|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.86M | 3.87M | 62.82M | -247.00M | -18.54M | 34.94M | 38.54M | -26.00M | 11.67M | 18.76M | 91.29M | -47.00M | 27.29M | -19.29M | -528.51M | 58.19M | 99.80M | -39.16M | -389.69M | -73.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 4.23M | | 3.54M | 12.39M | -12.72M | 16.89M | 7.90M | 3.58M | -10.01M | 18.32M | 6.60M | 10.74M | 1.66M | 6.61M | 9.82M | 8.45M | 5.75M | 5.86M | 17.81M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 1.49M | -2.40M | 0.62M | 8.06M | -2.46M | 6.58M | 1.88M | 0.81M | 9.79M | -0.65M | 2.02M | -4.20M | 1.23M | 2.00M | 3.81M | 1.04M | 3.03M | 4.27M | 4.54M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 8.62M | -8.66M | 2.92M | 4.41M | 2.74M | 5.34M | 12.23M | 2.29M | 11.57M | 18.02M | 17.71M | 15.53M | 19.00M | 26.39M | 20.81M | 6.56M | 7.17M | 33.93M | 22.76M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.99M | 23.88M | -8.38M | -31.94M | 5.05M | 90.86M | -63.74M | 48.80M | 16.92M | 26.61M | 7.35M | 20.93M | -24.82M | 21.94M | -12.20M | -37.12M | 79.57M | -121.81M | 246.67M | 15.61M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 2.87M | 2.87M | 2.72M | 2.92M | 3.03M | 3.02M | 3.25M | 3.07M | 3.03M | 3.61M | 4.01M | 4.18M | 4.80M | 4.04M | 4.15M | 3.75M | 3.61M | 3.82M | 3.78M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.97M | 0.99M | 0.99M | 0.94M | 1.01M | 1.05M | 0.93M | 0.94M | 0.88M | 0.38M | 0.34M | 0.17M | 0.17M | 0.31M | 0.17M | 0.25M | 0.18M | 0.18M | 0.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | 12.14M | -0.29M | 11.71M | -8.04M | 24.49M | -9.98M | 0.94M | -10.67M | 18.68M | 39.53M | 59.12M | -8.32M | 18.56M | 32.05M | 8.53M | 22.01M | 46.53M | 27.38M | -72.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.15M | 210.36M | 145.85M | 35.02M | 229.60M | -260.07M | 722.38M | 96.84M | 220.96M | 698.66M | 322.39M | 230.88M | 116.46M | 154.21M | 165.59M | 137.60M | 149.45M | 340.87M | 415.57M | 198.91M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.77M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | 137.83M | 19.85M | 67.95M | 18.90M | -105.00M | 1.47M | 2.73M | 16.06M | 9.88M | 3.76M | -1.66M | 506.60M | -499.23M | 40.45M | -20.93M | -19.53M | 59.42M | 6.21M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.11M | -0.26M | | | | | | | | 84.95M | 2.92M | 1.09M | 12.14M | 11.42M | 3.05M | 2.29M | 0.52M | 2.50M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.61M | -189.62M | -315.17M | -95.49M | -160.06M | 1.68M | -338.24M | -448.73M | -239.68M | -730.77M | -573.62M | -69.94M | 255.15M | -131.13M | -185.26M | -323.67M | -60.50M | -126.83M | -344.84M | -184.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | 0.00M | -0.46M | -2.08M | -5.58M | -1.69M | -0.50M | -1.26M | -0.72M | -2.26M | -0.72M | -0.71M | -0.04M | -0.03M | -4.25M | -2.15M | 0.95M | 0.52M | -2.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000.00M | | | | | | -200.00M | | | | | 69.00M | 695.00M | 695.00M | 300.00M | | 220.00M | 628.11M | -700.00M | 5.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | 0.46M | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | -3.04M | 100.00M | 25.00M | 75.00M | | 50.00M | 312.00M | -212.00M | -100.00M | 1,177.00M | 35.00M | 28.00M | 275.00M | 580.00M | 25.00M | 370.00M | 25.00M | -294.50M | 105.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 49.00M | 50.00M | 28.00M | 49.00M | 62.00M | 24.00M | 1.00M | 107.00M | 29.00M | 31.00M | 52.00M | 98.00M | 24.00M | 46.61M | 73.00M | 67.00M | 50.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.82M | 27.84M | 30.16M | 31.81M | 33.12M | 33.38M | 33.89M | 35.14M | 36.99M | 42.96M | 44.70M | 45.09M | 48.19M | 48.90M | 50.09M | 50.40M | 52.05M | 53.18M | 54.15M | 56.82M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.97M | -4.86M | 135.83M | 31.53M | 304.04M | -98.54M | 279.75M | 388.15M | 210.33M | 721.91M | 471.82M | 51.26M | -146.32M | 6.48M | 288.99M | 294.27M | 1.09M | 463.51M | -75.30M | 174.35M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.35M | -170.59M | -187.72M | -95.91M | 149.03M | -5.99M | -122.24M | -11.77M | -12.43M | 17.75M | -94.45M | 2.25M | 84.02M | -102.71M | 91.52M | -66.51M | 20.16M | 214.88M | -173.47M | 5.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -181.17M | -186.49M | -154.23M | -66.96M | -224.55M | 350.93M | -786.13M | -48.04M | -204.04M | -672.05M | -315.04M | -209.95M | -141.28M | -132.26M | -177.79M | -174.72M | -69.88M | -462.68M | -168.90M | -183.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.35M | -170.59M | -187.72M | -95.91M | 149.03M | -5.99M | -122.24M | -11.77M | -12.43M | 17.75M | -94.45M | 2.25M | 84.02M | -102.71M | 91.52M | -66.51M | 20.16M | 214.88M | -173.47M | 5.83M |