|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.44M | 30.61M | 217.85M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.12M | 85.76M | 44.81M | -2.34M | 42.61M | 40.77M | 82.59M | 113.58M | 157.96M | 44.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 3.72M | 3.25M | 3.17M | 3.27M | 3.23M | 3.15M | 3.63M | 3.47M | 3.77M | 3.65M | 3.36M | 3.65M | 3.78M | 4.38M | 4.06M | 4.19M | 4.47M | 4.24M | 4.05M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.51M | -10.15M | 5.70M | -2.68M | | | 1.63M | 2.16M | -1.99M | -0.54M | 1.49M | 2.98M | -4.38M | 2.08M | 1.19M | 1.61M | -0.90M | 1.48M | 2.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.99M | | | | | 12.92M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.21M | 192.35M | 141.44M | 122.29M | 208.35M | 245.90M | 168.18M | 139.71M | 226.93M | 236.33M | 191.98M | 135.89M | 225.07M | 261.56M | 152.36M | 148.22M | 230.66M | 250.93M | 196.81M | 148.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.59M | 111.46M | 116.50M | 113.14M | 157.73M | 158.88M | 147.27M | 142.44M | 143.05M | 144.36M | 144.96M | 144.80M | 145.89M | 145.84M | 145.47M | 149.25M | 152.11M | 159.47M | 150.19M | 150.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.12M | 174.55M | -35.29M | 90.53M | 160.46M | 815.06M | | 91.91M | 104.36M | 98.05M | -288.72M | | | | | 78.40M | 116.82M | -193.74M | 0.97M | 94.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.72M | 70.54M | | | | | 60.36M | | 230.30M | 114.47M | | | | | 58.77M | 110.63M | 196.50M | 76.69M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -390.84M | -272.85M | -48.64M | -48.91M | -1205.59M | -93.57M | -108.11M | -93.53M | -46.16M | -100.99M | 113.56M | 6.89M | -107.37M | -95.56M | -89.19M | -275.94M | -197.51M | -5.11M | -20.97M | -20.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | -2.57M | 5.51M | 5.76M | 0.67M | 3.74M | -1.22M | 1.27M | -0.03M | -0.80M | 1.85M | 0.25M | 1.11M | -0.04M | 3.08M | 1.09M | -1.51M | -0.53M | 3.34M | 10.22M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.24M | 395.95M | | | | | | | | 595.72M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | | 437.75M | | | 550.00M | | 250.00M | | | | | | 11.95M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | 60.00M | 80.00M | 118.00M | 265.00M | 669.00M | 258.00M | -1192.00M | | | | | 546.00M | 42.00M | -159.73M | 159.84M | 351.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 510.00M | 130.00M | 76.00M | 199.00M | 300.00M | 288.00M | 590.00M | 120.00M | | | 288.00M | 724.00M | 42.00M | | | 351.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.84M | 220.68M | 740.35M | 20.25M | 490.59M | -495.11M | -0.12M | 23.58M | 1.49M | -0.10M | -0.12M | 23.50M | 1.75M | -0.02M | -0.10M | 26.00M | 1.79M | -0.05M | -0.19M | 23.24M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.68M | 4.32M | | | | | 50.00M | 220.66M | 262.83M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.15M | 86.69M | -166.33M | 100.88M | 88.76M | 103.59M | 103.59M | 110.44M | 103.57M | -103.55M | -0.04M | 110.43M | 3.08M | -0.00M | 0.04M | 113.54M | 2.47M | 229.46M | 115.48M | 112.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.44M | 134.72M | 92.62M | 443.14M | -59.59M | -162.56M | -111.06M | -36.33M | -179.19M | -141.23M | -60.46M | -309.90M | -116.72M | -225.55M | -73.31M | 133.31M | -26.39M | -253.06M | -175.91M | -35.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.81M | 54.23M | 185.43M | 516.51M | -1056.84M | -10.24M | -50.98M | 9.84M | 1.57M | -5.89M | 245.08M | -167.12M | 0.98M | -59.55M | -10.14M | 5.58M | 6.76M | -7.24M | -0.07M | 93.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.91M | 17.80M | 176.73M | 31.76M | 47.89M | -569.17M | 168.18M | 47.80M | 122.57M | 138.28M | 480.70M | 135.89M | 225.07M | 261.56M | 152.36M | 69.82M | 113.84M | 444.67M | 195.84M | 54.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.81M | 54.23M | 185.43M | 516.51M | -1056.84M | -10.24M | -50.98M | 9.84M | 1.57M | -5.89M | 245.08M | -167.12M | 0.98M | -59.55M | -10.14M | 5.58M | 6.76M | -7.24M | -0.07M | 93.05M |