|
Net Income (Quarter)
|
-32.79M | -2.70M | -8.18M | 288.38M | 53.09M | 70.78M | 55.79M | 56.95M | -0.44M | -0.12M | 0.02M | 10.94M | 0.57M | 0.22M | 1.55M | 4.21M | 2.49M | 3.31M | | 0.54M | | | | -41.94M | 98.86M | 97.69M | 122.66M | 104.74M | 146.55M | 114.64M | 56.59M | -97.12M | 111.31M | 145.05M | 143.03M | -89.74M | 119.58M | 141.00M | 145.82M | 250.24M | 152.46M | 152.23M | -572.85M | -576.82M | 172.18M | 88.10M | 122.98M | 94.77M | 121.83M | -581.17M | 142.80M | -580.97M | 154.33M | -598.78M | -627.16M | -632.74M | 110.36M | 284.22M | 143.72M | -544.06M | -733.69M |
|
Share-based Compensation (Quarter)
|
7.09M | 6.30M | 6.20M | 7.24M | 14.01M | 6.10M | 6.10M | 6.13M | 11.86M | 5.60M | 5.60M | 6.97M | 11.36M | 6.40M | 6.40M | 4.82M | 25.78M | 6.68M | 6.54M | 6.15M | 10.38M | 6.52M | 5.81M | 5.39M | 11.01M | 5.47M | 6.34M | 6.36M | 10.07M | 7.58M | 7.64M | 7.62M | 10.80M | 8.44M | 8.02M | 8.10M | 14.77M | 8.47M | 8.46M | 8.42M | 15.05M | 10.39M | 7.81M | 7.71M | 17.52M | 10.37M | 8.25M | 7.99M | 20.09M | 14.28M | 8.73M | 7.76M | 21.23M | 14.96M | 8.01M | 7.82M | 26.26M | 15.26M | 5.17M | 4.78M | 18.87M |
|
Gains from Investment Securities (Quarter)
|
2.79M | 4.49M | 2.39M | -7.39M | 0.90M | 0.97M | 17.83M | 23.40M | 7.66M | 9.78M | 0.42M | 1.90M | 0.05M | 0.28M | 31.08M | -30.02M | 12.92M | -12.92M | | 68.15M | | | 44.81M | 7.24M | 1.35M | 4.42M | -6.92M | 35.36M | 9.27M | 16.77M | -26.04M | 39.20M | 17.98M | 10.98M | | -25.28M | 48.82M | -48.82M | 314.07M | -307.37M | 0.47M | 49.60M | -49.57M | 287.04M | -5.45M | 5.45M | 22.29M | 150.15M | 1.66M | 25.23M | -8.43M | 8.43M | 13.74M | -20.72M | -1.57M | 60.68M | | 103.59M | -70.17M | -31.24M | 9.38M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 8.31M | | | 5.07M | | | | | | | | | | | 1.78M | | | | | | | | | 11.81M | 24.04M | | | | | | | | | | | | | | | | | | | | 13.62M |
|
Non-cash Items (Quarter)
|
56.11M | 126.73M | 53.33M | 106.71M | -2.41M | 77.92M | 54.26M | 55.80M | 84.09M | 88.08M | 72.31M | 48.03M | 113.43M | 27.64M | 67.08M | 102.66M | 179.50M | -409.35M | 45.15M | 121.19M | 56.45M | 88.88M | 9.71M | 14.45M | -7.72M | 140.89M | -157.47M | 23.80M | 132.76M | 117.81M | 88.13M | 125.87M | 124.29M | -42.05M | 72.45M | 194.81M | 9.47M | 174.50M | 59.34M | 194.38M | 76.08M | 154.91M | 112.82M | 185.36M | -401.95M | 80.50M | 110.09M | 349.51M | 23.92M | 267.16M | 87.13M | 123.08M | 42.53M | 129.91M | -124.90M | 214.27M | 128.38M | 242.99M | 404.73M | 233.99M | 90.99M |
|
Cash from Operations (Quarter)
|
