|
Net Income (Quarter)
|
29.41M | 42.65M | 0.58M | 0.74M | 1.45M | 6.62M | 1.33M | 21.44M | 1.04M | 1.23M | -0.31M | -0.60M | 43.38M | 30.61M | -3.85M | -15.17M | -8.43M | -18.56M | -9.17M | -0.12M | 30.07M | 30.78M | 18.17M | 20.71M | 17.57M | 18.24M | -22.38M | -2.33M | -0.49M | -0.15M | -0.12M | -0.17M | -0.05M | -0.02M | -0.02M | -0.01M | -0.01M | | | | | | | | | | 0.26M | 72.09M | -57.73M | 42.30M | -90.29M | -61.48M | 42.41M | -40.11M | 0.96M | -80.45M | 14.33M | 72.43M | -75.15M | -117.63M | -4.50M | -26.85M | 16.10M | 45.03M | 51.50M | 38.76M | 50.78M | 77.44M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
3.06M | 3.08M | 3.08M | 2.67M | 3.03M | 3.06M | 4.04M | 3.95M | 4.02M | 4.35M | 5.23M | 5.75M | 4.83M | 6.25M | 5.44M | 4.25M | 5.66M | 5.14M | 4.21M | 5.64M | 6.04M | 5.37M | 5.38M | 4.20M | 6.31M | 4.88M | 4.87M | 3.48M | 5.03M | 5.01M | 5.85M | 5.07M | 6.70M | 6.70M | 6.53M | 6.62M | 7.12M | 7.15M | 6.49M | 9.20M | 8.40M | 10.07M | 8.20M | 7.25M | 10.51M | 1.04M | 5.76M | 4.17M | 16.07M | 5.39M | 4.70M | 5.80M | 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 |
|
Deferred Taxes (Quarter)
|
-0.55M | -0.40M | -0.41M | -0.37M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
27.87M | 39.02M | -66.81M | -0.08M | 0.05M | 5.17M | -0.72M | -0.48M | 0.04M | 0.70M | | -8.14M | -3.05M | -2.94M | 8.10M | -0.12M | 0.08M | 0.33M | | 13.92M | -3.08M | 6.79M | -17.45M | 22.85M | 4.18M | 10.79M | -9.17M | | 4.26M | -4.99M | 1.80M | 6.52M | 2.38M | 36.67M | -35.14M | -8.53M | 1.39M | 20.18M | 3.86M | -6.45M | 1.20M | -6.29M | -4.14M | 13.09M | -3.81M | -8.95M | 15.72M | 283.86M | 14.38M | -7.90M | -5.65M | 18.50M | 23.79M | -13.07M | 39.68M | -30.55M | -1.53M | 11.21M | 3.27M | 117.57M | 0.47M | -10.70M | -10.74M | 16.31M | 4.23M | -6.60M | 37.41M | 15.63M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | 26.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
113.56M | 81.59M | 128.06M | 98.90M | 115.56M | 92.16M | 138.40M | 101.50M | 130.77M | 55.53M | 257.60M | 329.30M | 244.96M | 215.85M | 248.51M | 283.50M | 230.31M | 277.38M | 327.74M | 359.33M | 284.42M | 311.28M | 324.27M | 334.87M | 344.17M | 373.56M | 304.32M | 376.79M | 277.15M | 383.59M | 345.41M | 348.56M | 345.81M | 377.59M | 358.82M | 346.53M | 308.02M | 402.32M | 307.29M | 363.85M | 336.12M | 393.10M | 354.33M | 354.24M | 314.45M | 405.56M | 434.40M | 295.76M | 237.59M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
-1.86M | -1.73M | -1.56M | 3.38M | -1.55M | -1.39M | -1.64M | 2.82M | -0.67M | -0.88M | -5.91M | -4.70M | -5.16M | -3.67M | -4.14M | -4.15M | -3.31M | -3.69M | -4.16M | -4.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
0.61M | 1.77M | 1.92M | 2.06M | 2.15M | 2.21M | 2.09M | 2.29M | 2.51M | 0.63M | -8.57M | -7.73M | -10.11M | -11.08M | -10.14M | -8.62M | -5.33M | -4.07M | -3.98M | -3.37M | -1.97M | -0.96M | 2.31M | 0.30M | -0.52M | 1.43M | 2.14M | 2.40M | 2.45M | 2.24M | 2.49M | 3.18M | 2.46M | 4.12M | -22.87M | -4.25M | -3.87M | -19.97M | -2.16M | 44.89M | 6.13M | 5.46M | 5.32M | -24.88M | -2.97M | 12.63M | 5.56M | 5.51M | -14.77M | -16.79M | 46.24M | 3.02M | 3.11M | -36.60M | 42.97M | -73.03M | 4.15M | -33.75M | -14.95M | -15.06M | 7.30M | -34.71M | -13.78M | 71.34M | 7.36M | 6.70M | -45.07M | 63.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
