|
Net Income (Quarter)
|
24.61M | -36.18M | -85.76M | -22.94M | -74.91M | 13.11M | 309.21M | -109.64M | 94.76M | 73.30M | -37.46M | 157.71M | -140.61M | -51.95M | -430.74M | -121.51M | -125.78M | -16.66M | 80.99M | -66.41M | 195.15M | 250.47M | 3.48M | 89.86M | 13.67M | -2.07M | 85.91M | -112.44M | 12.38M | 88.18M | -57.69M | -9.86M | -185.96M | -95.91M | -203.61M |
|
Share-based Compensation (Quarter)
|
| 0.30M | 0.07M | 0.30M | 1.26M | 1.00M | 0.76M | 1.26M | 1.96M | 1.94M | 1.80M | 1.63M | 2.35M | 2.35M | 2.35M | 2.66M | 3.02M | 2.61M | 2.70M | 3.32M | 4.05M | 4.31M | 4.28M | 3.94M | 4.75M | 0.39M | 3.87M | 2.75M | 2.79M | 3.31M | 5.60M | 4.14M | 4.40M | 4.96M | 4.92M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 53.00 | | 0.06M | 0.07M | 0.07M | 0.23M | 0.26M | 0.27M | 0.27M | 0.62M | 0.66M | 0.67M | 0.39M | 0.92M | 0.93M | 0.97M | | 1.62M | 1.62M | 1.64M | | 1.36M | 1.39M | 1.49M | | 1.01M | 1.03M | 1.46M | |
|
Gains from Investment Securities (Quarter)
|
| | | 3.55M | 3.41M | 0.12M | 3.08M | 3.31M | 0.01M | 0.00M | 3.79M | 0.71M | 0.01M | 0.01M | -0.83M | 5.06M | 1.07M | 0.03M | 3.16M | 4.48M | 1.15M | 0.63M | -2.35M | 0.28M | 0.57M | 0.30M | -7.45M | 1.44M | 1.45M | 3.11M | -1.79M | 2.38M | 2.92M | 3.00M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | 0.24M | | 12.36M | 1.42M | | | | | | | | | | | | | | | | | | | | | | | 223.88M | 60.21M | 170.39M |
|
Cash from Operations (Quarter)
|
| 39.17M | 51.62M | 39.65M | 67.47M | 36.58M | 119.76M | 41.12M | 141.50M | 149.79M | 61.32M | 110.23M | 81.38M | 70.45M | 39.86M | 66.96M | 132.14M | 88.55M | 123.74M | 113.61M | 240.75M | 184.56M | 170.81M | 62.86M | 214.23M | 65.73M | 176.26M | 96.43M | 289.36M | 227.47M | 349.34M | 268.24M | 351.64M | 114.17M | 201.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 14.38M | 14.84M | 13.18M | | 19.41M | 22.76M | 21.26M | | 26.90M | | 29.42M | | 30.89M | 32.05M | 30.76M | |
|
Amortization of Deferred Charges (Quarter)
|
| 0.38M | 0.38M | 0.38M | 2.23M | 0.98M | 0.66M | 1.19M | 1.21M | 1.33M | 1.48M | 1.47M | 2.52M | 1.41M | 1.41M | 3.14M | 3.79M | 3.15M | 3.30M | 3.42M | 3.54M | 3.66M | 3.77M | 4.15M | 3.48M | 3.62M | 3.79M | 2.60M | 2.49M | 1.85M | 2.37M | 1.83M | 1.86M | 2.90M | 1.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 42.05M | 48.01M | 53.80M | 77.22M | 97.97M | 95.08M | 74.19M | 105.75M | 95.44M | 104.93M | 105.96M | 102.24M | 92.08M | 113.81M | 116.64M | 115.30M | 102.26M | 119.92M | 112.72M | 119.36M | 105.50M | 133.05M | 166.74M | 192.55M | 184.62M | 205.78M | 242.57M | 289.82M | 303.67M | 305.11M | 311.61M | 301.75M | 293.40M | 274.81M |
|
Change in Receivables (Quarter)
|
| 19.60M | 17.35M | -2.36M | -17.10M | 23.92M | -3.67M | -2.31M | 34.42M | -17.39M | -20.52M | 11.58M | -6.41M | -3.44M | 32.92M | 17.11M | -4.47M | -41.71M | 64.47M | 56.82M | 0.58M | -81.18M | 8.86M | -36.82M | 1.69M | 31.31M | -16.53M | -8.02M | 4.94M | -21.11M | 15.61M | -32.04M | -31.82M | -7.86M | -13.73M |
|
Change in Account Payables (Quarter)
|
| -7.76M | -0.71M | -16.93M | -36.19M | -0.90M | 5.20M | -8.28M | 31.93M | 8.89M | -25.02M | -18.55M | 31.19M | 10.86M | 3.60M | -10.98M | 14.75M | -5.37M | -4.67M | 9.38M | 13.98M | -6.68M | 7.58M | -4.89M | 1.00M | -26.17M | -30.34M | 10.71M | -54.31M | 56.23M | -16.45M | 1.07M | -3.53M | -25.02M | 4.63M |
|
Change in Accured Expenses (Quarter)
|
| 39.24M | 24.09M | -2.46M | 55.01M | -12.13M | -8.37M | -25.93M | -11.23M | 10.41M | -8.71M | 13.34M | 2.70M | 15.79M | -27.63M | 5.33M | 43.27M | -32.20M | 48.41M | -26.42M | 59.71M | -39.97M | 80.21M | -116.64M | 93.66M | -66.54M | -7.45M | -65.25M | 83.00M | -58.99M | 42.54M | -83.29M | 74.05M | -57.90M | 0.58M |
|
