|
Net Income (Quarter)
|
-11.47M | -12.57M | -6.77M | 7.34M | -1.62M | -4.70M | -20.61M | 2.40M | 3.95M | 5.28M | -47.73M | -0.04M | -9.54M | 13.76M | -1.16M | -2.63M | 151.24M | | -0.86M | 1.17M | 3.13M | -2.32M | -59.76M | -120.19M | -208.16M | -576.33M | -297.67M | -52.13M | 4.85M | -28.48M | -47.83M | -22.93M | -21.44M | -24.74M | -132.26M | -41.89M | -34.15M | 17.71M | 64.12M | 13.57M | 28.48M | 6.79M | 55.12M | 42.03M | -49.88M | -126.49M | 81.92M | -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)
|
| 4.05M | 4.25M | 4.23M | 4.30M | 4.40M | 4.47M | 3.16M | 3.90M | 3.90M | 4.04M | 3.54M | 3.40M | 3.30M | 3.54M | 3.22M | 3.20M | 3.10M | 3.22M | 2.26M | 2.70M | 2.80M | 2.85M | 1.89M | 2.10M | 2.10M | 2.09M | 1.33M | 1.20M | 1.10M | 1.13M | 1.26M | 1.50M | 1.70M | 1.47M | 1.60M | 1.50M | 0.33M | 0.99M | 0.65M | 0.60M | 1.10M | 1.66M | 1.43M | 1.60M | 1.80M | 1.73M | 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)
|
| 24.30M | 8.48M | -0.06M | 0.01M | 0.17M | -4.75M | 0.45M | 2.17M | 3.97M | -21.25M | 0.25M | -3.69M | -7.80M | -39.24M | -12.24M | -11.99M | -12.55M | -19.50M | 0.67M | 1.23M | -0.42M | -26.16M | -41.69M | -73.09M | -31.33M | -9.13M | 4.45M | 0.07M | -0.83M | 3.42M | 0.36M | 0.50M | -0.09M | -18.85M | 0.57M | -0.15M | 3.88M | 29.08M | 4.35M | 7.08M | 3.77M | 12.82M | 11.33M | -11.54M | -46.24M | 37.03M | -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)
|
| | | | | | | | | | | 16.61M | 7.90M | 6.99M | 11.01M | 23.53M | -31.25M | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | 0.44M | | | | 0.46M | | | | 0.53M | | | | 0.58M | | | | 0.19M | | | | 0.19M | | | | | | | | 0.16M | | | | | | | | | | | | | | | | 0.18M | | | | 0.65M | | | | 0.96M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | 0.20M | | | 0.16M | 0.04M | 0.16M | 0.12M | 0.12M | | 0.20M | 0.13M | 0.24M | | 0.53M | 0.08M | 0.10M | -112.61M | 0.31M | 0.23M | 0.04M | -0.21M | 0.39M | 0.50M | 0.50M | | 0.05M | 0.09M | 0.42M | 0.15M | 0.00M | -0.03M | 0.87M | -33.41M | 0.00M | 0.51M | 0.68M | -0.68M | -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)
|
| 0.12M | | | 0.03M | 0.03M | 0.01M | | | | | 0.05M | 5.30M | | 20.02M | | 0.65M | | | | 0.26M | 0.01M | 60.00M | 0.40M | 1.98M | 405.31M | 16.04M | 20.80M | 1.74M | 0.11M | 2.56M | | | | 43.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M |
|
Cash from Operations (Quarter)
|
| 48.41M | 58.41M | 124.74M | 74.49M | 50.01M | 62.43M | 50.93M | 66.97M | 99.65M | 57.88M | 116.57M | 0.81M | 76.81M | 25.52M | 97.35M | 18.38M | 89.83M | 63.43M | 95.74M | 109.55M | 123.69M | 72.00M | 60.23M | -35.99M | -0.76M | 6.61M | -31.04M | -0.17M | -23.51M | 30.99M | 3.21M | 52.31M | 35.25M | 83.85M | 21.56M | 65.44M | 3.61M | 102.30M | 74.72M | 98.31M | 109.78M | 168.43M | 150.12M | 115.97M | 123.86M | 185.75M | 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)
|
| 0.20M | 0.55M | 0.60M | 0.62M | 0.61M | 0.60M | 1.47M | 0.94M | 0.95M | 0.38M | 0.94M | 1.16M | 1.59M | 1.59M | 1.59M | 1.63M | 1.58M | 1.27M | 1.16M | 1.02M | 0.96M | 0.96M | 1.06M | 1.50M | 1.39M | 1.19M | 1.28M | 1.25M | 2.60M | 6.77M | 9.24M | 9.35M | 9.60M | 9.87M | 9.80M | 10.20M | 0.82M | 2.40M | 1.57M | 1.62M | 6.01M | 7.07M | 7.20M | 7.53M | 9.51M | 9.81M | 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)
