|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 65.22M | 134.73M | 190.45M | 194.26M | 197.62M | 189.84M | 165.21M | 149.81M | 141.76M | 69.70M | 112.81M | 125.54M | 77.44M | 150.65M | 164.56M | 144.77M | 125.72M | 117.33M | 120.56M | 106.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.30M | 2.20M | 2.10M | 2.56M | 3.70M | 3.20M | 3.09M | 2.21M | 2.60M | 2.50M | 0.01M | 0.82M | 0.90M | 1.40M | 4.60M | 0.96M | 0.96M | 2.99M | 1.25M | 1.25M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 13.61M | 10.85M | 7.00M | 5.19M | 7.35M | 7.09M | 6.38M | 2.52M | 2.71M | -6.26M | 9.05M | 0.65M | 0.28M | 2.10M | -5.39M | 2.00M | 2.29M | 11.40M | -6.29M | 3.38M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 31.39M | 25.61M | 28.10M | 28.97M | 35.07M | 26.47M | 25.16M | 15.50M | 21.58M | 12.32M | 9.21M | -14.62M | -38.12M | 6.06M | | 10.69M | 18.55M | 21.72M | | -1.43M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.29M | 1.19M | 3.29M | 0.14M | 0.27M | 0.31M | -0.08M | | -0.00M | 9.10M | -9.09M | 0.54M | 0.79M | 12.34M | -11.14M | 0.58M | -0.26M | 15.78M | -14.87M | 12.62M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 89.86M | 42.66M | 1.33M | 0.04M | 1.63M | 0.19M | 0.03M | | | | | 0.47M | -1.96M | -0.05M | 1.63M | 0.30M | 2.20M | -0.00M | | 0.55M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 312.33M | 373.60M | 418.25M | 398.67M | 638.78M | 400.81M | 446.61M | 302.82M | 304.79M | 255.34M | 287.25M | 257.52M | 267.73M | 342.86M | 245.25M | 287.70M | 212.66M | 223.58M | 248.13M | 205.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.69M | 4.15M | 3.95M | 3.01M | 2.88M | 2.78M | 2.61M | 1.46M | 1.34M | 1.28M | 0.90M | 0.68M | 0.68M | 0.67M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.11M | 3.62M | 3.73M | 3.53M | 3.02M | 2.64M | 1.93M | 1.95M | 1.99M | 2.06M | 2.56M | 2.27M | 2.35M | 2.47M | 3.54M | 4.03M | 3.40M | 3.96M | 3.24M | 3.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 154.06M | 163.49M | 165.38M | 160.72M | 160.92M | 158.54M | 154.66M | 148.44M | 146.88M | 141.44M | 138.80M | 136.08M | 135.54M | 134.95M | 134.90M | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 20.12M | 23.50M | -13.58M | 23.84M | -22.38M | 10.08M | -55.66M | 25.33M | 5.90M | 0.94M | -12.72M | 5.87M | 12.23M | -33.05M | -1.53M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -7.73M | -3.26M | 2.24M | 4.14M | -7.10M | 3.77M | 3.81M | 15.12M | -13.47M | 8.22M | 15.18M | -1.91M | 5.33M | 17.47M | -50.54M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1,138.63M | 1,074.10M | 642.45M | 511.03M | 238.99M | 139.79M | 53.25M | 35.32M | 84.20M | 31.85M | 56.88M | -74.31M | -293.85M | 298.16M | 1,595.77M | -20.20M | -79.99M | -170.43M | 557.01M | -51.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 64.18M | 47.38M | 52.01M | 57.27M | 69.54M | 91.01M | 78.91M | 87.58M | 92.73M | 92.32M | 79.92M | 89.56M | 111.17M | 85.37M | | 67.78M | 63.11M | 64.76M | | 58.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -1074.41M | -1026.79M | -590.51M | -453.89M | -169.72M | -49.09M | 25.73M | 52.26M | 8.54M | 60.34M | 23.15M | 15.22M | -182.71M | -212.62M | -175.00M | 47.63M | -16.37M | -849.68M | 44.56M | 6.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 35.65M | -35.98M | -0.47M | 5.51M | 2.84M | 0.17M | 1.64M | | | 3.01M | -8.81M | -0.03M | -0.03M | 0.17M | -0.11M | 0.05M | 0.52M | -0.36M | -0.21M | -0.27M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4,158.58M | 2,049.57M | 977.00M | 932.60M | 573.00M | 297.00M | 150.00M | 55.00M | 15.00M | 1,500.00M | 40.00M | 200.00M | 1,119.86M | 1,090.63M | 370.00M | 155.00M | 1,399.91M | 160.00M | 315.00M | 806.53M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3,511.59M | 1,490.37M | 654.83M | 766.69M | 892.32M | 422.27M | 368.09M | 226.50M | 301.71M | 1,360.59M | 338.34M | 303.34M | 1,196.78M | 923.50M | 217.75M | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 169.49M | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -16.76M | 99.28M | -81.72M | -106.25M | -187.06M | -179.07M | -116.66M | -13.12M | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.56M | -0.30M | | | 169.06M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.03M | -13.03M | -13.03M | | -14.27M | -15.89M | -15.89M | | -18.18M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.20M | 1.80M | 42.83M | 13.03M | 3.20M | 2.60M | -70.04M | 13.03M | 13.00M | 2.60M | -63.44M | 200.00M | 13.00M | 13.00M | 13.03M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 580.62M | 657.68M | 193.43M | 18.08M | -482.36M | -364.81M | -453.05M | -345.53M | -351.20M | -322.92M | -311.93M | -320.58M | -99.40M | -56.03M | -61.76M | -398.36M | 676.90M | -187.29M | -311.86M | -222.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -181.46M | 4.49M | 21.17M | -37.14M | -13.29M | -13.09M | 19.29M | 9.55M | -37.87M | -7.24M | -1.52M | -47.84M | -14.38M | 74.21M | 8.50M | -63.03M | 873.20M | -813.40M | -19.18M | -9.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -826.30M | -700.50M | -224.21M | -112.36M | 399.79M | 261.02M | 393.36M | 267.50M | 220.59M | 223.50M | 230.37M | 331.82M | 561.59M | 44.70M | -1350.51M | 307.90M | 292.66M | 394.01M | -308.88M | 257.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -181.46M | 4.49M | 21.17M | -37.14M | -13.29M | -13.09M | 19.29M | 9.55M | -37.87M | -7.24M | -1.52M | -47.84M | -14.38M | 74.21M | 8.50M | -63.03M | 873.20M | -813.40M | -19.18M | -9.94M |