|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.46M | 141.37M | 177.64M | 172.18M | 88.10M | 122.98M | 94.77M | 121.83M | 131.84M | 142.80M | -181.23M | 154.33M | 168.65M | 161.76M | -174.88M | 110.36M | 140.85M | 143.72M | -540.26M | 97.85M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.39M | 7.81M | 7.71M | 17.52M | 10.37M | -27.90M | 44.14M | 20.09M | 6.80M | | | 21.23M | 14.96M | 8.01M | -44.21M | 26.26M | 15.26M | 5.17M | 94.48M | 18.87M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 12.88M | 0.39M | 5.92M | 7.46M | 8.90M | 9.61M | 3.97M | 10.41M | 4.08M | 3.08M | 6.38M | 3.71M | 10.41M | 6.32M | 6.00M | 5.44M | 10.43M | 2.77M | 8.64M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.62M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.37M | 254.19M | 361.37M | 175.20M | 379.07M | 228.15M | 374.42M | 152.06M | 408.41M | 226.38M | 346.37M | 219.49M | -219.49M | 912.40M | 370.00M | 234.01M | -244.51M | | 22.68M | 0.57M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | | | 2.21M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.31M | 0.53M | 0.88M | 0.44M | 10.86M | 0.65M | 0.28M | 5.00M | 12.95M | 1.44M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 15.01M | -82.04M | -7.64M | -14.27M | 20.71M | 17.41M | -21.58M | 27.68M | -58.04M | 71.96M | -31.80M | 33.84M | -4.94M | 11.89M | 16.57M | -10.24M | 34.59M | -11.00M | -14.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.88M | 274.33M | -479.52M | 39.15M | 79.75M | 239.92M | 123.68M | 93.20M | 68.42M | 219.49M | -158.84M | 16.91M | 46.37M | -33.99M | 1,290.98M | 67.17M | 168.16M | -205.90M | -25.77M | 181.64M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.81M | -136.81M | | | 55.12M | 0.17M | 17.59M | 0.20M | -17.67M | | 20.09M | 16.53M | | -36.62M | | 7.35M | | 25.44M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.76M | 14.82M | -200.09M | 0.01M | 2.08M | 1.41M | -2.20M | 0.28M | 2.14M | 11.32M | 7.02M | 0.36M | 0.49M | | 7.61M | 7.55M | 4.78M | 5.12M | 6.78M | 0.11M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.19M | -699.24M | | | | | 846.35M | -2.63M | | -1343.71M | | 730.00M | -730.00M | | 730.00M | -1460.00M | 1,930.00M | -600.00M | 700.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | | | 265.00M | | | | | | 300.00M | 325.00M | 190.00M | 150.00M | 545.00M | 100.00M | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.67M | 166.67M | 166.67M | 15.75M | -172.33M | -172.33M | 1,206.20M | 171.57M | 170.27M | 170.28M | 194.16M | 170.49M | 171.53M | 20.15M | 172.64M | 21.61M | 14.61M | 172.10M | 639.97M | 171.79M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.49M | -20.15M | 840.89M | 136.04M | 299.33M | -11.77M | 250.73M | 58.86M | 340.00M | 6.90M | 505.21M | 202.58M | -265.86M | 946.39M | -920.99M | 166.84M | -412.67M | 205.90M | 48.44M | -181.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -596.13M | 562.67M | 287.93M | 227.47M | 40.52M | -999.29M | 317.71M | -1042.95M |