|
50.80M | 53.93M | 61.24M | 59.41M | 57.40M | 46.80M | 50.21M | 60.33M | 74.69M | 77.52M | 78.24M | 77.31M | 85.67M | 91.54M | 89.34M | 84.97M | 85.24M | 85.76M | 81.16M | 88.87M | 94.54M | 99.98M | 94.89M | 91.89M | 90.57M | 79.44M | 59.42M | 38.84M | 36.03M | 37.55M | 29.08M | 29.91M | 30.32M | 32.78M | 30.55M | 27.15M | 26.80M | 17.82M | 53.94M | 37.59M | 46.85M | 80.25M | 111.84M | 110.42M | 103.35M | 99.06M | 104.28M | 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)
|
| 1.77M | 10.05M | 4.79M | -3.33M | -9.55M | 12.53M | 5.30M | 1.33M | -1.67M | 4.81M | -5.07M | -12.81M | 5.45M | -3.74M | 19.06M | 3.23M | 26.95M | -36.57M | 23.02M | 6.39M | -9.15M | -22.48M | -15.08M | -2.04M | -8.15M | -4.97M | -4.29M | 3.96M | 0.23M | 3.75M | 2.05M | 7.61M | 2.29M | 4.18M | -1.46M | 2.17M | 44.88M | 61.05M | -10.78M | -9.95M | -27.67M | 45.18M | -54.30M | -28.88M | 3.79M | 44.83M | 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)
|
| 2.92M | 5.59M | 13.51M | 11.72M | -6.85M | 31.39M | 0.74M | -1.57M | 1.70M | -17.67M | 48.33M | -62.61M | 21.36M | -37.85M | 34.98M | -20.31M | 60.22M | -48.01M | 20.29M | 8.91M | 14.71M | -30.36M | 15.90M | -53.27M | -13.19M | 4.04M | -21.44M | 12.58M | -28.58M | 25.41M | -11.03M | 35.25M | 5.11M | 50.69M | -16.11M | 41.32M | 11.03M | 41.53M | -8.43M | 23.54M | -22.53M | 22.91M | -56.31M | -31.39M | 23.39M | 77.23M | -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)
|
| 22.72M | 4.55M | -45.82M | -3.62M | 0.01M | 1.36M | 1.12M | 7.34M | -10.73M | -1.04M | -0.11M | 3.00M | -1.18M | -0.74M | 0.18M | 0.79M | -1.42M | -3.02M | 0.41M | 0.38M | 0.77M | 5.80M | -7.72M | 0.12M | 0.31M | -0.82M | -0.11M | -0.24M | 0.33M | -0.15M | -0.36M | 1.27M | -0.24M | 0.25M | -0.47M | -0.17M | 1.33M | 12.53M | -1.58M | -0.01M | -5.54M | -2.69M | 3.83M | -1.02M | -11.09M | 1.27M | -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)
|
| 74.35M | 96.51M | 95.45M | 163.05M | 148.28M | 130.62M | 158.14M | 174.40M | 157.09M | 161.60M | 141.59M | 117.00M | 60.16M | 66.29M | 62.06M | 70.77M | 117.53M | 171.89M | 237.46M | 124.89M | 140.01M | 132.43M | 140.40M | 56.87M | 35.63M | 31.31M | 14.19M | 19.47M | 7.49M | 16.28M | 38.40M | 47.43M | 46.66M | 47.99M | 46.46M | 44.10M | 59.02M | 169.79M | 94.94M | 82.85M | 130.95M | 178.04M | 143.49M | 90.38M | 98.75M | 177.06M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.74M | 13.80M | 0.41M | -0.03M | | 0.09M | | | 0.28M | 0.00M | 0.20M | 0.01M | 0.05M | 138.13M | 0.04M | 0.05M | | 4.09M | 0.13M | 41.16M | | | | | 1.21M | | | | | 413.70M |
|
Divestments (Quarter)
|