110.14M | 206.80M | 130.98M | 169.46M | 60.09M | 150.41M | 122.35M | 43.04M | 132.28M | 157.82M | 152.76M | 163.47M | 169.26M | 161.82M | 132.61M | 179.26M | 237.43M | 97.41M | 215.58M | 227.50M | 124.21M | 184.78M | 160.68M | 225.88M | 201.45M | 241.63M | 165.80M | 190.53M | 348.98M | 235.17M | 159.63M | 290.76M | 239.85M | 124.96M | 220.16M | 327.01M | 225.78M | 335.07M | 209.78M | 379.62M | 207.23M | 358.37M | 254.19M | 361.37M | 175.20M | 379.07M | 228.15M | 374.42M | 152.06M | 408.41M | 226.38M | 346.37M | 219.49M | 397.15M | 295.76M | 370.00M | 234.01M | 379.17M | 301.19M | 387.15M | 197.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | | | | | | | | | 6.29M | -3.33M | 0.24M | 0.31M | 0.53M | 0.88M | 0.44M | -1.84M | 0.65M | 0.28M | 0.57M | 0.44M | 1.44M |
|
Amortization of Deferred Charges (Quarter)
|
13.61M | 13.55M | 14.16M | 14.35M | 14.59M | 14.01M | 13.61M | 13.97M | 13.43M | 13.58M | 14.00M | 13.95M | 11.85M | 10.05M | 10.79M | 10.45M | 10.56M | 9.56M | 9.03M | -26.50M | -7.68M | -10.49M | -10.58M | -10.59M | -10.88M | -10.97M | -10.97M | -9.45M | -10.14M | -9.19M | -8.06M | -7.67M | -7.73M | -4.25M | 5.31M | 5.38M | 5.30M | 5.31M | 5.32M | 5.38M | 5.45M | 5.45M | 5.69M | 5.66M | 5.65M | 5.84M | 5.91M | 5.99M | 5.98M | 5.80M | 5.80M | 5.78M | 5.96M | 6.57M | 7.18M | 6.13M | 7.39M | 7.55M | 7.60M | 7.98M | 12.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
77.37M | 87.00M | 78.18M | 79.12M | 83.08M | 81.40M | 81.13M | 92.76M | 109.43M | 111.08M | 109.50M | 109.18M | 109.86M | 112.08M | 111.55M | 120.55M | 121.19M | 134.60M | 154.19M | 155.41M | 154.27M | 154.63M | 157.25M | 162.43M | 154.22M | 167.84M | 153.01M | 164.46M | 159.45M | 153.18M | 203.75M | 178.03M | 159.21M | 151.92M | 152.16M | 154.26M | 165.80M | 156.42M | 158.00M | 165.44M | 164.59M | 177.41M | 165.86M | 169.90M | 171.09M | 178.19M | 166.46M | 168.01M | 176.56M | 183.84M | 179.41M | 177.52M | 177.62M | 183.15M | 190.68M | 198.33M | 208.73M | 202.58M | 207.44M | 212.07M | 218.72M |
|
Change in Receivables (Quarter)
|
-7.54M | 1.83M | -12.16M | 16.03M | 0.27M | -10.81M | 7.63M | 8.04M | -6.07M | -10.27M | 3.25M | 32.49M | -22.69M | -7.43M | 1.44M | 5.53M | -10.69M | 17.71M | -10.65M | 4.07M | -21.65M | 13.54M | -8.14M | 3.38M | 1.17M | 7.42M | 11.26M | 26.48M | -25.02M | 11.05M | -8.17M | 18.45M | -19.02M | 16.99M | -10.49M | 10.10M | -22.79M | -10.22M | 31.43M | -27.63M | 14.00M | -2.49M | 9.16M | 4.20M | -17.78M | -0.73M | -0.03M | -4.01M | -26.02M | 8.91M | 3.37M | 8.92M | -17.64M | 7.47M | 6.03M | 11.75M | -7.52M | 3.80M | 17.19M | 18.00M | -29.45M |
|
Change in Accured Expenses (Quarter)
|
