|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | -276.18M | -84.00M | -405.33M | 68.59M | 65.41M | -44.69M | 178.15M | 64.35M | -231.24M | -254.79M | -161.17M | 87.99M | -180.96M | -152.52M | 11.29M | 25.55M | -168.12M | 52.80M | 56.79M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | | 0.01M | | 0.01M | | | | 0.01M | | | | 0.01M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 459.58M | -458.85M | | | | | | -32.49M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.10M | | 126.82M | | 53.24M | | 1,522.92M | | 239.57M | | 305.08M | | 132.01M | | 181.63M | | 67.19M | | 164.94M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | -1.05M | 0.01M | | 0.01M | -1.19M | | | 0.01M | -0.55M | | | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | 53.08M | 0.02M | 0.05M | 0.08M | 288.37M | 0.12M | 258.39M | 0.04M | 394.98M | 0.07M | 160.15M | 0.06M | 307.46M | 0.05M | 115.89M | 0.09M | 297.42M | 0.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | -0.00M | | 0.87M | | -0.00M | | 1.05M | | | | 0.75M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.57M | -187.97M | 246.39M | -285.10M | 203.10M | -324.81M | 278.26M | -404.51M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.00M | -8.02M | -0.16M | 0.01M | 0.06M | -302.02M | 0.09M | 36.94M | -0.09M | -137.39M | -0.20M | -356.31M | -0.07M | -441.18M | -0.00M | 236.13M | -0.17M | -457.71M | 0.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.21M | 7.21M | -8.48M | 7.30M | 10.65M | 7.27M | -13.57M | 7.18M | 4.88M | 7.29M | -11.24M | 7.58M | 4.65M | 7.61M | -12.42M | 7.45M | 4.83M | 7.59M | -9.42M | 8.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.03M | -89.79M | 0.15M | -0.03M | 0.00M | 195.41M | 0.04M | -70.91M | -0.09M | -190.42M | 0.09M | 201.43M | -0.03M | 105.37M | -0.05M | 59.14M | 0.06M | 110.20M | 0.18M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -0.00M | | | | | | -3.26M | | -3.26M | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.80M | | | | 529.22M | | | | 381.92M | | | | 287.22M | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | 53.08M | 0.02M | 0.05M | 0.08M | 288.37M | 0.12M | 258.39M | -150.53M | 582.94M | -246.32M | 445.25M | -203.04M | 632.27M | -278.20M | 520.40M | 0.09M | 297.42M | 0.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | -44.74M | 0.02M | 0.03M | 0.14M | 181.76M | 0.24M | 224.42M | -0.14M | 67.17M | -0.03M | 5.26M | -0.04M | -28.35M | 0.00M | 411.15M | -0.02M | -50.10M | 0.53M |