|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.42M | -65.92M | -61.76M | -65.27M | -79.04M | -86.28M | -82.72M | -81.64M | -81.27M | -30.11M | -84.13M | -97.77M | -103.40M | -56.15M | -136.07M | -96.61M | -120.08M | -129.72M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28M | 6.36M | | | 9.72M | 8.18M | | | 9.34M | 9.09M | 2.08M | | 11.54M | 9.70M | | | 68.76M | 4.06M | 17.41M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | -0.01M | | | | | | | | | 6.82M | 624.75M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.27M | 51.52M | 91.59M | 71.31M | 98.04M | 66.75M | 119.51M | 83.18M | 108.87M | 115.99M | 133.76M | 101.66M | 127.24M | 116.26M | 152.55M | 128.16M | 149.63M | 111.75M | 141.17M | 106.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -6.15M | -5.09M | -6.17M | -7.07M | -12.96M | -8.29M | -6.27M | -7.28M | -8.12M | -7.59M | -6.40M | -5.77M | -6.16M | -9.19M | -4.93M | -4.39M | -4.13M | -4.65M | -2.94M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.52M | 0.52M | 0.56M | 0.77M | 0.84M | 0.86M | 1.00M | 1.00M | 1.00M | 1.01M | 1.27M | 1.25M | 1.25M | 1.13M | 1.25M | 1.34M | 1.33M | 1.33M | 1.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.68M | 41.22M | 42.47M | 46.61M | 51.15M | 56.57M | 59.43M | 58.79M | 60.45M | 65.84M | 66.28M | 67.90M | 69.24M | 71.83M | 86.74M | 71.19M | 81.17M | 76.82M | 72.93M | 73.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.22M | -1.24M | -0.75M | 2.21M | 2.63M | -1.39M | 0.28M | 4.85M | -1.51M | 0.40M | -0.85M | -0.26M | -1.54M | 1.85M | -4.87M | 2.67M | -1.57M | -1.85M | 0.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.03M | -9.87M | 10.73M | -11.34M | 25.65M | -15.74M | 15.30M | -16.96M | 33.92M | -27.61M | 21.09M | -20.91M | 25.16M | -16.46M | 9.94M | -21.39M | 29.42M | -25.59M | 14.63M | -24.23M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 904.09M | 541.51M | 445.01M | 547.47M | 980.83M | 355.12M | 734.26M | 76.91M | 310.61M | 190.31M | 1,068.03M | 168.86M | 60.64M | 208.45M | 79.15M | 83.20M | 89.15M | 81.93M | 63.04M | 48.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.67M | 11.18M | 15.31M | | | | 16.24M | | | 10.79M | | 34.42M | 6.86M | | 50.10M | 78.85M | 51.16M | 28.25M | 122.75M | 132.26M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -903.56M | -560.05M | -471.62M | -578.61M | -1005.59M | -393.38M | -765.88M | -129.83M | -377.07M | -403.67M | -1153.78M | -212.83M | -172.53M | -296.83M | -29.04M | -4.34M | -37.99M | -53.68M | 59.71M | 84.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | -0.00M | | 5.51M | 1.37M | 0.41M | 2.81M | 0.23M | | | 3.68M | 0.29M | 0.63M | | | 9.31M | 0.03M | 0.02M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 968.56M | 281.00M | 392.00M | 860.00M | 1,402.00M | 60.00M | 646.92M | | | | 1,129.88M | | | | | | | | 35.00M | 244.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 798.03M | 281.60M | 267.63M | 723.55M | 1,127.55M | 57.88M | 350.38M | 4.17M | 0.37M | 2.58M | 3.94M | 2.53M | 0.28M | 6.65M | 0.24M | 0.24M | 100.24M | 0.25M | 41.93M | 230.22M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 782.71M | 533.93M | 305.71M | 419.07M | 696.83M | 387.63M | 652.60M | | 298.14M | 325.00M | 290.12M | | 79.81M | 279.62M | 477.60M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.35M | 38.52M | 51.98M | 53.88M | 57.51M | 59.57M | 76.30M | 76.40M | 78.47M | 80.69M | 90.94M | 90.95M | 91.64M | 94.06M | 101.55M | 101.78M | 100.11M | 99.58M | 99.58M | 97.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 821.26M | 492.32M | 384.88M | 492.77M | 910.38M | 326.28M | 879.44M | -86.93M | 215.19M | 237.85M | 1,323.54M | -100.08M | -18.59M | 174.71M | 375.20M | -117.31M | -358.40M | -206.71M | -314.94M | -210.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.04M | -16.21M | 4.85M | -14.53M | 2.82M | -0.35M | 233.07M | -133.57M | -53.01M | -49.82M | 303.52M | -211.25M | -63.87M | -5.87M | 498.71M | 6.50M | -246.77M | -148.64M | -114.06M | -19.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -825.82M | -489.99M | -353.42M | -476.16M | -882.79M | -288.37M | -614.75M | 6.28M | -201.74M | -74.32M | -934.27M | -67.20M | 66.60M | -92.20M | 73.40M | 44.96M | 60.48M | 29.82M | 78.12M | 58.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.04M | -16.21M | 4.85M | -14.53M | 2.82M | -0.35M | 233.07M | -133.57M | -53.01M | -49.82M | 303.52M | -211.25M | -63.87M | -5.87M | 498.71M | 6.50M | -246.77M | -148.64M | -114.06M | -19.49M |