-0.22M | -0.45M | 9.46M | -18.25M | -6.89M | -22.60M | 38.12M | -18.02M | -5.94M | 6.11M | -15.83M | 22.32M | 1.56M | -9.15M | 0.65M | 10.79M | -1.17M | -18.91M | 29.27M | -7.11M | -22.20M | -17.06M | -21.54M | 64.70M | -5.54M | -0.44M | 3.04M | -31.07M | 31.19M | 0.60M | 12.45M | -150.31M | -7.10M | 4.50M | -142.22M | -15.69M | 12.40M | -22.30M | 8.34M | 2.91M | -17.83M | -12.67M | -47.95M | 91.08M | -7.64M | -12.85M | 19.29M | 18.83M | -28.97M | 35.07M | -24.34M | -10.50M | -12.15M | -6.49M | 21.80M | -25.94M | 10.63M | -3.31M | 17.33M | 17.05M | -12.85M |
|
Capital Expenditures (Quarter)
|
91.37M | 105.14M | 127.70M | -320.54M | 4.20M | 3.21M | 96.38M | -83.10M | 8.87M | 4.52M | 27.71M | 20.86M | 8.61M | 612.75M | 66.71M | -331.68M | 14.16M | 9.52M | 499.22M | -449.08M | 17.51M | 19.77M | 20.04M | -52.66M | 19.39M | 28.74M | -48.13M | 112.75M | 25.33M | 22.98M | 311.41M | -281.72M | 154.52M | 143.23M | -135.35M | 60.09M | 150.06M | -53.33M | -108.48M | 706.54M | 32.72M | 82.43M | 275.12M | -209.72M | 27.41M | 220.20M | -216.69M | -50.77M | 32.72M | 67.46M | -122.28M | -3.08M | 3.58M | 59.70M | 49.48M | -15.17M | 39.10M | -39.10M | 117.39M | -117.39M | 32.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | 121.50M | 89.26M | | | 103.54M | 316.32M | 194.82M | | 194.64M | 213.14M | 104.82M | | 17.93M | | 0.13M | 16.92M | 12.76M | | 116.12M | 25.13M | 34.33M | 279.83M | 20.02M | 40.38M | 23.09M | 7.34M | 259.49M | 246.85M | -0.66M | 13.62M | | | | 179.89M | 35.40M | 121.95M | 537.89M | 139.54M | | | 0.52M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.09M |
|
Divestments (Quarter)
|
| | | 0.52M | | | 2.16M | 22.75M | | | | | 0.06M | 3.00M | | 0.50M | | 201.18M | 21.89M | 2.79M | 0.11M | 0.24M | 0.28M | -0.64M | 24.53M | | | | | | | 55.71M | | | | | | | | | | | 31.81M | | | | 55.12M | 0.17M | 0.12M | 0.20M | | -17.67M | 20.09M | 16.53M | | -36.62M | | 7.35M | | 25.44M | |
|
Change in Acquisitions & Divestments (Quarter)
|
1.59M | -0.57M | 2.05M | 1.00M | 2.55M | -0.11M | -0.15M | -0.14M | -0.69M | -0.17M | -0.20M | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-92.91M | -106.05M | -129.32M | -118.32M | -152.95M | -132.62M | -490.14M | -385.57M | -121.03M | -69.08M | 159.70M | -59.69M | -760.11M | -46.30M | -213.70M | -257.92M | -432.99M | -19.31M | -1.14M | -79.19M | -147.07M | -199.50M | -141.69M | -176.87M | 2.73M | 176.44M | 219.64M | -679.03M | -109.36M | -316.24M | -678.79M | -232.96M | -267.82M | -279.86M | -46.22M | -288.15M | -183.79M | -302.01M | -534.27M | -78.81M | -223.51M | -104.44M | -408.51M | -278.62M | -73.79M | -46.73M | -267.89M | -225.31M | -242.27M | -321.34M | -434.76M | -41.59M | -151.34M | -828.84M | -333.05M | -289.58M | -285.59M | -269.27M | -320.71M | -318.10M | -286.62M |
|
Other financing activities (Quarter)
|
