|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.09M | 93.42M | 107.34M | 151.78M | -468.99M | 116.28M | 110.38M | 145.31M | 128.72M | 132.40M | 132.45M | 221.05M | 107.87M | 102.95M | 103.97M | 112.92M | 375.83M | 385.17M | 146.46M | 180.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.97M | 217.82M | 224.96M | 230.82M | 235.31M | 235.28M | 242.50M | 252.86M | 259.68M | 268.59M | 267.39M | 273.11M | 277.26M | 281.98M | 290.13M | 294.39M | 299.02M | 304.29M | 311.13M | 309.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 6.70M | 6.69M | 7.72M | -2.52M | 6.56M | 5.76M | 5.80M | 5.90M | 8.71M | 8.72M | 11.29M | 8.28M | 8.84M | 7.92M | 8.86M | 17.62M | 12.67M | 9.60M | 9.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.58M | 20.41M | 25.95M | 32.52M | -133.36M | 28.40M | 26.93M | 34.54M | 28.73M | 30.39M | 32.30M | 41.95M | 26.69M | 23.89M | 26.75M | -14.30M | 95.32M | 101.22M | 38.29M | -83.84M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.27M | -0.00M | | 8.10M | 0.93M | -0.12M | | 3.23M | 0.12M | | | 9.38M | | | 0.00M | 12.27M | 0.03M | | 17.92M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 802.35M | | | 30.90M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.29M | 368.38M | 326.72M | 447.45M | 254.69M | 434.14M | 269.72M | 423.59M | 348.49M | 532.41M | 401.41M | 464.57M | 371.33M | 413.81M | 461.91M | 429.96M | 388.35M | 473.61M | 458.60M | 414.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.03M | 12.51M | 12.57M | 13.51M | 13.20M | 13.41M | 13.16M | 13.48M | 13.07M | 13.65M | 13.70M | 13.64M | 13.11M | 13.29M | 14.37M | 14.05M | 13.99M | 13.22M | 12.88M | 12.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.97M | 217.82M | 224.96M | 230.82M | 235.31M | 235.28M | 242.50M | 252.86M | 259.68M | 268.59M | 267.39M | 273.11M | 277.26M | 281.98M | 290.13M | 294.39M | 299.02M | 304.29M | 311.13M | 309.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.91M | 64.67M | -12.03M | 70.39M | -64.07M | 90.66M | -34.94M | 8.61M | -45.49M | 84.48M | -45.37M | 19.71M | -12.44M | 20.99M | 20.94M | 45.68M | -34.23M | -15.79M | -10.18M | 26.58M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.92M | 60.38M | 76.06M | 2,327.82M | 395.40M | -288.75M | 56.24M | 53.74M | 1,236.83M | 1,179.78M | -2211.24M | 99.98M | 706.18M | 759.92M | 1,350.27M | -2429.12M | 585.73M | -466.31M | 46.32M | 71.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | | 135.84M | 0.75M | 0.42M | 40.88M | -42.04M | 21.39M | 639.70M | 306.94M | 64.70M | 200.40M | -200.40M | | 1,524.71M | 328.50M | 339.40M | 59.70M | 124.89M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -549.68M | -851.69M | -749.00M | -944.40M | -620.57M | -1399.87M | -695.15M | -688.61M | -1273.38M | -142.12M | -253.19M | -1109.70M | -630.32M | -776.47M | -1271.38M | -358.13M | -102.20M | -870.17M | -434.11M | 85.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 6.60M | 1.75M | 0.56M | 2.74M | 2.87M | 0.24M | 0.97M | 3.16M | 5.99M | 1.44M | 2.46M | 1.69M | 5.84M | 3.09M | -0.35M | 1.39M | 3.10M | 0.55M | -0.38M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 791.64M | -791.64M | 3,655.83M | -3655.83M | 1,497.62M | | | 1,162.38M | 1,352.77M | 185.32M | -780.09M | 2,235.73M | 353.00M | 2,671.41M | -2838.41M | 5,015.69M | 30.00M | 200.00M | 200.00M | 253.07M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,157.58M | 1,419.26M | 8.81M | 608.83M | 708.85M | 9.84M | 608.46M | 758.75M | 1,209.97M | -1189.97M | 2,546.52M | 26.82M | 1,476.88M | 26.97M | 1,277.76M | 428.42M | 1,477.86M | 155.48M | 1,141.48M | 41.53M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 888.50M | 47.50M | 572.00M | -1378.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.78M | | 97.64M | 52.36M | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.45M | -0.02M | | 295.91M | | | | | | | | | | | | -0.52M | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.22M | -6.54M | 43.06M | 18.26M | 10.43M | 31.80M | -10.95M | 10.43M | 10.43M | 10.43M | 45.74M | -24.89M | 10.43M | 36.28M | 23.39M | 23.39M | 24.50M | 24.59M | -15.85M | 11.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.18M | 363.88M | 1,083.19M | -288.42M | 769.64M | 487.52M | 508.55M | -71.93M | 846.41M | -511.39M | -212.92M | 593.88M | 350.43M | 262.39M | 819.16M | -61.08M | -301.64M | 394.95M | -27.74M | -485.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -405.57M | -119.43M | 660.91M | -785.38M | 403.76M | -478.21M | 83.12M | -336.95M | -78.48M | -121.10M | -64.70M | -51.24M | 91.43M | -100.27M | 9.69M | 10.75M | -15.49M | -1.61M | -3.25M | 14.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.37M | 308.00M | 250.67M | -1880.37M | -140.71M | 722.89M | 213.48M | 369.85M | -888.34M | -647.37M | 2,612.65M | 364.60M | -334.85M | -346.11M | -888.36M | 2,859.08M | -197.38M | 939.92M | 412.28M | 342.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -405.57M | -119.43M | 660.91M | -785.38M | 403.76M | -478.21M | 83.12M | -336.95M | -78.48M | -121.10M | -64.70M | -51.24M | 91.43M | -100.27M | 9.69M | 10.75M | -15.49M | -1.61M | -3.25M | 14.19M |