|
Net Income (Quarter)
|
67.17M | -2.68M | -24.80M | -143.54M | -3.37M | -6.88M | -9.71M | -4.16M | 5.17M | -27.03M | -51.70M | -24.88M | -21.18M | 176.68M | 384.61M | -155.41M | -247.83M |
|
Share-based Compensation (Quarter)
|
-4.93M | | | -3.15M | -3.50M | 24.63M | -5.84M | -5.97M | -5.82M | 41.26M | -8.18M | -7.97M | -7.77M | 18.71M | 72.41M | 83.14M | 136.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | 0.82M | 0.04M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | -105.17M | | 210.34M | | -25.93M | | -0.11M | -9.52M | 0.52M | -0.10M | 0.28M | 16.26M | 31.75M | 140.41M |
|
Cash from Operations (Quarter)
|
| | | | 5.26M | 6.73M | -30.27M | -24.16M | -27.07M | 133.72M | -3.92M | 53.56M | 93.10M | 103.14M | 142.35M | 71.65M | 75.32M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 0.15M | 0.55M | 0.70M | 1.34M | 2.04M | 2.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | 33.93M | 36.08M | 47.31M | 63.82M | 85.23M | 99.18M | 121.25M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | 11.12M | -14.02M | 11.12M | 1.45M | 13.09M | 11.91M | 67.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | 45.03M | -0.58M | -34.22M | 6.46M | 48.68M | -13.01M | 9.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | 1.32M | 1.37M | 4.03M | -1.80M | 187.94M | -180.30M | -7.43M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | 52.47M | 22.18M | -48.98M | -3.44M | 12.65M | 1.09M | 18.29M |
|
Capital Expenditures (Quarter)
|
| | | | -38.97M | 209.68M | 9.09M | -40.48M | -81.28M | 254.52M | 105.83M | 139.06M | 144.45M | 184.11M | 180.31M | 539.69M | 949.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | 13.98M | 1.89M | | -35.00 | | 0.04M | 0.51M | 7.81M | 11.04M | 1.20M | | | 22.82M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | 53.71M | | | | 141.24M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | -18.59M | -2.16M | 16.33M | -14.90M | -60.01M | -439.88M | -387.14M | -180.29M | -442.88M | -370.18M | -280.88M | -850.95M | -1477.10M |
|
Other financing activities (Quarter)
|
| | | | -2.44M | | | -10.24M | 5.56M | | | | | | 6.60M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | 6.71M | 31.80M | 9.01M | 65.11M | 256.65M | 451.86M | 84.67M | 457.02M | 107.13M | 645.92M | 606.14M | 3,007.60M | 355.03M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | -0.65M | 40.11M | 9.31M | 65.68M | 257.08M | 399.64M | 83.95M | 147.71M | 107.61M | 262.53M | 618.36M | 1,632.43M | 380.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | -7.51M | | 64.17M | 26.14M | 169.39M | | 98.59M | 328.68M | -242.94M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | -0.90M | -0.62M | 0.21M | 0.01M | -0.18M | -0.80M | 0.37M | -1.59M | -0.29M | 1.30M | 0.12M | 0.03M | -0.57M |
|
Change in Cash (Quarter)
|
| | | | -6.61M | 36.36M | -4.94M | 26.04M | 169.57M | 145.71M | -306.38M | 330.28M | -242.65M | 378.89M | 467.61M | 2,228.30M | -1046.75M |
|
Free Cash Flow (Quarter)
|
| | | | 44.23M | -202.96M | -39.36M | 16.31M | 54.20M | -120.80M | -109.75M | -85.50M | -51.35M | -80.97M | -37.95M | -468.04M | -873.83M |
|
Net Cash Flow (Quarter)
|
| | | | -6.61M | 36.36M | -4.94M | 26.04M | 169.57M | 145.71M | -306.38M | 330.28M | -242.65M | 378.89M | 467.61M | 2,228.30M | -1046.75M |