0.12M | 3.01M | 0.68M | 6.03M | | | 1.91M | 8.79M | 0.68M | 5.54M | 2.88M | 6.87M | | | | 8.47M | 5.88M | 0.14M | 9.16M | 0.01M | 0.02M | 1.66M | 1.30M | -2.95M | 0.63M | 0.46M | 0.67M | -1.76M | 2.49M | 2.55M | 1.70M | 5.21M | | 43.63M | -5.44M | 12.51M | 0.02M | -12.27M | 9.62M | 46.70M | 4.39M | -7.76M | 14.82M | -173.75M | 0.01M | 2.08M | 1.41M | -7.36M | 0.28M | 2.14M | 11.32M | 4.26M | 0.85M | | | 6.23M | 7.55M | 4.78M | 5.12M | 6.78M | 142.94M |
|
Long-Term Debt Issuances (Quarter)
|
16.42M | 18.62M | 67.11M | 5.77M | 1.46M | 697.77M | -430.27M | 1,273.98M | | | 725.00M | -330.29M | | 8.39M | | | | | | | | | | | | | | | 997.08M | -997.08M | 1,989.79M | | | | 2,300.00M | -2300.00M | | | | | | | 1,548.11M | -1548.11M | | | 1,248.12M | | 846.35M | -846.35M | 1,696.00M | -494.61M | | 730.00M | | | 1,200.00M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
25.00M | | | | 49.32M | 122.97M | | 46.30M | | | | | 507.43M | | | | | 393.47M | | | 654.52M | | | -654.52M | | | | | | | | 0.74M | 0.02M | 70.40M | -69.96M | 0.03M | 0.00M | -0.00M | | 1.35M | | | | | | | | | | | | -1000.00M | | | | | 730.00M | -1460.00M | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 175.00M | 255.00M | 40.00M | 110.00M | 260.00M | 85.00M | 235.00M | 165.00M | 50.00M | 330.00M | | | 265.00M | | | | | | 300.00M | 470.00M | 190.00M | 150.00M | 545.00M | 100.00M | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 70.00M | 360.00M | 40.00M | 65.00M | 190.00M | 200.00M | 65.00M | 335.00M | 50.00M | 330.00M | | | 15.00M | 250.00M | | | | | 300.00M | 325.00M | 80.00M | 240.00M | 370.00M | 440.00M | | | | | |
|
Shares Issued (Quarter)
|
0.52M | 843.08M | 3.23M | 3.80M | 0.85M | 5.21M | 15.88M | 0.66M | 3.13M | 5.68M | 0.75M | 0.11M | 0.61M | 0.36M | -0.76M | 0.01M | -0.56M | -0.14M | 0.35M | 0.01M | -0.53M | 1.69M | 0.37M | 0.39M | -0.14M | 0.48M | 0.47M | | -0.66M | -0.01M | 0.40M | -0.00M | -0.18M | 0.00M | 0.42M | | -0.72M | 0.04M | 0.35M | -0.40M | 1.79M | 0.47M | 0.30M | 11.15M | 3.35M | -0.17M | 0.09M | 0.00M | 19.64M | -0.06M | 0.45M | 4.19M | -0.33M | -0.03M | 0.01M | 0.01M | 0.59M | -0.62M | 0.41M | | -2.14M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | 194.37M | -0.45M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
1.75M | 193.94M | 80.74M | -272.43M | 80.28M | 80.37M | -159.15M | 320.34M | 82.61M | -81.61M | 277.11M | -276.11M | 92.31M | -90.81M | 0.75M | 3.67M | 110.16M | 113.29M | 113.99M | 494.39M | 496.33M | -269.48M | -201.33M | 1,198.95M | 114.00M | -77.08M | 110.45M | 523.67M | 114.33M | 114.33M | 328.61M | 114.36M | 131.56M | -104.44M | 14.49M | 484.97M | 140.29M | 140.51M | 166.37M | 166.36M | 24.13M | 166.67M | 166.67M | 16.76M | 172.28M | -172.33M | -172.33M | 1,206.20M | 18.23M | 170.27M | 27.68M | 618.15M | 170.49M | 171.53M | 171.55M | -429.06M | 172.05M | 172.09M | 12.15M | -445.00M | 171.79M |
