|
Net Income (Quarter)
|
153.84M | 3.36M | 40.10M | 0.65M | -9.57M | -3.68M | -3.67M | 18.51M | 129.03M | 10.37M | 8.21M | | 67.89M | 17.13M | 131.09M | 5.02M | 194.94M | 69.29M | 24.28M | 287.46M | 7.97M | 26.94M | 82.17M | 474.03M | 16.18M | -0.36M | 34.46M | 1.90M | 0.72M | 2.48M | 2.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -180.06M | | | |
|
Gains from Investment Securities (Quarter)
|
9.58M | | 4.43M | 8.99M | 36.74M | 4.38M | 5.07M | 54.00M | 25.92M | | 1.30M | 496.31M | 46.73M | 4.86M | | -190.45M | 39.89M | 1.00M | 15.14M | 114.99M | 16.63M | 0.91M | 2.67M | 415.50M | 23.91M | | 103.04M | -142.62M | -15.25M | 61.75M | 66.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 17.82M | | | | | | | | 58.17M | | 13.51M | 4.94M | 300.75M | 39.49M | | | 68.25M | 20.00M | | 10.26M | 5.68M | 0.26M | 14.81M | 14.81M | | 160.70M | | 0.47M |
|
Non-cash Items (Quarter)
|
19.52M | 5.55M | -24.95M | 15.08M | 2.25M | 14.76M | 19.05M | 0.29M | 8.21M | 6.17M | 5.88M | 7.06M | 7.79M | 13.20M | 18.37M | 12.72M | 18.57M | 23.77M | 18.62M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
169.81M | 209.63M | 110.05M | 144.09M | 288.05M | 244.32M | 62.36M | 176.37M | 196.10M | 63.94M | 306.63M | 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)
|
136.18M | 141.63M | 135.89M | 145.36M | 140.25M | 139.81M | 139.58M | 136.67M | 136.86M | 137.12M | 141.01M | 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)
|
-7.47M | -8.19M | 4.04M | -3.77M | 2.48M | -2.08M | 6.07M | -8.49M | 10.47M | 1.00M | -22.77M | 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)
|
14.89M | -25.07M | 10.40M | -3.82M | 12.12M | -0.78M | 66.81M | -44.35M | 30.91M | -18.89M | 20.21M | -13.47M | 40.61M | -14.67M | 8.61M | -12.95M | -21.91M | -28.78M | 11.79M | -2.83M | 3.23M | -1.07M | -5.35M | 6.32M | -17.31M | 0.68M | 10.83M | -8.52M | 1.03M | -10.14M | 15.64M |
|
Capital Expenditures (Quarter)
|
38.92M | 228.21M | -121.14M | 70.69M | 30.25M | -15.12M | 83.66M | 46.01M | 10.99M | 75.95M | -34.13M | 112.86M | 44.05M | 39.32M | 23.13M | 99.15M | 57.46M | 55.60M | 57.36M | 22.99M | | 8.96M | 162.70M | 39.69M | 87.23M | -16.56M | 268.91M | 138.63M | 0.94M | 143.14M | -14.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
20.86M | 23.02M | | 76.05M | 38.88M | 10.66M | -0.55M | 78.74M | 127.20M | 3.59M | 4.97M | 4.42M | 306.02M | | 38.82M | 72.40M | 499.37M | 148.80M | 86.26M | 293.18M | 120.27M | | 210.45M | 53.29M | 340.00M | -5.28M | 41.12M | 197.45M | 2.87M | 127.38M | 7.79M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 240.47M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
3.59M | 41.88M | 0.87M | 18.02M | 101.84M | 21.12M | 3.06M | 154.45M | 73.61M | -54.31M | 81.22M | 86.77M | | 1.99M | 56.47M | 1.80M | 0.63M | 55.00M | 44.18M | -283.93M | 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)
|
-178.43M | -40.88M | 141.51M | -164.40M | 7.34M | 200.02M | -156.26M | -571.46M | 60.42M | -37.16M | -24.93M | -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)
|
0.09M | 4.24M | 4.91M | -7.07M | | | 14.94M | 0.04M | 92.24M | -68.92M | 86.29M | -62.21M | | 108.35M | 12.40M | -81.67M | 9.08M | 0.44M | 30.50M | 3.95M | 20.75M | -15.46M | 35.13M | 17.91M | 5.08M | 46.65M | -14.26M | 29.09M | | 29.48M | 1.37M |
|
Long-Term Debt Issuances (Quarter)
|
353.86M | 166.28M | 688.07M | 1,439.97M | 660.34M | 240.71M | 702.32M | 878.52M | 937.52M | 346.65M | 900.00M | 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)
|
138.29M | 505.72M | 352.21M | 1,079.02M | 525.25M | 672.28M | 265.13M | 101.49M | 1,197.31M | 439.50M | 1,029.79M | 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)
|
| | | | 0.96M | 8.86M | 2.37M | 14.80M | 15.47M | 5.86M | 1.62M | 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)
|
| | | | | | | | | 19.80M | 24.50M | -0.20M | | | 291.14M | -0.17M | 290.71M | -0.17M | | -0.23M | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
-24.33M | -0.00M | 0.00M | 48.66M | -4.00M | -9.00M | -35.60M | 127.55M | | 8.00M | 20.00M | | | | 243.30M | | 262.50M | 36.90M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
10.51M | -136.69M | 320.26M | -137.01M | 117.96M | 118.32M | 118.66M | 119.36M | 126.94M | 127.16M | 127.28M | -264.87M | 34.09M | 222.03M | 128.23M | -310.38M | 23.16M | 249.66M | 136.51M | 136.58M | 10.47M | 30.26M | 369.99M | -329.26M | 60.29M | 176.87M | -176.95M | 20.36M | 118.87M | 118.97M | 119.03M |
|
Cash from Financing Activities (Quarter)
|
107.21M | 274.31M | 239.96M | -2004.22M | -41.93M | -581.15M | 288.04M | 239.63M | -328.95M | -53.62M | -288.03M | 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)
|
98.60M | 443.05M | 491.51M | -2024.53M | 253.46M | -136.82M | 194.13M | -155.47M | -72.43M | -26.85M | -6.33M | 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)
|
130.90M | -18.58M | 231.19M | 73.40M | 257.80M | 259.44M | -21.30M | 130.36M | 185.11M | -12.01M | 340.76M | 22.96M | 263.05M | -82.56M | 223.65M | 215.25M | 357.47M | -25.73M | 287.43M | 228.20M | 309.13M | 129.55M | 218.23M | 267.05M | 107.28M | 6.66M | -10.01M | 90.00M | 275.71M | -96.49M | 265.33M |
|
Net Cash Flow (Quarter)
|
98.60M | 443.05M | 491.51M | -2024.53M | 253.46M | -136.82M | 194.13M | -155.47M | -72.43M | -26.85M | -6.33M | 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 |