|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.40M | -245.98M | -256.43M | -254.61M | -213.40M | -207.79M | -33.55M | 1.15M | 127.84M | -120.54M | 773.80M | 176.50M | 146.27M | -5.42M | 322.36M | 81.41M | 76.95M | 128.46M | 122.34M | 150.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.10M | 169.70M | 162.10M | 176.30M | 154.10M | 161.70M | 160.00M | 154.10M | 154.80M | 156.00M | 160.00M | 158.10M | 162.20M | 142.60M | 138.50M | 142.60M | 140.10M | 139.50M | 146.30M | 147.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.11M | 25.58M | 20.20M | 13.90M | 14.60M | 20.07M | 19.06M | 14.71M | 18.29M | 16.14M | 15.38M | 14.37M | 16.17M | 13.67M | 14.82M | 19.40M | 28.84M | 22.66M | 21.03M | 25.74M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | 0.24M | -2.18M | 0.41M | 0.01M | 0.76M | 2.05M | -0.16M | -1.21M | 1.17M | -502.59M | 16.77M | 5.53M | 15.47M | -44.62M | 9.17M | 8.51M | 58.56M | 21.04M | 8.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.36M | 8.23M | 4.44M | 4.16M | 4.21M | 5.38M | 5.41M | 4.32M | 4.68M | 4.86M | 5.06M | 4.11M | 5.33M | 4.72M | 6.35M | 6.35M | 6.52M | 6.59M | 6.89M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -0.35M | 2.79M | 0.34M | -3.49M | -8.19M | -55.33M | -0.54M | -6.64M | 0.87M | 100.80M | 0.09M | 2.43M | 1.84M | 0.63M | 1.40M | 3.35M | 4.50M | -9.25M | 4.06M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.10M | 9.97M | -5.76M | -117.39M | -40.07M | 4.41M | 81.77M | 169.49M | 361.25M | 275.81M | 441.33M | 315.09M | 352.76M | 279.32M | 479.03M | 133.77M | 405.06M | 335.80M | 478.02M | 153.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | 6.65M | | 7.20M | 7.38M | 7.27M | 7.57M | 8.76M | 10.33M | 10.16M | 10.28M | 10.35M | 10.32M | 9.46M | 9.29M | 10.11M | 8.81M | 9.48M | 11.56M | 10.73M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.31M | 177.11M | 170.42M | 184.56M | 162.97M | 172.50M | 172.29M | 168.81M | 169.96M | 171.97M | 176.53M | 174.93M | 176.41M | 156.27M | 151.28M | 155.42M | 152.91M | 152.83M | 159.48M | 160.53M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.85M | -24.07M | -0.29M | -11.87M | -3.96M | 15.49M | 9.68M | 11.05M | -1.56M | 20.02M | 94.23M | -44.35M | 22.72M | 21.23M | -13.07M | 11.68M | -7.04M | 31.89M | 53.45M | -7.79M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.32M | 33.12M | 18.80M | -118.79M | -30.85M | 8.59M | 43.81M | -13.84M | 39.29M | -15.32M | 83.53M | -86.13M | -23.45M | 0.25M | 70.41M | -143.63M | 40.71M | -20.80M | 127.00M | -125.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.07M | -34.55M | -28.92M | -11.44M | -10.51M | 23.68M | 67.96M | -13.32M | 6.85M | 18.73M | 25.69M | -53.15M | -1.91M | 47.76M | -29.67M | -16.18M | 18.85M | 18.16M | 37.82M | -69.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.78M | 103.04M | 77.57M | 96.34M | 89.69M | 87.21M | 26.88M | 124.47M | 90.83M | 114.13M | 113.36M | 97.70M | 93.64M | 101.35M | 127.24M | 159.93M | 165.27M | 163.99M | 171.25M | 179.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | 0.19M | 0.58M | 0.03M | | 0.46M | 0.99M | 0.26M | 0.23M | | 0.67M | 0.23M | 1.06M | 25.51M | 25.61M | 0.20M | 0.05M | 0.85M | 0.44M | 7.96M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.24M | 4.00M | | 0.90M | 8.47M | 1.54M | | 7.74M | 4.00M | -1.09M | | 0.01M | 2.60M | 0.00M | | 0.30M | 0.15M | 0.09M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | | | | | | 27.15M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.65M | -106.86M | -113.28M | -97.22M | -98.17M | -88.30M | 1,632.65M | -131.95M | -412.31M | -634.12M | -164.16M | -167.42M | -104.21M | 398.14M | -210.07M | -221.51M | -234.53M | -743.70M | -457.43M | -287.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 30.30M | -32.45M | | | 3.17M | | -7.77M | | | | 5.84M | 0.61M | -10.94M | | -5.16M | 10.89M | 20.71M | 1.61M | -25.81M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.41M | -225.72M | 167.57M | 10.87M | -161.78M | 160.35M | -33.12M | 121.00M | -139.81M | -509.05M | -191.35M | -604.36M | -291.43M | 558.05M | -1456.06M | -266.95M | -249.03M | -95.33M | -41.99M | -137.95M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | -5.55M | 4.50M | 9.30M | 7.20M | 5.00M | -20.06M | 4.50M | 24.21M | -12.78M | 68.80M | 6.00M | 2.60M | 2.00M | 128.96M | 26.79M | -14.49M | 5.80M | 25.80M | 26.88M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | -3.33M | -0.61M | -0.93M | -2.67M | 2.47M | -0.97M | -2.57M | -0.30M | -0.86M | 4.00M | -2.38M | 2.57M | 3.16M | 0.18M | -1.63M | -6.95M | 6.09M | -1.40M | -4.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.19M | -325.93M | 47.91M | -204.65M | -302.68M | 78.93M | 1,680.32M | 155.98M | -191.17M | -868.21M | 89.83M | -459.06M | -40.30M | 1,238.67M | -1186.92M | -356.32M | -85.45M | -497.13M | -22.80M | -276.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.68M | -93.07M | -83.33M | -213.73M | -129.76M | -82.80M | 54.89M | 45.02M | 270.42M | 161.68M | 327.96M | 217.39M | 259.12M | 177.97M | 351.79M | -26.16M | 239.80M | 171.81M | 306.77M | -25.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.96M | -322.60M | 48.52M | -203.73M | -300.01M | 76.46M | 1,681.30M | 158.54M | -190.87M | -867.35M | 85.82M | -456.69M | -42.88M | 1,235.51M | -1187.10M | -354.69M | -78.50M | -503.22M | -21.40M | -272.24M |