| | | | | | | | | | | -42.54M | -22.46M | -60.02M | -53.31M | -52.99M | 775.66M | | -0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 54.80M | 33.74M | 11.91M | 3.43M | 4.34M | 37.70M | | 141.94M | -37.70M | 13.39M | | -0.18M | -13.04M | | | | | | | | -0.19M | 0.87M | 1.20M | | 25.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -74.35M | -95.30M | -95.45M | -151.42M | -148.28M | -45.32M | -124.40M | -162.49M | -153.66M | -157.26M | -146.42M | 46.86M | -39.54M | -244.62M | -101.66M | -17.77M | 604.96M | -894.20M | -237.46M | -124.89M | -140.01M | -132.43M | -140.40M | -56.87M | 67.04M | -31.50M | -13.32M | -18.27M | -7.49M | 9.51M | -38.40M | -47.43M | -45.14M | -47.99M | -46.46M | 57.36M | -50.05M | -161.63M | -88.49M | -80.81M | -823.60M | -177.94M | -143.49M | -90.38M | -98.47M | -178.85M | -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)
|
| 0.05M | 0.12M | 1.49M | 0.04M | -0.03M | -0.01M | -0.49M | -0.12M | | 9.09M | -1.41M | -0.27M | -0.01M | 15.41M | 0.01M | 0.00M | 0.00M | 2.73M | -1.10M | 3.62M | 0.01M | -3.58M | 15.97M | -11.99M | -2.04M | 6.21M | 1.33M | -1.02M | 3.26M | 0.97M | 1.26M | 1.55M | -2.50M | | 0.36M | 0.00M | 4.70M | 40.74M | 0.65M | 0.62M | 1.09M | -2.36M | 1.43M | 1.55M | | | | | | | 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)
|
| 25.07M | 124.27M | 2.44M | -2.61M | 59.97M | -19.73M | 75.94M | 94.88M | 55.00M | 447.57M | 8.53M | 9.17M | 14.82M | 84.97M | 6.68M | -458.66M | -15.23M | -108.93M | 140.52M | 17.38M | 18.94M | 56.06M | 306.99M | -5.83M | -32.65M | -4.94M | -0.33M | -3.48M | -9.83M | -1.18M | -0.27M | 0.00M | -0.04M | | 14.63M | -15.41M | -815.97M | -811.66M | 19.91M | -0.08M | 720.32M | -25.20M | -9.63M | -29.52M | -8.72M | -4.89M | 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)
|
| | | | | | | | | | | | | | | | | 6.00M | 5.96M | 5.98M | 5.98M | 5.98M | 5.88M | | | | | | | | | | | | | | | | | | | | 9.70M | 9.57M | 7.21M | 4.40M | 4.40M | 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)
|
| -0.88M | 87.38M | 31.73M | -79.55M | -38.30M | -2.62M | 2.46M | -0.64M | 0.99M | 3.92M | -4.71M | -0.24M | -0.94M | 1.90M | 2.37M | 256.89M | -35.38M | -225.39M | -1.20M | 2.04M | 2.62M | -4.36M | 226.82M | -98.68M | 33.63M | -29.83M | -44.68M | -21.91M | -40.83M | 39.32M | -35.46M | 4.88M | -9.93M | 35.86M | -10.27M | 107.39M | -862.41M | -870.99M | 6.13M | 17.42M | 6.50M | -34.71M | -3.00M | -3.93M | 16.67M | 2.00M | 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)
|
| -25.95M | -38.10M | 29.29M | -88.56M | -98.27M | -68.20M | -107.21M | -107.42M | -57.44M | -103.72M | -25.01M | -116.19M | 16.65M | -40.77M | 35.29M | -52.39M | -27.69M | -108.46M | -141.72M | -15.34M | -16.32M | -60.42M | -80.17M | -92.86M | -36.40M | -24.70M | -45.22M | -19.63M | -31.00M | 14.71M | -35.19M | 4.88M | -11.42M | 35.86M | -24.90M | 21.34M | -55.41M | -67.48M | -20.22M | 15.46M | -21.17M | -9.61M | 6.63M | 25.59M | 25.11M | 8.68M | 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)
|
| -0.88M | 87.38M | 31.73M | -79.55M | -38.30M | -2.62M | 2.46M | -0.64M | 0.99M | 348.19M | -21.32M | 56.85M | 52.09M | -134.12M | 2.37M | -458.06M | 679.57M | -939.71M | -1.20M | 2.04M | 2.62M | -4.36M | 226.82M | -98.68M | 33.63M | -29.83M | -44.68M | -21.91M | -40.83M | 39.32M | -35.46M | 4.88M | -9.93M | 35.86M | -10.27M | 107.39M | -862.41M | -870.99M | 6.13M | 17.42M | 6.50M | -34.71M | -3.00M | -3.93M | 16.67M | 2.00M | 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 |