|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.44M | 30.61M | 217.85M | 83.60M | 498.89M | 31.55M | 47.47M | 43.62M | 92.94M | 49.82M | 224.18M | 85.76M | 44.81M | -2.34M | 42.63M | 40.77M | 82.59M | 113.58M | 157.98M | 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 | -10.79M | 4.06M | 4.19M | 4.47M | 9.29M | 4.05M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.51M | 3.09M | 3.02M | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.99M | | | | | 12.92M | |
|
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 Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.47M | 46.60M | -21.75M | -41.22M | 22.61M | 52.23M | -29.71M | -49.98M | 33.87M | 38.38M | -4.30M | -55.15M | 30.72M | 73.29M | -40.10M | -45.86M | 39.07M | 59.05M | -0.52M | 12.92M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.12M | 174.55M | -459.97M | 90.53M | 160.46M | -247.04M | 1,062.10M | 91.91M | 104.36M | -191.35M | 406.01M | 106.09M | 104.39M | 96.13M | -302.81M | 78.40M | 255.82M | -332.74M | 0.97M | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | -17.46M | 5.51M | 5.76M | 15.98M | -11.57M | 0.78M | 23.58M | -22.35M | 23.74M | -0.12M | 23.50M | 1.75M | -23.93M | 3.08M | 26.00M | -26.41M | -0.53M | 2.78M | 23.24M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | | 437.75M | | | 550.00M | -154.05M | | 404.05M | | | | | 595.72M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | 60.00M | 80.00M | 118.00M | 265.00M | 669.00M | -147.00M | 590.00M | 120.00M | -120.00M | | 408.00M | 724.00M | -136.00M | | 0.11M | -231.78M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.84M | 220.68M | 179.69M | 26.16M | 490.59M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 168.43M | -166.33M | 88.79M | 100.85M | 103.59M | -189.60M | 103.60M | 6.87M | 213.98M | 110.43M | 113.56M | -0.05M | 223.95M | -223.91M | 113.54M | 2.47M | 229.46M | -230.49M | 114.95M |
|
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 | 601.41M | 31.76M | 47.89M | 492.94M | -893.92M | 47.80M | 122.57M | 427.67M | -214.03M | 29.80M | 120.68M | 165.43M | 455.17M | 69.82M | -25.16M | 583.67M | 195.84M | 148.10M |
|
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 |