49.91M | 48.64M | 49.98M | 52.09M | 52.31M | 50.04M | 52.10M | 45.76M | 51.76M | 80.75M | 161.03M | 150.65M | 164.64M | 187.37M | 188.54M | 151.94M | 186.94M | 171.53M | 177.04M | 60.58M | 193.59M | 190.82M | 173.01M | 241.29M | 247.45M | 214.71M | 226.33M | 236.79M | 236.39M | 221.96M | 208.39M | 232.19M | 217.78M | 224.11M | 213.41M | 232.65M | 233.15M | 223.63M | 218.58M | 244.28M | 235.92M | 226.19M | 234.60M | 348.91M | 248.84M | 349.59M | 249.37M | 261.97M | 314.15M | 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 |
|
Change in Accured Expenses (Quarter)
|
-3.97M | 2.53M | 14.42M | 2.43M | -5.51M | 4.22M | 6.80M | -7.09M | -0.82M | -9.64M | 29.60M | -39.26M | 20.45M | -10.19M | 8.47M | -43.30M | 10.53M | -66.48M | 70.57M | 3.06M | 6.75M | -4.38M | 12.46M | -33.41M | 15.79M | -33.30M | 27.58M | 9.92M | -14.31M | -27.58M | 19.95M | 24.55M | -24.27M | 28.82M | -23.83M | 30.34M | -16.52M | 15.02M | -23.60M | -12.40M | -18.05M | 43.33M | 28.77M | -27.39M | -16.54M | -16.36M | 240.64M | -207.47M | -4.39M | 30.16M | -48.19M | 16.49M | 2.62M | -4.63M | -10.76M | 17.69M | -17.01M | -2.46M | 28.78M | -15.72M | 6.10M | -17.59M | 8.08M | 137.38M | -50.88M | 36.99M | -16.67M | 111.59M |
|
Change in Taxes (Quarter)
|
| | | | | | 1.66M | 2.85M | -3.20M | -6.21M | -13.91M | -7.83M | 11.30M | -5.17M | -8.87M | -3.56M | 1.74M | -12.06M | -2.78M | 1.27M | 3.43M | 2.97M | -1.99M | -13.85M | -7.85M | -10.39M | -12.48M | -11.67M | -9.16M | -12.29M | -9.39M | -3.40M | -4.14M | -2.96M | -8.52M | -47.98M | -3.67M | -1.64M | -8.15M | -29.56M | -1.72M | -59.48M | 0.95M | 1.33M | -150.27M | 55.15M | -4.58M | -2.28M | 0.50M | 2.01M | 2.15M | -5.88M | -5.80M | -5.38M | -5.78M | -4.39M | -4.30M | -11.51M | -3.42M | 3.96M | -4.70M | 6.07M | 1.16M | -46.02M | -13.78M | 0.75M | -8.97M | -2.15M |
|
Other Working Capital Changes (Quarter)
|
-1.69M | 0.26M | 5.70M | -2.76M | 3.77M | 1.40M | 3.84M | -0.77M | 1.54M | 8.40M | 17.07M | -27.43M | -1.27M | 0.41M | 12.79M | -15.69M | 10.46M | -17.46M | 35.13M | -27.44M | -5.38M | -5.83M | -3.57M | 9.46M | -4.62M | 14.33M | -29.02M | -4.82M | -5.04M | -5.05M | 8.34M | 13.83M | -6.37M | -9.71M | 37.69M | 7.67M | -5.26M | -7.51M | 47.66M | -11.68M | 13.70M | 30.77M | 14.89M | 17.33M | 13.77M | -1.30M | 55.77M | 0.01M | 5.10M | 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 |
|
Capital Expenditures (Quarter)
|