Other Working Capital Changes (Quarter)
|
| 1.55M | 4.02M | 1.42M | 12.16M | 0.95M | -11.90M | -11.37M | -0.89M | 0.88M | 26.50M | -18.32M | 3.19M | -6.71M | -14.10M | 3.35M | 16.06M | -2.81M | 2.30M | -4.50M | 35.94M | -2.86M | 7.97M | -7.74M | 31.52M | -10.80M | -20.06M | 5.82M | -0.67M | 29.50M | -27.68M | 2.14M | -26.50M | 16.48M | -8.02M |
|
Capital Expenditures (Quarter)
|
| 18.09M | 106.38M | 33.96M | 107.00M | 33.38M | 66.56M | 102.40M | 127.20M | -204.98M | 438.79M | 66.71M | 87.92M | -57.11M | 265.43M | 65.75M | 29.97M | -22.92M | 220.53M | 53.32M | 74.77M | 81.51M | 113.57M | 103.96M | 9.36M | -22.63M | 470.75M | 101.79M | 167.38M | 86.03M | 153.72M | 72.71M | -23.79M | 21.41M | 411.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | 0.33M | 4.28M | 0.21M | 0.16M | 0.35M | 1.25M | 0.09M | 0.25M | | | | | | | 1.02M | 0.14M | 0.54M | 0.15M | 0.51M | 0.52M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 7.80M | | | 4.57M | | | | | | | | |
|
Acquisitions (Quarter)
|
| -0.00M | 0.22M | | | | | 32.92M | | | 5.00M | 293.10M | | 7.91M | 11.08M | 8.32M | -2.92M | | | 3.50M | | -7.00M | 7.00M | 17.62M | -17.62M | 17.62M | -17.62M | 916.04M | | -916.04M | 936.21M | 14.85M | | -13.15M | 48.29M |
|
Divestments (Quarter)
|
| | 445.69M | 210.90M | -210.89M | -0.02M | 1,694.47M | -451.17M | -387.75M | 2,042.11M | 457.42M | 289.46M | -751.50M | | | | | | | | | | -15.00M | | | | | 142.00M | | | 4.68M | | | | |
|
Cash from Investing Activities (Quarter)
|
| -29.42M | -63.44M | -30.01M | 182.04M | -47.97M | -66.56M | -135.31M | -121.84M | -143.32M | -95.49M | -376.68M | -74.91M | -133.56M | -93.75M | -72.74M | -53.90M | -85.52M | -81.59M | -59.38M | -57.85M | -81.42M | -113.33M | -106.98M | -205.61M | -79.29M | -120.75M | -937.64M | -125.20M | -105.18M | -152.25M | -143.31M | -149.00M | -112.38M | -142.06M |
|
Other financing activities (Quarter)
|
| | | | | | 0.01M | | 0.28M | 0.04M | -10.25M | 1.28M | 0.08M | 0.04M | -13.21M | 19.39M | 0.97M | 0.04M | 35.75M | 4.48M | | 0.13M | -4.41M | | 7.38M | 0.08M | | 5.52M | 0.17M | 0.10M | 27.08M | -4.95M | 0.01M | 1.12M | 12.97M |
|
Cash from Financing Activities (Quarter)
|
| -3.18M | -3.36M | -28.52M | -183.95M | 22.46M | -3.20M | 0.01M | 22.46M | -4.90M | 30.51M | 286.38M | -5.57M | -12.38M | 55.75M | 36.53M | -77.87M | -8.96M | -31.72M | -45.73M | -152.77M | -147.14M | -77.83M | 117.12M | -7.26M | 10.45M | -34.90M | 829.58M | -146.36M | -113.51M | -133.59M | -29.39M | -47.53M | -58.46M | -29.14M |
|
Dividends Paid - Common (Quarter)
|
| | 6.04M | 210.90M | 466.68M | -1775.07M | -596.97M | 450.91M | -450.59M | 0.32M | 1,515.73M | 0.83M | -0.82M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 6.57M | -17.21M | -18.89M | 65.56M | 11.06M | 50.00M | -94.19M | 42.13M | 1.58M | -3.66M | 19.93M | 0.90M | -75.48M | 1.86M | 30.75M | 0.38M | -5.93M | 10.43M | 8.50M | 30.13M | -43.99M | -20.34M | 73.00M | 1.36M | -3.11M | 20.61M | -11.64M | 17.80M | 8.78M | 63.49M | 95.54M | 155.11M | -56.67M | 30.58M |
|
Free Cash Flow (Quarter)
|
| 21.08M | -54.76M | 5.68M | -39.54M | 3.19M | 53.19M | -61.27M | 14.29M | 354.77M | -377.47M | 43.52M | -6.54M | 127.57M | -225.57M | 1.20M | 102.17M | 111.48M | -96.79M | 60.29M | 165.99M | 103.05M | 57.24M | -41.10M | 204.87M | 88.36M | -294.49M | -5.37M | 121.99M | 141.44M | 195.62M | 195.53M | 375.42M | 92.76M | -209.79M |
|
Net Cash Flow (Quarter)
|
| 6.57M | -15.18M | -18.89M | 65.56M | 11.06M | 50.00M | -94.19M | 42.13M | 1.58M | -3.66M | 19.93M | 0.90M | -75.48M | 1.86M | 30.75M | 0.38M | -5.93M | 10.43M | 8.50M | 30.13M | -43.99M | -20.34M | 73.00M | 1.36M | -3.11M | 20.61M | -11.64M | 17.80M | 8.78M | 63.49M | 95.54M | 155.11M | -56.67M | 30.58M |