|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.01M | 10.35M | -265.15M | 73.51M | 23.80M | 39.12M | 50.90M | 79.41M | 53.41M | 76.29M | 81.73M | 19.66M | 91.57M | 83.98M | 114.83M | -26.11M | 100.34M | 121.07M | 92.74M | 92.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.72M | 3.43M | 3.65M | -9.94M | -5.96M | -2.59M | 2.89M | 2.42M | 3.56M | 3.10M | 3.40M | 2.63M | 5.09M | -2.99M | -3.44M | 48.20M | 5.95M | 3.30M | -3.42M | 59.77M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 4.91M | -60.83M | 12.03M | 5.86M | 9.48M | 10.65M | 11.80M | 12.57M | 17.66M | 16.20M | 18.86M | 9.41M | 14.52M | 14.77M | -7.31M | 2.57M | 7.05M | 58.52M | 14.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.71M | -340.85M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.56M | 95.26M | 82.54M | 41.21M | 32.22M | 63.42M | 65.54M | 132.94M | 16.48M | 211.47M | 96.28M | 216.00M | 123.29M | 179.32M | 206.50M | 247.38M | 36.54M | 93.92M | 227.53M | 312.21M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.89M | 55.13M | 53.46M | 50.23M | 49.96M | 50.12M | 50.42M | 50.95M | 51.11M | 51.70M | 53.45M | 54.91M | 57.64M | 59.48M | 60.65M | 62.55M | 63.73M | 65.67M | 66.87M | 67.85M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.38M | -15.89M | -3.58M | 96.18M | 50.78M | 31.73M | 43.74M | -98.45M | 98.32M | -75.44M | 41.89M | -27.08M | 30.04M | -10.63M | -30.44M | 29.57M | 122.31M | 82.86M | -1.89M | -154.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21M | 11.19M | 53.57M | -53.34M | 3.90M | | -70.55M | -5.51M | 73.20M | -68.14M | 269.90M | 126.77M | 81.05M | 88.56M | 76.38M | -252.86M | 78.69M | 71.47M | 67.28M | 47.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 11.98M | 17.20M | 12.18M | 14.28M | 9.03M | 9.59M | 4.00M | 8.03M | 12.50M | 1.32M | 4.24M | 2.41M | 6.64M | 4.78M | 6.56M | 0.08M | 11.50M | 16.75M | 2.67M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47M | | 1.65M | 3.90M | | | | | | 37.50M | | | 65.23M | | 12.63M | 97.25M | | 9.20M | 9.27M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.30M | -19.81M | -11.17M | -15.51M | -24.70M | -34.95M | -31.61M | -48.34M | -65.17M | -85.55M | -139.90M | -122.53M | -78.64M | -147.15M | -71.61M | -102.74M | -175.86M | -62.97M | -59.73M | -53.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.09M | 0.12M | | 2.34M | 1.55M | | 0.00M | 0.12M | | -0.19M | -0.03M | 1.51M | 2.59M | -4.17M | 9.49M | 0.26M | -2.79M | -0.03M | -0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.27M | -74.73M | -70.05M | -45.27M | -9.94M | -35.76M | -22.04M | -41.02M | -5.19M | -116.02M | 49.14M | -103.01M | -2.01M | -53.84M | -121.36M | -137.28M | 115.95M | -13.64M | -189.16M | -226.84M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | 0.72M | 1.32M | -19.56M | -2.42M | -7.29M | 11.89M | 43.59M | -53.88M | 9.90M | 5.51M | -9.54M | 42.64M | -21.68M | 13.53M | 7.37M | -23.37M | 17.30M | -21.36M | 31.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.35M | 84.07M | 28.98M | 94.55M | 28.32M | 63.42M | 136.09M | 138.46M | -56.72M | 279.60M | -173.62M | 89.23M | 42.24M | 90.76M | 130.12M | 500.24M | -42.15M | 22.45M | 160.25M | 265.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | 0.72M | 1.32M | -19.56M | -2.42M | -7.29M | 11.89M | 43.59M | -53.88M | 9.90M | 5.51M | -9.54M | 42.64M | -21.68M | 13.53M | 7.37M | -23.37M | 17.30M | -21.36M | 31.75M |