8.39M | -4.36M | 19.70M | 21.99M | 4.29M | 2.78M | 232.08M | -220.96M | | 13.55M | 331.14M | -294.21M | 10.02M | 13.79M | 18.46M | 1,410.80M | 19.80M | 12.66M | 1,326.31M | -1277.15M | 16.13M | 255.39M | -215.29M | 31.22M | 1,072.54M | -1029.11M | 2,513.56M | -2449.50M | 13.62M | 20.83M | 40.84M | 1,338.30M | 86.45M | -30.50M | 154.47M | -77.86M | 20.62M | -8.36M | 60.77M | 58.83M | 49.65M | 158.39M | 21.81M | -73.12M | 26.79M | 153.61M | -85.99M | 286.01M | 29.67M | 101.22M | 73.75M | 1,164.40M | 37.59M | 44.29M | 45.11M | 95.14M | 69.08M | 75.73M | 94.83M | 19.78M | 49.39M | 72.52M | 72.13M | 128.20M | 58.37M | 75.61M | 50.44M | 179.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
56.61M | | 1.19M | 0.74M | 0.75M | 22.27M | 2.57M | 32.57M | | | 14.96M | 5.66M | 8.85M | | 66.30M | 73.90M | 11.25M | 13.04M | 4.90M | 6.40M | 26.15M | 26.20M | 60.40M | 5.50M | 166.34M | 106.85M | 136.44M | 82.78M | 54.21M | 9.35M | | 237.00M | 85.00M | 19.57M | | 82.50M | 175.37M | 136.87M | 19.00M | 22.55M | 17.55M | 56.85M | 3.15M | 70.30M | 620.00M | 7.80M | 54.80M | 361.75M | 8.08M | 107.77M | 381.45M | 343.13M | 6.12M | 6.20M | 4.56M | 100.44M | 1.69M | 62.72M | 102.89M | 232.24M | 40.02M | 198.07M | -234.57M | 325.57M | 0.07M | 148.94M | -146.07M | 2.07M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.02M | | | | | | | 17.85M | -17.85M | | | -25.65M | | | | 24.62M | -24.62M | | | 2.56M | -2.56M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 23.05M | | | | | | | 37.50M | | | | | | | 21.69M | | | | 19.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
38.63M | -5.08M | -6.13M | -29.17M | -30.00M | 8.57M | -247.04M | -33.44M | 31.68M | -776.29M | -98.32M | -154.51M | -40.31M | -934.74M | -238.85M | -955.78M | 59.47M | -203.06M | -1034.51M | -104.66M | -218.35M | -167.08M | -850.74M | -818.87M | -908.53M | -88.22M | -1257.82M | -169.13M | -166.75M | -69.82M | -1258.22M | 280.51M | -1032.67M | -117.30M | 439.55M | -226.70M | 170.55M | 555.35M | -60.96M | -340.45M | -67.82M | -439.90M | -914.15M | -163.42M | 517.18M | -169.10M | -161.46M | -32.33M | -102.61M | -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 |
|
Other financing activities (Quarter)
|
9.57M | -9.26M | 13.12M | -10.73M | 4.17M | -2.33M | 3.59M | 8.80M | 0.46M | 0.46M | 0.11M | 19.02M | 0.56M | 2.42M | -2.98M | 23.77M | 2.06M | 10.94M | 6.98M | 11.30M | 0.17M | 6.68M | -7.40M | 1.04M | 14.44M | 0.17M | -14.61M | -0.08M | 0.08M | 5.60M | 0.25M | 11.33M | 3.30M | 6.41M | 0.84M | 16.75M | -4.69M | 11.04M | -11.32M | 25.59M | -6.87M | 13.71M | -13.44M | 28.00M | 0.15M | 7.39M | 0.01M | 0.81M | 17.34M | -23.28M | 5.97M | 27.13M | 0.02M | 0.02M | 0.01M | -6.25M | -13.03M | 21.00M | 31.25M | 2.61M | 5.28M | 23.86M | 5.54M | -30.98M | 0.08M | -19.61M | -0.82M | 20.43M |
|
Cash from Financing Activities (Quarter)
|
-233.08M | -126.05M | -97.82M | -33.23M | -61.07M | -204.76M | 114.52M | -80.13M | -142.46M | 705.55M | -128.31M | -186.51M | -197.29M | 718.51M | -3.97M | 681.66M | -299.95M | -69.55M | 698.99M | -214.50M | -101.66M | -116.40M | 500.08M | 476.04M | 629.54M | -345.44M | 958.53M | -219.58M | -111.84M | -307.88M | 945.05M | -428.50M | 503.07M | -275.46M | -805.87M | -93.07M | -503.25M | -962.74M | -255.83M | -40.12M | -259.76M | 44.90M | 629.93M | -254.39M | 1,911.30M | -2094.53M | -674.47M | -442.32M | -377.07M | -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 |
