|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.84M | -3.10M | -63.44M | -104.00M | -18.54M | 3.97M | -51.28M | -26.43M | 11.67M | 18.89M | -22.26M | -152.00M | 26.94M | -19.29M | 233.10M | -172.90M | -57.73M | 84.91M | 338.57M | -73.74M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 3.72M | 3.54M | 3.54M | 12.39M | 2.06M | 2.11M | 7.90M | 3.58M | 3.50M | 4.80M | 6.60M | 10.74M | 1.66M | 6.61M | 9.82M | 8.45M | 5.75M | 5.86M | 17.81M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.39M | 155.46M | -160.80M | 78.72M | -75.56M | 140.48M | -15.78M | 1.32M | 5.04M | -4.89M | 106.56M | 0.16M | 0.52M | 121.36M | -122.25M | 0.39M | -8.62M | 350.16M | -260.06M | 291.73M |
|
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 |
|
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 Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.01M | 0.96M | 2.63M | 7.75M | -4.19M | 2.18M | 11.90M | -1.29M | 3.66M | -6.06M | 8.11M | -10.36M | 12.37M | -9.69M | 20.85M | 2.42M | -10.85M | 0.14M | 13.01M | 10.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.39M | | | 4.55M | 260.07M | -260.07M | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.06M | -50.77M | 21.48M | 19.85M | -18.15M | 105.00M | 3.37M | 1.47M | 2.73M | 16.06M | -20.26M | 141.59M | 329.19M | 37.92M | -499.23M | 7.64M | 164.44M | -119.82M | -52.26M | 244.29M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.64M | -15.64M | 17.76M | 3.42M | 4.82M | -16.37M | 19.88M | -0.50M | 1.42M | -3.41M | -2.26M | -0.72M | -0.71M | -0.04M | -0.03M | 0.63M | -7.04M | 0.95M | 24.51M | 12.11M |
|
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 |
|
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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.38M | 23.88M | -8.38M | -36.49M | -255.01M | 350.93M | -63.74M | -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 |