|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -134.12M | -179.69M | -288.31M | 371.80M | -111.42M | 376.89M | 448.40M | 620.37M | 173.68M | -45.71M | 18.33M | 119.23M | -14.47M | -169.35M | -25.72M | -113.06M | -115.39M | 273.93M | 138.24M | 286.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 1.80M | 1.80M | 1.51M | 1.50M | 1.60M | 1.80M | 1.69M | 2.05M | 2.30M | 2.70M | 2.86M | 3.42M | 4.10M | 3.90M | 3.88M | 4.44M | 5.50M | 5.60M | 5.63M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.15M | -71.13M | 16.34M | 81.38M | -24.79M | 95.12M | 78.06M | 79.93M | 39.18M | -13.91M | 3.61M | 15.42M | -8.29M | -46.14M | -12.73M | -57.75M | -143.28M | 143.59M | 20.18M | 71.50M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.65M | | | | 0.96M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.68M | 8.88M | -145.46M | -16.82M | 0.02M | -374.57M | 380.80M | -5.92M | 0.77M | 0.95M | | 1.77M | | 0.04M | -2.46M | -0.04M | 2.69M | 0.05M | 0.06M | 280.93M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.27M | 192.31M | 232.97M | 242.39M | 285.62M | 410.92M | 533.52M | 468.33M | 386.36M | 331.51M | 70.77M | 228.21M | 171.54M | 83.58M | 98.17M | 267.05M | 174.75M | 347.56M | 153.09M | 224.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.49M | 5.09M | 4.01M | 4.12M | 4.22M | 2.87M | 1.44M | 1.71M | 2.00M | 1.99M | 1.99M | 1.98M | 1.98M | 3.40M | 3.14M | 2.96M | 2.94M | 2.98M | 3.01M | 3.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.13M | 121.45M | 128.74M | 110.08M | 106.73M | 119.20M | 129.06M | 134.46M | 133.98M | 140.18M | 148.19M | 185.56M | 190.69M | 194.24M | 208.35M | 202.12M | 167.89M | 158.38M | 157.40M | 157.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | 33.16M | 57.19M | 24.57M | -28.12M | 232.04M | 155.68M | -117.21M | -255.99M | -60.22M | 20.89M | 16.63M | -99.42M | 23.19M | 0.66M | 18.99M | 33.66M | -34.98M | -0.58M | 62.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.05M | 28.34M | 39.40M | 18.09M | -42.03M | 187.12M | 156.87M | -72.70M | -123.02M | 123.08M | -73.75M | 36.60M | -115.47M | -10.64M | -47.83M | 85.39M | -31.14M | 77.63M | -36.11M | 70.93M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.78M | -0.75M | 4.68M | 0.95M | -2.98M | 2.10M | 0.52M | 10.65M | 1.51M | -2.71M | 1.82M | -1.37M | -5.58M | 0.73M | 5.59M | 22.14M | -0.56M | -25.32M | 1.73M | 6.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.75M | 173.03M | 169.27M | 182.95M | 213.28M | 302.18M | | | 370.95M | 372.90M | 345.07M | 336.15M | 351.47M | 236.74M | 229.32M | 279.95M | 297.99M | 344.33M | 341.50M | 365.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.01M | 0.05M | 138.13M | 0.04M | 0.05M | | 4.09M | 0.13M | 41.16M | | | | | 1.21M | | | | | 413.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -165.55M | -173.02M | -169.22M | -44.96M | -214.81M | -311.15M | -267.85M | -303.88M | -372.51M | -338.68M | -351.05M | -355.57M | -348.24M | -227.49M | -211.60M | -296.95M | -298.26M | -341.01M | -323.96M | 47.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 0.23M | -3.05M | 7.59M | 2.05M | 0.41M | 2.65M | 1.90M | 3.42M | 0.71M | 3.88M | 24.50M | 1.75M | -2.73M | 64.00M | -135.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.44M | -77.00M | -55.63M | -194.60M | -89.33M | -79.63M | -259.30M | -148.45M | -34.83M | -16.59M | 290.20M | 124.20M | 166.45M | 156.76M | 107.93M | 22.93M | 149.59M | -13.57M | 164.22M | -267.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.32M | 4.36M | 4.41M | -13.09M | | 8.68M | 4.41M | -13.09M | 34.69M | 34.69M | 34.80M | | | 1.10M | 1.03M | 1.52M | 2.22M | 3.28M | 4.72M | -10.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.16M | -57.71M | 8.11M | 2.82M | -18.53M | 20.14M | 6.38M | 16.00M | -20.98M | -23.76M | 9.92M | -3.17M | -10.25M | 12.85M | -5.50M | -6.97M | 26.08M | -7.02M | -6.64M | 4.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.52M | 19.28M | 63.70M | 59.43M | 72.34M | 108.74M | 533.52M | 468.33M | 15.41M | -41.40M | -274.31M | -107.95M | -179.93M | -153.16M | -131.15M | -12.90M | -123.25M | 3.23M | -188.41M | -141.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.16M | -57.71M | 8.11M | 2.82M | -18.53M | 20.14M | 6.38M | 16.00M | -20.98M | -23.76M | 9.92M | -3.17M | -10.25M | 12.85M | -5.50M | -6.97M | 26.08M | -7.02M | -6.64M | 4.71M |