|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.25M | -19.03M | -32.35M | -21.59M | -21.77M | -3.91M | -10.08M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.04M | -1.92M | -0.03M | -3.96M | -2.40M | 6.75M | 0.43M | -2.52M | 3.30M | -3.47M | 0.24M | 0.30M | 0.09M | 3.84M | 3.83M | -3.84M | -0.67M | -0.21M | -0.10M |
|
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 | 2.28M | 2.43M | 2.14M | 2.07M | -0.64M | 2.81M | 3.38M | 3.97M | 4.76M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.61M | 184.10M | -309.87M | 368.23M | 812.13M | -1155.06M | 8.63M | 12.84M | 10.35M | 238.86M | 139.80M | 13.32M | 16.17M | 298.13M | -272.05M | 30.75M | 251.63M | -256.14M | 21.38M | 11.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.44M | 82.40M | 169.40M | 82.40M | 23.02M | -0.02M | 53.73M | -0.04M | 0.04M | | | | | 27.17M | 25.71M | 7.76M | 77.43M | 0.00M | |
|
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 | 1.73M | 2.08M | 4.11M | | -1.60M | 47.40M | -36.92M | 136.72M | 1.37M | 0.39M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83M | 11.62M | 6.20M | 0.09M | -0.09M | 11.96M | 17.48M | 0.04M | 15.93M | -4.51M | 3.89M | 0.12M | 0.18M | 11.73M | 5.22M | -0.06M | 15.47M | 8.00M | -23.57M | 5.07M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.82M | | 253.96M | 253.09M | 140.24M | 183.21M | 93.04M | 83.83M | 75.26M | -75.59M | 329.37M | 131.16M | 161.07M | 213.64M | -505.87M | | 138.00M | -27.04M | 655.84M | 241.90M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.57M | 0.58M | | | 188.40M | 0.93M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 2.00M | 171.00M | -94.00M | 221.00M | -198.00M | 1,321.00M | 208.00M | 312.00M | 373.00M | 327.00M | 157.26M | 287.00M | 222.00M | 718.30M | 202.22M | 126.70M | 943.35M | 932.45M | 183.16M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 237.00M | 327.00M | 358.00M | 167.00M | 104.00M | 257.00M | 675.00M | 541.00M | 26.70M | 1,129.00M | 415.00M | 366.00M |
|
Shares Issued (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 |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.45M | 14.75M | 17.10M | 14.55M | 13.95M | 20.28M | 24.59M | 35.45M | 57.86M | 52.62M | 47.92M | 38.35M | 60.11M | 54.77M | 38.40M | 39.40M | 26.94M | 28.12M | 27.93M | 23.28M |
|
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 | 28.58M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.41M | -167.21M | 320.51M | -343.83M | -786.91M | 1,165.14M | -5.81M | -28.61M | 4.36M | -220.06M | -141.57M | -5.53M | -1.25M | -289.91M | 71.62M | 170.28M | -234.27M | 128.53M | 141.48M | -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 |