|
Net Income (Quarter)
|
| | | | | | | | | | | 8.60M | 67.89M | 17.87M | 149.10M | -13.39M | 206.76M | 69.29M | 20.41M | 232.71M | 9.20M | 25.39M | 77.46M | 474.03M | 15.23M | -0.36M | 34.46M | -1.17M | 0.72M | 2.48M | 2.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -180.06M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | -60.48M | 55.82M | 4.86M | | -105.01M | 202.33M | 1.00M | 15.14M | 201.88M | | 0.91M | 2.67M | -79.47M | 23.91M | | 103.04M | -79.49M | | -23.05M | 81.74M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 13.51M | 4.94M | 300.75M | 39.49M | | | 68.25M | 20.00M | | 10.26M | -20.84M | 0.26M | 14.81M | 14.81M | | 160.70M | | 0.47M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | 7.06M | 7.79M | 13.20M | 18.37M | 12.72M | 18.57M | 23.77M | 18.62M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | 135.83M | 307.10M | -43.24M | 246.78M | 314.40M | 414.93M | 29.87M | 344.79M | 251.20M | 309.13M | 138.51M | 380.93M | 306.74M | 194.52M | -9.90M | 258.91M | 228.62M | 276.64M | 46.65M | 250.95M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | 166.00M | 145.30M | 140.31M | 133.39M | 138.88M | 148.92M | 140.72M | 129.61M | 142.75M | 153.87M | 134.32M | 135.77M | 159.45M | 131.11M | 141.83M | 147.55M | 145.71M | 150.65M | 148.89M | 146.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | 2.42M | 19.39M | -10.41M | 0.47M | 13.83M | -51.51M | -2.31M | -9.46M | -20.62M | 7.62M | -5.27M | 0.42M | 5.51M | -0.97M | 6.03M | -6.94M | -10.04M | -0.80M | -1.56M | 2.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | -13.47M | 2.84M | 23.10M | -18.60M | 14.26M | -21.91M | 21.31M | -38.31M | -2.83M | 3.23M | -9.66M | 3.25M | 6.32M | -17.31M | -9.13M | 10.27M | 1.85M | 12.77M | -6.14M | -22.65M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | -19.11M | 20.61M | 62.75M | 54.69M | 67.59M | 57.46M | 55.60M | 35.95M | 320.41M | | 105.12M | -9.57M | 115.81M | 49.88M | 331.12M | 7.56M | -265.85M | 113.75M | 163.46M | -15.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | 306.02M | | 38.82M | 72.40M | 499.37M | 148.80M | 86.26M | 293.18M | 120.27M | | 210.45M | 53.29M | 340.00M | 243.07M | 41.12M | 197.45M | 2.87M | 127.38M | 7.79M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 240.47M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | 86.77M | 0.55M | 1.44M | 56.47M | 1.80M | 0.63M | 55.00M | 44.18M | 44.21M | 69.35M | 26.81M | 0.34M | 0.41M | 16.76M | 0.01M | 0.01M | -16.78M | 0.01M | 0.01M | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | -163.09M | 172.09M | -1.20M | -136.88M | -676.27M | 527.68M | 543.00M | -50.28M | -298.32M | 82.76M | -149.28M | -130.62M | -377.33M | 149.87M | -624.47M | -5.78M | -198.36M | -241.60M | -190.66M | -259.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | 175.57M | | 108.35M | -90.93M | 195.72M | 24.57M | -15.05M | 0.46M | 9.90M | | 29.56M | -24.26M | 53.04M | 51.35M | -37.30M | 37.67M | 14.83M | | 29.48M | 1.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | 1,228.73M | 625.00M | 600.00M | 548.00M | 1,820.00M | 1,499.38M | 83.98M | 17.00M | 661.89M | 600.00M | 798.28M | 315.00M | 715.00M | 800.00M | 946.46M | 1,130.00M | 1,592.41M | 887.50M | 437.75M | 675.36M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | 1,073.72M | 884.68M | 622.54M | 563.08M | 677.40M | 2,529.84M | 270.61M | 50.98M | 728.68M | 233.20M | 80.25M | 29.91M | 968.90M | 907.43M | 700.14M | 932.10M | 396.90M | 909.62M | 122.50M | 559.44M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | 2.56M | 8.00M | 1.67M | 0.54M | 1.64M | 1.61M | 2.86M | 0.59M | 2.71M | 3.68M | 6.45M | 3.61M | 5.51M | 12.02M | 1.67M | 1.59M | 1.51M | 2.52M | 1.29M | 3.21M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | -0.20M | | | 291.14M | -0.17M | 290.71M | -0.17M | | -0.23M | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | 243.30M | | 262.50M | 36.90M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | -264.87M | 34.09M | 1.48M | 348.78M | -279.90M | 172.14M | 9.37M | 19.16M | 345.25M | 20.37M | 253.33M | -64.92M | 339.06M | 19.48M | 217.68M | 118.78M | 118.81M | 118.87M | 118.97M | 119.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | 48.63M | -471.39M | -98.56M | -115.38M | 856.31M | -1317.11M | -377.04M | -203.84M | -241.91M | 181.54M | 225.26M | 61.62M | -414.08M | -475.30M | 83.14M | 18.67M | 1,017.31M | -197.19M | 114.51M | -282.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | 21.37M | 7.81M | -143.00M | -5.48M | 494.44M | -374.50M | 195.83M | 90.67M | -289.03M | 573.44M | 214.50M | 311.92M | -484.67M | -130.91M | -551.23M | 271.80M | 1,047.57M | -162.14M | -29.50M | -291.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | 154.93M | 286.49M | -105.99M | 192.09M | 246.81M | 357.47M | -25.73M | 308.84M | -69.21M | 309.13M | 33.40M | 390.50M | 190.93M | 144.64M | -341.02M | 251.34M | 494.48M | 162.89M | -116.81M | 266.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | 21.37M | 7.81M | -143.00M | -5.48M | 494.44M | -374.50M | 195.83M | 90.67M | -289.03M | 573.44M | 214.50M | 311.92M | -484.67M | -130.91M | -551.23M | 271.80M | 1,047.57M | -162.14M | -29.50M | -291.37M |