|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.30M | -90.29M | -61.50M | 42.41M | -40.12M | 0.93M | -80.45M | 14.33M | 72.41M | -75.15M | -117.63M | -4.50M | -26.85M | 16.10M | 45.07M | 51.50M | 38.78M | 50.74M | 77.41M | 51.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 729.78M | | 15.80M | 6.80M | 6.18M | 1.93M | 15.06M | 5.33M | 4.91M | 5.69M | 16.28M | 5.79M | 4.27M | 4.65M | 18.83M | 7.68M | 5.91M | 6.32M | 24.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.99M | 9.86M | 4.36M | 6.36M | 4.75M | 4.38M | 5.47M | 4.21M | 3.27M | 3.17M | 4.58M | 5.49M | 3.58M | 4.66M | 5.09M | 9.94M | 6.72M | 7.29M | 4.36M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.26M | 231.46M | 265.80M | 274.55M | 278.08M | 300.28M | 267.25M | 242.82M | 311.83M | 286.14M | 279.08M | 266.45M | 335.87M | 353.66M | 373.64M | 321.14M | 475.34M | 378.58M | 471.66M | 394.61M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.79M | -40.07M | -17.18M | -17.40M | -16.09M | -14.97M | -15.08M | -14.91M | -14.68M | -14.95M | -15.06M | -13.64M | -13.77M | -13.78M | -13.05M | -9.56M | -9.80M | -11.65M | -8.24M | -4.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.70M | 313.60M | 318.96M | 289.06M | 283.07M | 301.48M | 324.18M | 282.12M | 304.69M | 370.38M | 435.28M | 300.25M | 339.85M | 304.27M | 308.77M | 321.52M | 347.72M | 357.17M | 352.72M | 382.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.50M | 46.63M | -24.18M | 2.62M | -4.63M | 29.25M | -20.04M | -17.01M | -2.46M | 23.24M | -10.18M | 6.10M | -17.59M | 8.08M | 137.38M | -50.88M | 42.31M | -21.99M | 29.64M | -27.63M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.52M | 23.43M | 5.52M | 18.18M | 14.45M | 20.81M | -0.54M | 16.89M | 0.46M | 38.00M | -6.89M | 25.84M | -9.32M | 105.88M | -5.04M | -36.15M | -15.37M | 66.04M | 16.17M | -10.67M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,103.00M | -917.93M | 36.73M | 54.28M | 35.98M | 95.14M | 69.08M | 27.19M | 143.37M | 19.78M | 84.74M | 80.09M | 354.22M | -237.43M | 58.37M | 67.17M | 58.87M | 2,109.36M | 72.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.77M | 381.45M | 343.13M | 6.12M | 6.20M | 4.56M | 100.44M | 46.42M | 17.99M | -49.96M | 385.09M | 40.02M | 198.07M | -234.57M | 325.57M | 0.07M | 148.94M | -146.07M | 2.07M | 0.56M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.85M | -17.85M | | | 28.31M | -28.31M | | | | | | | 2.56M | -2.56M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.49M | -595.24M | -7.80M | -437.33M | -121.93M | -166.06M | -133.90M | -56.28M | -71.33M | -13.78M | -43.28M | -144.59M | -266.80M | -429.49M | -1536.21M | -883.74M | -204.42M | -1177.53M | -428.72M | -1068.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.04M | 11.60M | 21.50M | 0.02M | 4.11M | -10.52M | 11.76M | 1.74M | | | -10.64M | 3.53M | -3.53M | 10.48M | 25.39M | 19.77M | -19.69M | 9.48M | -9.48M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -209.01M | 286.46M | -258.85M | 165.38M | -178.33M | -112.01M | -158.97M | -162.11M | -225.98M | 9.79M | -165.46M | 4.82M | -140.25M | 624.45M | 956.20M | -149.14M | 156.97M | 366.07M | 499.86M | 89.96M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | 603.19M | | | | | | | 25.01M | 83.45M | | 77.43M | 6.10M | 14.00M | 18.00M | 876.46M | 188.29M | 999.48M | 279.46M | 799.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 498.38M | 179.92M | 180.02M | -172.15M | 532.33M | -507.88M | 2.57M | 14.82M | 524.85M | -510.21M | 182.85M | 182.31M | 186.21M | -529.07M | 199.03M | 216.96M | -404.67M | 5.09M | 230.19M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | -0.93M | 0.93M | 0.24M | -1.23M | -2.60M | 0.72M | 0.11M | 0.54M | -0.76M | 1.36M | -1.74M | -1.95M | 1.79M | -2.09M | 0.47M | 2.91M | -1.33M | 0.79M | -0.91M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.76M | -77.32M | -0.85M | 2.61M | -22.18M | 22.21M | -25.62M | 24.43M | 14.52M | 282.15M | 70.35M | 126.69M | -71.18M | 548.62M | -206.37M | -711.74M | 427.88M | -432.88M | 542.80M | -583.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 291.26M | -871.54M | 1,183.74M | 237.82M | 223.80M | 264.29M | 172.11M | 173.74M | 284.63M | 142.78M | 259.31M | 181.71M | 255.78M | -0.56M | 611.08M | 262.78M | 408.17M | 319.71M | -1637.69M | 322.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.76M | -77.32M | -0.85M | 2.61M | -22.18M | 22.21M | -25.62M | 24.43M | 14.52M | 282.15M | 70.35M | 126.69M | -71.18M | 548.62M | -206.37M | -711.74M | 427.88M | -432.88M | 542.80M | -583.93M |