|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.23M | -572.85M | 175.79M | 172.18M | 88.10M | 122.98M | 94.77M | 121.83M | -581.17M | 142.80M | -576.67M | 154.33M | -598.78M | -627.16M | -632.74M | 110.36M | 284.22M | 143.72M | -544.06M | -733.69M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 61.61M | 222.04M | -5.45M | 33.31M | 13.46M | 131.11M | | 0.62M | 3.13M | 94.41M | 6.38M | -13.36M | 47.03M | -46.50M | 6.00M | -5.26M | 148.14M | -146.69M | |
|
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 | 397.15M | 295.76M | 370.00M | 234.01M | 379.17M | 301.19M | 387.15M | 197.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 6.29M | -3.33M | 3.33M | 2.21M | 0.53M | 0.88M | 0.44M | 0.58M | 0.65M | 0.28M | 0.57M | 0.44M | 1.44M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.62M | 15.01M | -82.04M | -48.59M | 28.10M | -4.38M | 41.08M | -21.58M | -32.34M | 35.68M | -10.50M | -3.93M | -14.70M | 15.74M | 11.89M | -8.51M | 15.82M | 17.33M | -17.38M | -20.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52M | 14.19M | 416.72M | 27.41M | 40.97M | 290.44M | -220.85M | 42.78M | 23.25M | -88.14M | 244.36M | 100.31M | 136.87M | -124.43M | 64.25M | 11.69M | -11.69M | 117.39M | -117.39M | -48.52M |
|
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 | | | | | 55.30M | 0.12M | 0.20M | -17.67M | 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 | -213.93M | 0.01M | 2.08M | 1.41M | -10.42M | 7.14M | 2.14M | 11.32M | 2.45M | 0.36M | 0.49M | | | 6.21M | 6.13M | 5.12M | -12.64M | 142.94M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,548.11M | -1548.11M | | | 1,248.12M | -1248.12M | 500.00M | 346.35M | 849.65M | -1696.00M | | | | | 1,200.00M | -452.27M | 452.27M | -452.27M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1000.00M | | | | | 730.00M | -1460.00M | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | | | 265.00M | | | | | | 300.00M | 470.00M | 190.00M | 150.00M | 545.00M | 100.00M | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | | | 15.00M | 250.00M | | | | | 300.00M | 325.00M | 80.00M | 240.00M | 370.00M | 440.00M | | | | | |
|
Shares Issued (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 |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.67M | 166.67M | -1171.52M | 15.75M | -172.33M | -172.33M | 575.74M | 171.57M | 19.70M | 27.68M | 170.46M | 26.64M | 14.44M | 171.55M | 623.79M | 172.05M | 172.09M | 12.15M | -446.27M | 172.77M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.85M | 240.00M | -55.35M | 147.78M | 338.10M | -62.29M | 595.26M | 109.28M | 385.16M | 314.52M | 102.00M | 119.18M | 260.28M | 420.19M | 305.75M | 222.32M | 390.87M | 183.80M | 504.54M | 246.11M |
|
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 | 20.51M | -53.96M | 287.93M | 227.47M | 664.21M | -698.10M | 682.18M | -845.93M |