|
Dividends Paid - Common (Quarter)
|
1.41M | 152.40M | 80.27M | -234.09M | 1.99M | 165.84M | 84.09M | 84.16M | 93.74M | -93.74M | 2.00M | 519.05M | 1.11M | 1.79M | 0.45M | 725.19M | 1.45M | 3.60M | 2.57M | 1.67M | 1.40M | 1.36M | 1.45M | -4.21M | 254.91M | 261.49M | 243.17M | -746.93M | 1.74M | 1.84M | 1.54M | 1,019.85M | 275.37M | -271.21M | 823.13M | | 3.34M | 4.47M | 837.44M | 281.89M | 2.62M | 1.48M | 857.69M | 295.93M | 2.54M | 589.74M | 168.08M | -747.42M | 168.76M | 169.07M | -326.05M | 1.79M | 180.02M | -172.15M | 532.33M | 180.11M | 2.57M | 14.82M | 3.48M | 11.16M | 182.85M | -172.89M | 4.17M | 8.16M | 2.74M | 3.34M | 5.23M | 5.09M |
|
Exchange Rate Effect (Quarter)
|
-0.12M | 0.26M | 0.27M | 0.01M | 0.85M | -0.90M | 0.12M | 0.10M | 0.09M | 0.01M | -0.20M | 0.05M | 0.06M | -0.04M | 0.04M | 0.00M | -0.05M | -0.04M | 0.03M | -0.02M | 0.56M | -0.95M | 4.35M | -1.29M | -0.31M | 0.40M | -0.34M | -0.28M | 0.12M | -0.28M | -0.29M | -0.38M | -0.12M | 3.41M | -2.62M | -0.09M | 0.01M | -0.41M | -0.05M | -0.36M | 0.23M | -0.03M | 0.19M | 1.08M | -2.78M | 0.95M | 0.88M | 2.04M | 0.66M | 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 |
|
Change in Cash (Quarter)
|
-80.89M | -49.54M | 24.10M | 36.50M | 24.48M | -104.04M | 5.88M | -12.07M | 19.99M | -15.21M | 30.98M | -11.73M | 7.36M | -0.38M | 5.69M | 9.38M | -10.17M | 4.77M | -7.78M | 40.17M | -35.59M | 27.80M | -26.39M | -7.96M | 65.18M | -60.10M | 5.04M | -11.93M | -1.44M | 5.90M | 32.24M | 200.56M | -183.78M | -15.17M | -7.49M | 26.76M | -24.68M | -5.07M | -9.50M | -16.72M | 8.53M | -1.91M | 70.11M | -63.58M | 2,742.93M | -1858.07M | -401.52M | -178.89M | -242.09M | 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 |
|
Free Cash Flow (Quarter)
|
105.17M | 85.94M | 108.36M | 76.92M | 111.27M | 89.37M | -93.68M | 322.47M | 130.77M | 41.98M | -73.54M | 623.51M | 234.94M | 202.05M | 230.05M | -1127.30M | 210.51M | 264.72M | -998.57M | 1,636.48M | 268.29M | 55.89M | 539.56M | 303.65M | -728.37M | 1,402.66M | -2209.24M | 2,826.29M | 263.53M | 362.75M | 304.57M | -989.74M | 259.36M | 408.09M | 204.35M | 424.39M | 287.40M | 410.68M | 246.52M | 305.01M | 286.47M | 234.71M | 332.52M | 427.36M | 287.66M | 251.95M | 520.39M | 9.76M | 207.92M | 190.04M | 157.70M | -898.60M | 236.96M | 233.79M | 255.17M | 172.11M | 173.74M | 236.10M | 191.31M | 259.31M | 217.06M | 263.35M | 281.54M | 245.44M | 262.78M | 399.73M | 328.15M | 292.21M |
|
Net Cash Flow (Quarter)
|
-80.89M | -49.54M | 24.10M | 36.50M | 24.48M | -104.04M | 5.88M | -12.07M | 19.99M | -15.21M | 30.98M | -11.73M | 7.36M | -0.38M | 5.69M | 9.38M | -10.17M | 4.77M | -7.78M | 40.17M | -35.59M | 27.80M | -26.39M | -7.96M | 65.18M | -60.10M | 5.04M | -11.93M | -1.44M | 5.90M | 32.24M | 200.56M | -183.78M | -15.17M | -7.49M | 26.76M | -24.68M | -5.07M | -9.50M | -16.72M | 8.53M | -1.91M | 70.11M | -63.58M | 2,742.93M | -1858.07M | -401.52M | -178.89M | -242.09M | 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 |