|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.06M | 71.79M | 113.95M | 70.53M | 54.11M | 46.66M | 37.63M | 27.47M | 25.52M | 21.14M | 30.23M | 10.81M | 20.30M | 28.68M | 38.66M | 2.73M | 33.95M | 33.42M | -13.11M | 17.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.20M | | | 0.21M | 0.20M | | | 0.35M | | | | 0.37M | | | | 0.32M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 12.01M | -31.14M | 5.94M | 6.09M | 13.07M | -38.61M | 1.24M | -2.52M | -4.16M | 30.11M | 4.05M | -7.24M | 17.70M | -14.63M | -0.07M | 15.98M | 5.62M | 1.07M | -7.90M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.33M | 1.27M | 1.09M | -9.50M | -4.84M | 1.22M | 1.14M | -10.78M | -0.73M | 0.42M | 0.64M | 0.52M | 2.94M | 2.85M | 4.53M | 3.71M | 1.82M | 0.95M | 7.12M | 4.12M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.22M | | | | 0.08M | | | | 0.01M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -556.35M | -956.32M | 1,067.43M | 971.93M | -118.06M | -1320.63M | 2,049.47M | -546.67M | -334.36M | 548.62M | 331.89M | 38.40M | -237.85M | -202.01M | 530.82M | -281.11M | -238.45M | -948.12M | 803.37M | -1143.91M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.51M | 53.50M | 61.41M | 56.15M | 61.10M | 59.85M | 57.93M | 56.97M | 56.29M | 57.48M | 56.02M | 55.89M | 56.04M | 57.56M | 68.05M | 57.62M | 58.94M | 60.04M | 62.08M | 62.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.03M | 42.44M | 39.71M | -68.95M | -0.46M | 52.91M | 18.59M | -81.73M | 17.96M | -22.73M | 87.27M | -89.81M | 28.00M | -33.94M | 139.34M | -118.46M | 105.52M | 24.86M | -4.18M | -64.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 1.71M | 3.70M | 11.79M | 0.11M | 7.40M | 2.69M | 2.53M | 6.97M | 4.38M | 2.32M | 3.22M | 3.83M | 1.97M | 3.94M | 3.63M | 2.57M | 2.31M | 7.26M | 1.89M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 51.70M | | 78.47M | | 35.70M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.69M | 11.90M | 13.05M | 9.24M | 2.12M | 0.57M | 0.65M | 0.73M | 0.79M | 3.91M | 3.52M | 0.63M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 6.69M | 16.52M | 1.67M | 4.43M | 3.16M | 4.78M | 2.80M | 2.01M | 4.47M | 1.41M | 3.06M | 0.52M | 3.58M | 2.39M | 2.41M | 2.14M | 7.15M | 14.92M | 3.34M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.77M | -26.09M | -426.88M | -44.44M | -69.49M | -57.06M | 37.21M | 9.28M | 101.33M | 35.95M | -19.70M | -25.05M | -4.56M | -7.53M | -0.99M | -39.38M | -22.54M | -2.91M | -12.51M | -40.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 1.43M | 9.97M | 0.57M | 1.01M | 1.26M | 13.03M | 3.46M | -9.80M | -0.12M | 12.30M | -1.74M | -2.74M | -1.67M | 6.80M | -1.05M | 0.10M | 0.15M | 7.10M | 0.34M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.26M | 997.26M | -651.99M | -1096.66M | 159.30M | 1,386.99M | -2033.46M | 513.80M | 282.22M | -567.82M | -221.44M | -124.15M | 243.30M | 194.69M | -468.57M | 222.03M | 324.33M | 996.13M | -784.35M | 1,074.05M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.07M | 16.15M | 16.18M | 20.08M | -18.40M | 58.35M | 20.12M | 21.22M | 21.18M | 21.14M | 21.30M | 21.96M | 22.25M | 22.07M | -48.58M | 22.93M | 22.92M | 22.97M | 22.97M | 23.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.14M | 14.86M | -11.43M | -169.17M | -28.25M | 9.30M | 53.23M | -23.58M | 49.19M | 16.75M | 90.76M | -110.81M | 0.89M | -14.85M | 61.26M | -98.46M | 63.33M | 45.10M | 6.51M | -109.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -558.36M | -958.03M | 1,063.73M | 960.14M | -118.17M | -1328.04M | 2,046.78M | -549.20M | -341.33M | 544.24M | 329.57M | 35.18M | -241.68M | -203.98M | 526.88M | -284.74M | -241.02M | -950.43M | 796.10M | -1145.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.14M | 14.86M | -11.43M | -169.17M | -28.25M | 9.30M | 53.23M | -23.58M | 49.19M | 16.75M | 90.76M | -110.81M | 0.89M | -14.85M | 61.26M | -98.46M | 63.33M | 45.10M | 6.51M | -109.95M |