.52M | -122.84M | 12.98M | 168.41M | -96.72M | 58.96M | 168.41M | 285.46M | -110.13M | 473.18M | 574.10M | 383.01M | -127.47M | 253.84M | 358.28M | -12.00M | -732.04M | -167.92M | -548.45M | -491.85M | -264.97M | 297.03M | -48.52M | -266.27M | 215.47M | 6.22M | -13.96M | -59.84M | -89.45M | 119.46M | 141.20M | -111.45M | 299.99M |