|
Net Income (Quarter)
|
| | | | | | -4.21M | 0.72M | 46.09M | -0.72M | | 6.63M | | | | 1.11M | | 182.60M | 185.36M | 103.28M | 199.60M | 109.38M | 126.58M | 217.44M | 140.35M | 101.96M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.85M | 6.85M | 0.04M | 0.16M | 6.28M | |
|
Deferred Taxes (Quarter)
|
| | | | | | -7.46M | 3.07M | -6.16M | 15.09M | -6.42M | 7.62M | -9.76M | 14.32M | -8.77M | 19.60M | -11.49M | | 1.68M | -6.42M | -5.10M | -4.74M | 2.87M | -5.54M | 6.40M | 0.24M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 8.05M | 2.92M | 4.95M | 1.92M | 1.40M | 4.41M | 73.57M | 6.20M | 6.96M | 6.90M | 6.57M | | 0.07M | 12.69M | 0.12M | 0.16M | 0.16M | 0.16M | 0.16M | 2.10M |
|
Cash from Operations (Quarter)
|
| | | | | | 67.01M | 76.66M | 100.19M | 60.85M | 75.16M | 56.83M | 141.10M | 68.02M | 87.79M | 102.53M | 110.96M | | 16.72M | 58.17M | 6.71M | 54.49M | -6.78M | 28.49M | -17.59M | 88.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.69M | | | | 2.80M | 2.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 62.04M | 67.98M | 33.87M | 38.53M | 79.75M | 80.66M | 35.72M | 37.58M | 101.59M | 85.15M | 52.54M | | 54.84M | 55.17M | 64.50M | 63.59M | 64.94M | 69.74M | 69.75M | 67.28M |
|
Change in Receivables (Quarter)
|
| | | | | | -3.62M | -1.02M | 1.87M | 2.29M | 1.59M | -0.01M | 5.02M | 3.49M | 2.50M | -7.41M | 2.51M | | 4.38M | -0.89M | 6.05M | -5.53M | 4.04M | -4.76M | 12.03M | 5.13M |
|
Change in Account Payables (Quarter)
|
| | | | | | -13.98M | -5.83M | 0.51M | 18.02M | -1.99M | 4.12M | 5.49M | 1.70M | -1.92M | 0.87M | 0.92M | | 3.08M | -17.21M | -8.18M | 4.81M | -7.57M | -15.92M | 0.48M | 8.07M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | 11.86M | -1.82M | | | | | | | | | | | -4.20M | -4.25M | -4.32M | -12.75M | -4.42M | -4.47M | -4.55M | -4.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | 215.22M | 21.40M | 310.58M | | -172.87M | 145.56M | 102.91M | 156.85M | 139.25M | 48.50M | 4.03M | | | | 112.44M | | -2.06M | 161.27M | 664.13M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 111.30M | 39.59M | 9.65M | | 23.09M | 3.01M | 44.27M | 108.12M | 5.85M | | | 21.01M | 250.87M | 93.52M | 2.41M | 116.24M | 118.27M | 53.71M | 298.71M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 32.57M | 62.17M | 9.46M | 35.75M | 48.51M | 7.18M | 177.61M | 5.54M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | -56.01M | 103.43M | -18.90M | -338.79M | -83.93M | -8.63M | -66.58M | -102.97M | -288.19M | -65.61M | 216.53M | | | | 10.97M | 42.13M | 7.00M | | | 4.53M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | -156.18M | 34.15M | -98.88M | -436.79M | -238.08M | -294.19M | -263.86M | -271.13M | -341.22M | -174.49M | 127.97M | | -159.28M | 156.23M | -176.27M | 131.78M | 3.39M | -289.70M | -692.39M | 171.00M |
|
Other financing activities (Quarter)
|
| | | | | | 0.29M | 3.80M | 3.29M | 1.18M | 1.93M | 102.09M | 3.11M | 7.25M | 0.30M | 4.55M | 4.45M | | 0.13M | -0.47M | 0.65M | -0.52M | 0.06M | 194.10M | 25.34M | 127.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | 879.73M | 40.00M | 685.08M | 675.99M | -575.07M | 108.50M | 359.84M | 645.16M | 116.67M | 980.33M | -610.33M | | -699.10M | 1,169.10M | 420.00M | 60.00M | -375.60M | 775.67M | 670.41M | 200.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | 161.71M | 257.75M | 96.89M | -0.18M | 122.95M | 78.35M | | -222.26M | -0.06M | 8.54M | 0.04M | 23.63M | 386.79M | -0.87M | 0.06M | 0.06M | -0.22M | | 0.08M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | 15.38M | 15.68M | 15.98M | 16.02M | 16.18M | 28.45M | 30.70M | 32.12M | 29.97M | 38.59M | 40.94M | | 54.33M | -155.50M | 60.20M | 60.20M | 60.59M | -180.98M | 2.81M | 49.92M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | 151.19M | -209.63M | 154.91M | 380.21M | -93.40M | 232.83M | 245.88M | 108.67M | 281.05M | 102.08M | -260.07M | | 141.87M | -197.89M | 174.95M | -180.48M | 17.62M | 240.66M | 712.12M | -215.92M |
|
Change in Cash (Quarter)
|
| | | | | | 62.03M | -98.82M | 156.22M | 4.28M | -256.31M | -4.53M | 123.13M | -94.44M | 27.62M | 30.12M | -21.14M | | -0.69M | 16.51M | 5.39M | 5.79M | 14.23M | -20.55M | 2.14M | 43.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | -148.22M | 55.26M | -210.39M | 60.85M | 248.04M | -88.73M | 38.19M | -88.83M | -51.46M | 54.02M | 106.93M | | 16.72M | 58.17M | -105.73M | 54.49M | -4.72M | -132.78M | -681.72M | 88.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | 62.03M | -98.82M | 156.22M | 4.28M | -256.31M | -4.53M | 123.13M | -94.44M | 27.62M | 30.12M | -21.14M | | -0.69M | 16.51M | 5.39M | 5.79M | 14.23M | -20.55M | 2.14M | 43.11M |