|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.29M | 330.20M | -77.29M | -39.47M | -92.10M | -453.40M | -36.25M | -128.05M | -142.87M | -153.72M | -159.67M | -136.58M | -195.34M | -124.54M | -208.71M | -208.06M | -202.43M | 128.48M | -232.94M | -216.15M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 3.40M | 24.93M | -15.78M | 4.27M | 4.22M | 4.89M | 4.97M | 1.01M | 2.29M | 2.73M | 2.46M | 3.42M | 3.52M | 3.21M | 5.30M | 4.82M | 4.84M | 5.90M | 6.74M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.39M | 0.48M | 0.67M | 0.28M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | -2.12M | 0.57M | -1.44M | -0.71M | 0.93M | -1.02M | -0.62M | -0.23M | -0.83M | 2.92M | 1.51M | 0.14M | 1.58M | 1.56M | 0.80M | 0.95M | 1.32M | 1.21M | 1.92M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.61M | 74.73M | 65.44M | 49.98M | 169.57M | 52.52M | 80.73M | 57.99M | 107.40M | 49.38M | 61.09M | 67.43M | 100.05M | 54.87M | 88.49M | 70.52M | 112.39M | 50.20M | 77.38M | 66.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 3.84M | 7.16M | 9.12M | 9.12M | 7.53M | 5.34M | 4.16M | 4.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.85M | 82.95M | 75.67M | 75.09M | 75.38M | 76.34M | 75.03M | 74.30M | 74.40M | 72.66M | 71.38M | 74.41M | 75.93M | 84.16M | 95.22M | 91.20M | 93.99M | 87.70M | 86.02M | 89.23M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | 15.33M | -28.10M | 1.74M | 6.84M | 12.91M | -22.05M | 1.65M | -9.41M | 29.46M | -30.60M | 3.26M | -10.27M | 34.16M | -24.98M | 3.31M | 0.36M | 17.92M | -25.02M | 7.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | -21.07M | 0.79M | -27.75M | 35.13M | 62.84M | -13.39M | 3.34M | 24.73M | -3.25M | 1.72M | -22.63M | 6.98M | 20.51M | -29.27M | 43.71M | -46.49M | 18.49M | 10.61M | 1.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | -27.91M | 7.02M | 10.69M | 6.84M | | 14.87M | 20.50M | 11.32M | 27.88M | 7.33M | 34.52M | 0.58M | 15.89M | 6.84M | 260.09M | -231.59M | 231.59M | 28.67M | 241.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.03M | 14.50M | 26.09M | 4.91M | 17.77M | 1.69M | 5.02M | 23.23M | 6.46M | 0.82M | 0.01M | 12.86M | 109.49M | 159.79M | 25.70M | 5.53M | 34.32M | 34.85M | 13.85M | 2.10M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.18M | -21.16M | 46.95M | 4.16M | -4.47M | -48.05M | 118.17M | -59.25M | -26.60M | 20.23M | -26.98M | -56.37M | 65.98M | 37.16M | -83.04M | -231.62M | -3.51M | -7.17M | -54.71M | -338.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.75M | | 0.96M | -0.96M | 6.44M | 13.25M | -12.23M | | 0.78M | 4.27M | -3.25M | | -1.02M | 1.16M | 0.10M | 4.15M | -5.39M | 14.16M | 0.68M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | 25.00M | 105.00M | 147.00M | 420.00M | 80.00M | 184.00M | 35.00M | 270.00M | 20.00M | 110.00M | 825.00M | 340.00M | 100.00M | 159.10M | | 100.00M | 150.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.10M | 46.73M | 53.24M | 67.56M | 191.83M | 93.44M | 538.66M | 57.42M | 188.98M | 78.19M | 225.24M | 32.68M | 330.71M | 1,435.02M | 122.01M | 12.66M | 112.36M | 10.30M | 221.38M | 258.57M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.45M | 0.37M | -0.07M | -0.05M | -0.03M | -0.03M | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.48M | 0.12M | 41.31M | 35.40M | -76.39M | | 41.81M | 39.33M | 38.99M | 39.16M | 39.20M | 41.03M | 39.84M | -120.07M | 50.43M | 45.73M | 45.87M | 46.18M | 0.83M | 51.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -340.00M | -59.72M | -95.19M | -79.87M | -158.57M | 11.69M | -174.34M | -19.63M | -57.47M | -87.45M | 0.67M | -54.48M | -117.70M | -144.53M | 161.58M | 42.07M | 46.25M | -50.67M | -124.86M | 311.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M | -7.64M | -102.20M | 40.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.81M | 102.64M | 58.42M | 39.29M | 162.73M | 52.52M | 65.86M | 37.50M | 96.08M | 21.51M | 53.77M | 32.91M | 99.46M | 38.98M | 81.65M | -189.57M | 343.98M | -181.38M | 48.71M | -174.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.22M | -6.14M | 17.21M | -25.73M | 6.53M | 16.16M | 24.55M | -20.89M | 23.33M | -17.84M | 34.78M | -43.42M | 48.32M | -52.50M | 167.03M | -119.03M | 155.13M | -7.64M | -102.20M | 40.18M |