|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -1.90M | -0.20M | -0.90M | -2.40M | -17.60M | -1.60M | -2.50M | -2.10M | -3.70M | -2.80M | -2.20M | -1.70M | -2.00M | -1.30M | -2.60M | -0.90M | -2.10M | -1.20M | -0.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 9.80M | 7.50M | 9.50M | 7.50M | 10.70M | 9.70M | 13.20M | 8.20M | 16.10M | 19.20M | 19.70M | 9.10M | 15.40M | 15.40M | 13.50M | 13.90M | 19.10M | 16.90M | 13.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.90M | 14.20M | 30.30M | -4.60M | 1.10M | 5.50M | 28.80M | 22.30M | -13.30M | 8.60M | -1.30M | -37.30M | -2.10M | -16.40M | -11.80M | 20.90M | -1.80M | -9.50M | 67.80M | -30.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.09M | | | | 0.11M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.70M | 3.50M | -0.10M | 0.20M | -3.80M | -5.00M | 42.40M | 5.80M | 12.00M | 2.10M | -19.90M | 3.60M | 20.70M | -14.30M | 3.00M | 2.90M | -3.90M | 9.50M | -19.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 16.90M | 67.80M | | | 28.30M | 28.30M | | | 86.60M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.20M | | | | 41.00M | | | | 0.41M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.30M | 228.60M | 326.90M | 287.10M | 175.60M | 149.90M | 422.80M | 399.90M | 221.30M | 286.20M | 547.70M | 481.60M | 173.40M | 201.10M | 595.00M | 440.10M | 251.50M | 341.70M | 676.80M | 543.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 35.50M | 16.40M | 14.90M | 15.30M | 13.70M | 13.60M | 13.70M | 13.40M | 13.20M | 12.90M | 12.80M | 12.90M | 12.80M | 13.50M | 13.20M | 13.40M | 14.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.40M | | | | 146.80M | | | | 152.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.40M | 103.10M | 117.50M | 142.00M | 141.00M | 143.00M | 151.00M | 152.50M | 148.40M | 154.90M | 161.10M | 152.60M | 150.90M | 156.80M | 160.70M | 163.80M | 186.40M | 185.50M | 191.40M | 185.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 118.00M | 9.60M | -100.60M | 77.80M | 211.40M | 6.30M | -331.90M | 55.20M | 201.70M | -50.90M | -233.80M | 102.20M | 273.60M | -129.30M | -266.90M | 85.20M | 187.80M | -16.70M | -204.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.70M | 91.50M | 126.40M | 132.70M | 160.40M | 130.20M | 159.80M | 162.20M | 193.60M | 161.00M | 311.70M | 206.30M | 152.80M | 191.40M | 96.80M | 162.50M | 168.00M | 102.90M | 222.00M | 184.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.50M | 4.20M | 1.70M | 24.10M | 6.20M | 4.00M | 27.60M | 0.90M | 1.40M | 19.10M | 5.70M | 68.40M | 1.40M | 2.20M | 2.00M | 49.10M | 17.70M | 1.50M | 3.80M | 1.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,634.50M | 4.90M | 148.20M | 39.90M | 339.90M | 1.20M | -0.50M | -0.40M | | | 12.30M | 181.10M | 13.00M | 2,059.80M | -4.70M | 2,271.30M | 2,274.60M | 5.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 130.00M | | | 483.60M | | 0.20M | | | 19.00M | | | 108.40M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.80M | -87.30M | -1759.10M | -113.50M | -302.50M | -166.20M | -472.00M | -112.30M | -61.70M | -141.50M | -306.00M | 345.70M | -163.80M | -370.00M | -108.00M | -2173.10M | -126.50M | -110.40M | -214.00M | -78.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.70M | -3.90M | -13.60M | 0.70M | -0.10M | -0.10M | | | -3.50M | -2.20M | -3.20M | -0.10M | 0.10M | 3.50M | 28.10M | -0.10M | -0.20M | 0.30M | -0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -562.20M | -63.80M | 600.20M | -68.50M | 18.40M | 7.00M | 72.40M | -273.00M | -181.10M | -116.50M | -64.90M | -223.10M | -658.70M | -19.60M | -164.30M | 1,899.50M | -532.90M | -73.20M | -618.60M | -470.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.10M | 49.10M | 49.10M | 49.10M | 53.20M | 53.10M | 53.20M | 53.10M | 57.20M | 57.20M | 57.20M | -170.80M | 62.00M | -62.00M | 183.60M | 60.80M | 66.00M | -64.50M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.10M | 77.50M | -832.00M | 105.10M | -108.50M | -9.30M | 23.20M | 14.60M | -21.50M | 28.20M | 176.80M | 604.20M | -649.10M | -188.50M | 322.70M | 166.50M | -407.90M | 158.10M | -155.80M | -5.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.60M | 137.10M | 200.50M | 154.40M | 15.20M | 19.70M | 263.00M | 237.70M | 27.70M | 125.20M | 236.00M | 275.30M | 20.60M | 9.70M | 498.20M | 277.60M | 83.50M | 238.80M | 454.80M | 358.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -307.10M | 77.50M | -832.00M | 105.10M | -108.50M | -9.30M | 23.20M | 14.60M | -21.50M | 28.20M | 176.80M | 604.20M | -649.10M | -188.50M | 322.70M | 166.50M | -407.90M | 158.10M | -155.80M | -5.80M |