|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.47M | 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 | 157.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 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 |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 2.35M | 2.51M | 3.09M | 3.02M | | | 3.82M | 1.63M | 2.16M | -1.99M | -1.80M | 1.49M | 2.98M | -4.38M | 2.08M | 1.19M | 1.61M | -0.90M | 20.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.99M | | | | | 12.92M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.46M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.14M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.33M | 97.84M | -183.49M | 625.27M | 90.53M | 160.46M | -247.04M | 445.48M | 91.91M | 104.36M | 98.05M | -288.72M | | 210.48M | -206.67M | -0.01M | 196.35M | 137.86M | -23.83M | -307.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.72M | 70.54M | | | | | 60.36M | | 230.30M | 114.47M | | | | | 58.77M | 110.63M | 196.50M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.07M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 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 | 1.55M | -0.93M | 0.52M | -0.53M | 2.78M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.24M | 395.95M | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | | 437.75M | | | 550.00M | | 250.00M | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | 60.00M | 80.00M | 118.00M | 265.00M | 669.00M | 258.00M | -1192.00M | 120.00M | | 138.00M | -258.00M | 546.00M | 42.00M | -159.73M | 159.84M |
|
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 | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.84M | 220.68M | 740.35M | 20.25M | 490.59M | | | 23.58M | 1.49M | -0.10M | -0.12M | 23.50M | 1.75M | -0.02M | -0.10M | 26.00M | 1.79M | -0.05M | -0.19M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.68M | 4.32M | | | | | 50.00M | 220.66M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.15M | 2.54M | 1.23M | 255.12M | 88.79M | 14.84M | -0.00M | 0.01M | 103.60M | 110.41M | -103.55M | -0.04M | 110.43M | 3.08M | 223.95M | 113.51M | 115.98M | 113.51M | 115.97M | 115.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.42M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.03M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87M | 57.37M | 375.84M | -483.83M | 31.76M | 47.89M | 492.94M | -277.30M | 47.80M | 122.57M | 138.28M | 480.70M | 135.89M | 14.59M | 468.23M | 152.37M | -48.14M | 92.80M | 274.75M | 504.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.03M | 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 |