|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.26M | -90.31M | -61.50M | 42.42M | -40.12M | 0.96M | -80.45M | 14.33M | 72.43M | -75.11M | -117.63M | -4.50M | -26.85M | 16.10M | 45.07M | 51.50M | 38.78M | 50.78M | 77.41M | 51.35M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 24.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.86M | -67.48M | 128.46M | 4.36M | 28.73M | -69.51M | 56.27M | -1.53M | 15.80M | 1.50M | 0.35M | 5.42M | -10.70M | 3.58M | 4.66M | 4.00M | -6.60M | -11.17M | 18.46M | 5.91M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.89M | 4.57M | -103.48M | 3.11M | -36.60M | -14.97M | 61.42M | -14.91M | -14.68M | 45.09M | 6.92M | 7.30M | -34.71M | -13.78M | -13.05M | 7.36M | -26.73M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.01M | -48.19M | 16.49M | 2.62M | -4.63M | -10.76M | 17.69M | -18.24M | -1.23M | 28.78M | -8.06M | -11.53M | 16.81M | 129.01M | -107.09M | -50.88M | 36.99M | -16.67M | 111.59M | -27.63M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -19.24M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.22M | -11.58M | 1,249.74M | 37.59M | 44.29M | 72.88M | 77.18M | 69.08M | 75.73M | 15.56M | 223.22M | 49.39M | 72.52M | 72.13M | 87.58M | 58.91M | 66.63M | 100.61M | 137.71M | 72.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.77M | 381.45M | 343.13M | 6.12M | 6.20M | 4.56M | 100.44M | 46.42M | -37.03M | 157.91M | -149.72M | 40.02M | 198.07M | -234.57M | 325.57M | 0.07M | 148.94M | -146.07M | 2.07M | 47.05M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.85M | -17.85M | | | | | | | 24.62M | -24.62M | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.28M | 0.81M | 6.86M | 0.02M | -6.24M | 13.88M | -2.29M | 4.03M | 3.95M | -16.61M | 50.47M | 3.53M | 0.05M | 0.07M | -19.61M | 0.17M | -19.70M | -0.82M | 20.43M | 7.31M |
|
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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.19M | 169.13M | -493.39M | 3.98M | 356.12M | 180.11M | -507.88M | 181.42M | -164.03M | 3.48M | 11.16M | 4.47M | 5.49M | 4.17M | 8.16M | 2.74M | 413.25M | 218.39M | 225.68M | 3.67M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.04M | 243.04M | -983.94M | 236.96M | 233.79M | 227.40M | 190.07M | 173.74M | 236.10M | 270.58M | 55.86M | 217.06M | 263.35M | 281.54M | 286.06M | 262.24M | 408.71M | 277.97M | 333.95M | 321.64M |
|
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 |