|
Cash from Financing Activities (Quarter)
|
-114.94M | 574.71M | -38.80M | 615.68M | -135.69M | 465.27M | -65.58M | -448.60M | 257.10M | -55.46M | -30.02M | 656.41M | -641.16M | 965.29M | -367.69M | -102.58M | 62.96M | 621.26M | -181.90M | 575.55M | -1162.70M | -128.28M | -208.91M | 867.41M | -902.85M | -139.72M | -341.18M | -174.79M | 642.34M | -344.57M | -241.56M | -130.82M | -37.93M | 340.50M | -136.88M | -110.33M | -92.23M | 238.88M | 21.21M | -85.40M | -190.61M | 476.69M | -203.83M | -195.63M | 65.29M | 800.73M | -187.13M | -194.57M | -679.94M | -398.98M | 653.01M | -885.54M | -86.97M | 452.19M | -16.68M | 207.51M | 279.05M | 554.31M | -678.58M | 613.13M | -756.91M |
|
Change in Cash (Quarter)
|
-97.72M | 675.46M | -37.14M | 666.83M | -228.54M | 483.06M | -433.37M | -791.13M | 268.36M | 33.28M | 282.44M | 760.18M | -1232.01M | 1,080.80M | -448.78M | -181.24M | -132.60M | 699.36M | 32.54M | 723.86M | -1185.56M | -143.00M | -189.91M | 916.41M | -698.68M | 278.36M | 44.26M | -663.29M | 881.96M | -425.63M | -760.72M | -73.03M | -65.91M | 185.60M | 37.05M | -71.47M | -50.24M | 271.93M | -303.28M | 215.41M | -206.89M | 730.63M | -358.16M | -112.88M | 166.69M | 1,133.08M | -226.87M | -45.46M | -770.15M | -311.90M | 444.64M | -580.76M | -18.82M | 20.51M | -53.96M | 287.93M | 227.47M | 664.21M | -698.10M | 682.18M | -845.93M |
|
Free Cash Flow (Quarter)
|
18.77M | 101.67M | 3.28M | 490.00M | 55.90M | 147.20M | 25.97M | 126.14M | 123.41M | 153.30M | 125.05M | 142.61M | 160.65M | -450.93M | 65.89M | 510.94M | 223.27M | 87.89M | -283.64M | 676.58M | 106.70M | 165.01M | 140.64M | 278.54M | 182.06M | 212.89M | 213.94M | 77.78M | 323.65M | 212.19M | -151.78M | 572.48M | 85.33M | -18.27M | 355.51M | 266.93M | 75.72M | 388.40M | 318.26M | -326.92M | 174.51M | 275.94M | -20.94M | 571.09M | 147.78M | 158.88M | 444.84M | 425.19M | 119.35M | 340.95M | 348.66M | 349.45M | 215.91M | 337.45M | 246.29M | 385.17M | 194.91M | 418.27M | 183.80M | 504.54M | 165.51M |
|
Net Cash Flow (Quarter)
|
-97.72M | 675.46M | -37.14M | 666.83M | -228.54M | 483.06M | -433.37M | -791.13M | 268.36M | 33.28M | 282.44M | 760.18M | -1232.01M | 1,080.80M | -448.78M | -181.24M | -132.60M | 699.36M | 32.54M | 723.86M | -1185.56M | -143.00M | -189.91M | 916.41M | -698.68M | 278.36M | 44.26M | -663.29M | 881.96M | -425.63M | -760.72M | -73.03M | -65.91M | 185.60M | 37.05M | -71.47M | -50.24M | 271.93M | -303.28M | 215.41M | -206.89M | 730.63M | -358.16M | -112.88M | 166.69M | 1,133.08M | -226.87M | -45.46M | -770.15M | -311.90M | 444.64M | -580.76M | -18.82M | 20.51M | -53.96M | 287.93M | 227.47M | 664.21M | -698.10M | 682.18M | -845.93M |