|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 46.53M | 10.95M | 64.26M | 58.97M | 66.25M | -29.93M | -2.04M | 11.79M | 4.88M | -18.40M | 1.89M | -3.70M | 0.26M | -16.84M | -0.45M | -4.93M | 0.28M | 1.67M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 1.80M | 0.68M | 1.26M | 2.10M | 2.00M | -0.33M | 1.90M | 2.00M | 2.30M | 0.87M | 1.89M | 1.90M | 1.80M | 2.48M | 1.92M | 1.60M | 1.60M | 3.84M | 1.60M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.63M | -21.86M | 7.51M | -33.06M | -17.07M | 31.04M | 28.05M | -51.84M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.58M | 1.83M | 0.84M | | 1.37M | 3.42M | | 1.87M | 3.35M | 16.97M | 9.13M | 0.53M | 29.88M | 2.35M | 4.27M | 1.86M | 15.03M | -0.47M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.13M | -101.50M | -9.33M | 14.74M | 64.44M | 62.97M | 216.99M | -1.14M | 50.01M | 17.91M | -15.66M | 23.45M | 1.06M | 263.77M | -1.88M | 108.47M | -76.48M | 434.68M | -34.55M | 590.19M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.42M | -2.29M | | -5.74M | -4.56M | -7.43M | | 9.77M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.42M | | | | | -7.43M | 20.17M | 9.72M | 8.26M | 25.34M | 23.20M | 30.32M | -6.77M | 14.94M | 14.06M | 11.27M | 15.78M | 6.17M | 12.40M | 12.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.71M | 1.58M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.24M | 47.28M | -22.52M | -21.98M | 0.18M | 34.46M | -26.77M | 4.89M | 2.99M | 3.85M | 9.59M | -2.33M | -1.29M | 2.04M | -0.36M | 0.86M | -3.52M | 8.87M | -3.24M | 13.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90M | -1.08M | -29.28M | -19.19M | -9.44M | -25.67M | -13.20M | -23.39M | -1.95M | 10.88M | 28.44M | -12.97M | 9.29M | 62.76M | -81.29M | 24.13M | 7.43M | -22.63M | -23.34M | 3.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.17M | 39.48M | 1.42M | 0.10M | 5.49M | 0.51M | 33.76M | 1.02M | 13.10M | 30.12M | 1.31M | 33.37M | 22.08M | 10.47M | 7.10M | 1.22M | 49.43M | 14.82M | 36.73M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.38M | | -123.57M | 247.13M | -247.13M | | | | | 38.71M | | 32.06M | -32.06M | | -16.02M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 7.74M | 0.03M | 5.15M | 6.17M | 114.40M | 28.51M | 4.60M | -5.65M | -0.24M | -0.61M | 0.72M | 59.99M | -0.75M | -46.36M | 54.84M | -11.53M | | -10.08M | 2.19M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.29M | 561.62M | 44.43M | 371.14M | 301.19M | -659.15M | 13.83M | 295.72M | 498.21M | 614.09M | 532.96M | 499.37M | 544.75M | 570.73M | 659.27M | 414.83M | 620.14M | 558.51M | 546.34M | 724.69M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1120.16M | -121.88M | -265.33M | -1122.96M | -551.23M | 90.71M | 31.95M | 48.19M | 286.49M | 255.59M | 431.09M | 305.02M | 259.27M | 373.80M | 496.88M | 307.27M | 438.44M | 493.45M | 360.07M | 668.94M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 11.01M | 31.46M | 11.48M | -20.23M | -1.39M | -83.05M | 9.32M | 37.02M | -16.93M | 18.82M | -0.02M | | 19.49M | -60.11M | -58.75M | 76.85M | -22.42M | 34.15M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.77M | 107.74M | 4.04M | 118.61M | 97.50M | -220.15M | | | | | | 72.12M | 20.00M | -92.12M | 79.48M | 210.77M | | -42.82M | 116.56M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,607.34M | 2,267.33M | -2715.56M | 4,208.16M | 1,809.46M | 1,646.90M | 105.91M | 1,940.01M | 1,920.65M | 340.64M | 490.78M | 827.61M | 581.58M | 305.39M | 451.98M | 1,235.53M | 1,149.76M | -514.77M | 414.69M | 866.66M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.92M | 28.82M | 123.38M | 0.40M | -0.12M | | 0.11M | 0.00M | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.31M | 31.07M | 32.23M | 34.35M | 48.45M | 48.45M | 42.50M | 44.67M | 53.21M | 62.26M | 64.78M | 54.43M | 50.75M | 54.29M | 44.60M | 44.04M | 23.84M | 22.83M | 22.60M | 3.63M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 949.02M | 236.16M | 321.42M | 1,084.98M | 431.76M | -79.44M | -173.12M | -131.18M | -147.76M | -404.15M | -402.00M | -347.93M | -277.88M | -665.52M | -547.81M | -354.99M | -432.32M | -951.79M | -298.59M | -1267.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00M | 12.79M | 46.75M | -23.24M | -55.03M | 74.24M | -22.27M | -84.12M | 176.05M | -74.80M | -28.22M | -31.45M | 47.99M | -43.46M | -52.81M | 65.61M | -55.69M | 1.81M | 25.25M | -8.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.13M | -101.50M | -9.33M | 14.74M | 64.44M | 62.97M | 216.99M | -1.14M | 50.01M | 17.91M | -15.66M | 23.45M | 1.06M | 263.77M | -1.88M | 108.47M | -76.48M | 434.68M | -34.55M | 590.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00M | 12.79M | 46.75M | -23.24M | -55.03M | 74.24M | 75.82M | -84.12M | 188.74M | -130.65M | 13.43M | -19.46M | -17.56M | -27.95M | -52.81M | 60.75M | -70.36M | -23.66M | 26.93M | -8.33M |