|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.83M | 41.70M | 33.26M | 37.49M | 40.43M | 41.92M | 46.37M | 46.23M | 44.19M | 44.90M | 46.60M | 49.72M | 51.16M | 46.98M | 50.31M | 45.57M | 51.78M | 51.87M | 55.91M | 53.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -12.28M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.52M | 221.62M | 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 | 3.89M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.43M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 73.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.79M | -0.74M | -0.60M | -0.86M | 1.21M | 3.88M | 2.34M | 0.85M | -0.01M | 1.27M | 3.58M | 1.78M | 1.23M | 0.12M | 0.08M | 0.18M | 0.28M | 0.75M | 0.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | 49.58M | -30.62M | -0.15M | 3.08M | -30.10M | 27.21M | 0.54M | -0.81M | 1.64M | 1.63M | -1.42M | 0.19M | 24.63M | -28.16M | -0.69M | 43.93M | -41.00M | 1.21M | 22.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -425.73M | 1,462.91M | 563.97M | 9.07M | 8.31M | 7.45M | 6.17M | 631.47M | 1,169.91M | 851.49M | 933.15M | 6.19M | 4.72M | 6.38M | 4.06M | 4.35M | 1,809.16M | 733.27M | -2528.40M | 4.36M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 33.10M | -33.67M | 13.09M | -8.34M | 0.01M | 44.04M | 0.02M | 0.01M | 45.38M | 14.68M | 10.36M | 16.80M | 12.70M | -39.86M | 13.24M | 14.34M | -27.58M | 53.89M | 13.44M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 701.15M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.48M | 0.04M | 101.25M | 22.17M | -6.02M | -16.15M | 29.44M | 0.02M | 0.02M | 2.05M | 200.03M | 4.84M | 205.98M | -61.41M | -82.13M | 5.20M | 22.03M | -10.59M | -16.63M | 9.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -1.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -415.65M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.01M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.04M | | | 1.08M | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.63M | | | | 75.00M | -75.00M | 27.34M | 72.66M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 13.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -475.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -403.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.76M | -1439.23M | -556.05M | 30.13M | 42.17M | 18.41M | 42.74M | -579.27M | -1122.76M | -762.70M | -825.62M | 54.80M | 90.37M | 51.77M | 34.22M | 78.72M | -1773.23M | -693.77M | 2,587.62M | 68.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -403.84M |