|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.25M | -19.03M | -32.35M | -21.59M | -21.77M | -3.91M | -10.04M | -34.09M | -42.50M | -15.55M | -35.04M | -40.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.05M | 15.33M | 17.03M | 20.20M | 25.35M | 26.12M | 25.75M | 26.42M | 27.08M | 27.41M | 45.19M | 29.84M | 30.77M | 32.66M | 34.89M | 36.19M | 38.62M | 40.60M | 43.70M | 44.92M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 1.13M | 1.00M | 0.81M | 0.24M | 1.94M | 0.86M | 1.43M | 3.83M | 5.08M | 2.61M | 8.03M | 13.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 16.89M | 10.64M | 24.40M | 25.22M | 10.09M | 2.82M | -15.77M | 14.71M | 18.79M | -1.77M | 7.79M | 14.92M | 8.22M | -200.43M | 201.03M | 17.36M | -127.61M | 162.85M | -162.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | -1.34M | 2.04M | 1.78M | 1.85M | 1.83M | 1.90M | 1.96M | 1.62M | 1.52M | -0.80M | 2.43M | 2.14M | 2.07M | -0.64M | 2.81M | 3.38M | 3.97M | 0.55M | 3.43M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.17M | 18.82M | 21.69M | 27.45M | 36.90M | 36.71M | 33.55M | 33.20M | 33.86M | 32.15M | 50.78M | 35.47M | 36.23M | 39.29M | 41.79M | 45.87M | 46.86M | 49.34M | 54.74M | 58.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.75M | 184.10M | -309.87M | 6.49M | 7.47M | 11.35M | 1,168.68M | 12.84M | 35.28M | -13.55M | 13.75M | 13.32M | 16.17M | 14.03M | 12.05M | 6.36M | 276.03M | 483.91M | -718.67M | 11.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 92.44M | 82.40M | 169.42M | 82.40M | 22.98M | | 53.73M | -0.04M | | 0.04M | | | | 27.17M | 25.71M | 7.76M | 77.44M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 0.25M | 1.10M | 5.74M | 8.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | 1.34M | 2.75M | | | | 64.95M | -64.95M | 2.08M | 0.41M | 3.69M | -1.60M | 47.40M | -36.92M | 136.70M | -18.77M | 2.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.85M | -99.62M | -480.53M | -241.17M | -751.61M | -32.87M | -159.27M | 19.17M | -128.49M | -212.49M | -199.74M | -62.93M | -247.16M | -179.88M | -429.16M | -44.05M | -254.77M | -467.12M | -843.97M | -53.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.56M | -7.93M | 14.75M | 6.74M | 7.18M | 7.63M | -19.69M | 0.04M | 0.91M | 23.30M | -24.26M | 0.12M | 0.02M | 24.16M | -12.40M | -0.06M | 15.47M | -15.57M | 22.46M | -0.05M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.82M | | 253.96M | 253.09M | 140.24M | 183.21M | 93.04M | 83.83M | 75.26M | 140.65M | 113.12M | 131.16M | 161.07M | -231.39M | -60.84M | | 138.00M | 449.29M | -716.58M | 241.90M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 2.00M | 171.00M | -94.00M | 221.00M | -198.00M | 1,321.00M | 166.00M | 354.00M | 373.00M | 195.00M | 157.26M | 113.74M | 257.00M | 856.55M | 541.00M | 126.70M | 943.35M | 739.43M | 183.16M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.28M | 73.57M | 84.78M | 109.77M | 120.84M | 80.50M | 48.63M | 39.70M | 28.13M | 11.76M | 8.54M | 8.18M | 7.99M | 5.91M | 7.65M | 13.28M | 25.35M | 25.18M | 240.10M | 62.38M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.69M | 16.58M | 17.96M | 19.76M | 21.08M | 22.79M | 23.82M | 24.65M | 24.84M | 26.65M | 27.57M | 28.14M | 28.95M | 31.75M | 33.17M | 33.74M | 33.55M | 34.68M | 37.40M | 41.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.39M | 83.39M | 461.25M | 229.06M | 724.18M | 26.38M | 145.60M | 20.17M | 90.20M | 195.18M | 202.53M | 55.40M | 256.86M | 155.24M | 628.85M | -140.80M | 244.73M | 623.48M | 647.06M | 229.96M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.03M | 0.04M | -0.04M | 0.08M | 0.12M | -0.02M | -0.04M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.25M | 0.65M | -8.64M | 12.29M | -2.21M | 3.60M | -10.85M | 23.57M | -23.58M | 1.48M | 1.01M | 0.26M | 24.65M | -16.38M | -0.78M | 16.25M | 7.44M | 28.73M | -34.09M | 14.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -140.54M | -167.21M | 320.51M | 17.91M | 17.75M | -1.26M | -1165.86M | -28.61M | -20.57M | 32.34M | -15.53M | -5.53M | -1.25M | -5.81M | -212.48M | 194.68M | -258.67M | -611.52M | 881.52M | -173.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.25M | 0.65M | -8.64M | 12.29M | -2.21M | 3.60M | -10.85M | 23.57M | -23.58M | 1.48M | 1.01M | 0.26M | 24.62M | -16.42M | -0.73M | 16.18M | 7.32M | 28.75M | -34.06M | 14.06M |