|
Net Income (Quarter)
|
238.97M | -136.73M | 406.20M | 349.37M | 281.37M | 186.22M | -79.28M | 157.35M | 42.39M | 51.45M | -37.66M | 6.25M | -13.64M | 87.44M | 117.78M | 95.31M | -156.32M | 113.83M | 83.87M | 131.54M | 74.42M | 14.17M | 47.24M | 16.34M | 121.56M | 74.88M | 91.88M | 84.47M | -275.81M | 216.68M | 141.33M | 242.28M | 164.26M | 271.28M | 216.69M | 265.96M | 140.91M | 53.61M | -48.78M | 293.19M | 207.32M | 332.25M | 196.97M | 423.55M | 203.81M | 276.25M | 280.65M | 350.02M | 123.50M | 225.98M | 540.38M | 198.50M |
|
Depreciation and Depletion (Quarter)
|
1.23M | | 1.62M | | 2.06M | | 1.84M | 1.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
6.31M | 6.36M | 8.70M | 7.46M | 5.34M | 62.23M | 7.52M | 8.14M | 7.92M | 7.80M | 8.41M | 8.12M | 9.17M | 9.54M | 8.48M | 11.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | 0.28M | -17.86M | 0.21M | -1.90M | 0.01M | 2.83M | -1.17M | -0.25M | 2.58M | -2.60M | -0.32M | 14.97M | 0.37M | 13.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | 0.01M | 0.01M | 0.12M | 0.00M | 0.02M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-4668.17M | 1.90M | -16.65M | 48.41M | 54.97M | 0.69M | 1.73M | 36.56M | 0.17M | 9.37M | -0.00M | -21.05M | -0.23M | 1.82M | 30.39M | -1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | 3.11M | | | | 0.00M | 0.00M | | -3.91M | 27.01M | 1.89M | | -18.52M | -74.02M | 40.22M | | -19.98M | 245.94M | 42.56M | | -0.62M | 37.89M | 49.63M | | -478.69M | 676.57M | 9.48M | | 0.59M | -1819.35M | 1,828.21M | | -104.81M | -759.13M | 1,246.77M | | 341.61M | -1210.93M | 846.49M | | -2.07M | 434.76M | 421.95M | | -11.34M | 559.80M | -567.16M | |
|
Cash from Operations (Quarter)
|
19.81M | 869.52M | -302.49M | 1,587.85M | 1,009.62M | 1,373.88M | -845.84M | -5.07M | -597.86M | 65.00M | 11.27M | -6.40M | -25.25M | 94.27M | -328.38M | -366.30M | -291.82M | -12.34M | -888.09M | -670.76M | 80.51M | -1368.11M | -435.61M | 306.16M | -349.85M | -941.47M | -388.77M | -402.94M | -363.24M | 212.40M | 163.30M | -438.12M | -741.12M | -327.93M | -774.71M | -752.29M | 224.15M | -792.35M | 24.59M | -190.51M | 707.57M | -699.05M | 318.27M | -560.05M | 710.04M | 432.17M | 841.32M | 807.62M | 1,994.20M | 415.70M | 1,340.74M | -483.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.94M | 1.29M | -0.36M | -33.85M | 11.12M | 1.04M | 3.90M | 1.12M | 0.74M | 1.09M | 1.23M | 11.12M | 0.87M | 0.94M | 0.91M | 34.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
21.45M | -29.46M | -4.47M | 113.29M | -77.36M | 150.60M | -88.62M | 49.40M | -34.98M | -3.31M | 14.12M | -13.02M | -69.09M | 36.93M | 37.98M | -0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-4.97M | 6.58M | -5.29M | 17.21M | -1.14M | -1.05M | -3.42M | -5.94M | -30.17M | -0.46M | 27.87M | -29.48M | 57.76M | 18.59M | -45.87M | -30.32M | 135.30M | 8.95M | -65.66M | -41.81M | 37.72M | -104.69M | -23.17M | 156.94M | 3.54M | 4.89M | 10.61M | -45.72M | 6.00M | 108.97M | -8.98M | -71.47M | 4.29M | -1.55M | -156.10M | -56.74M | 7.10M | 101.86M | 43.73M | -51.42M | -132.78M | 202.20M | 69.69M | -160.64M | 7.44M | 131.67M | -139.11M | 252.64M | -144.37M | 470.93M | -463.64M | 365.49M |
|
Capital Expenditures (Quarter)
|
3.95M | 3.22M | 4.30M | 0.59M | 4.29M | 7.15M | 3.06M | 2.17M | 3.26M | 3.51M | 1.82M | 2.09M | 2.80M | 2.47M | 2.89M | 3.75M | 10.25M | 10.94M | 6.73M | 5.23M | 2.86M | 4.27M | 7.31M | 3.98M | 2.99M | 2.66M | 6.42M | 4.72M | 3.06M | 5.02M | 0.53M | 7.33M | 3.28M | 4.67M | 7.20M | 12.07M | 8.52M | 9.92M | 9.94M | 7.41M | 8.88M | 12.25M | 23.05M | 23.01M | 26.07M | 29.24M | 26.89M | 9.31M | 21.98M | 22.92M | 11.49M | 15.79M |
|
Acquisitions (Quarter)
|
| | | | | | | | 64.44M | | -0.00M | 0.00M | | | | | | | | | | | | | | | | | 35.84M | | 81.98M | -238.65M | | 778.14M | 279.28M | -0.02M | 301.62M | 0.05M | -0.02M | -0.07M | | | | 43.90M | 8.00M | | 5.68M | 54.21M | 1,722.71M | | 3.46M | 5.29M |
|
Change in Acquisitions & Divestments (Quarter)
|
0.38M | 0.58M | -0.80M | 79.64M | 3,075.97M | -3071.74M | 7.46M | 7.68M | 18.48M | 17.61M | 4.89M | 19.00M | 5.52M | 28.03M | 36.41M | 75.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-3.95M | -3.22M | -54.62M | -0.59M | -4.29M | -67.15M | -3.06M | -2.17M | -67.69M | -3.51M | -1.82M | -2.09M | -2.80M | -2.47M | -2.89M | -3.75M | -10.25M | -10.94M | -6.73M | -5.23M | -2.86M | -4.27M | -7.31M | -3.98M | -2.99M | -2.66M | -6.42M | -4.72M | -38.91M | -5.02M | -82.51M | -10.33M | -3.28M | -782.81M | -286.48M | -12.05M | -310.15M | -9.98M | -9.92M | -7.33M | -8.88M | -12.25M | -23.05M | -66.90M | -34.07M | -29.24M | -32.58M | -63.52M | -1744.69M | -22.92M | -14.95M | -21.08M |
|
Other financing activities (Quarter)
|
164.45M | 130.13M | 254.00M | 546.02M | 158.61M | 13.02M | 120.82M | 46.75M | 0.53M | -0.62M | 88.22M | -88.05M | 47.37M | -47.94M | 0.57M | 132.93M | 0.65M | 46.62M | 98.45M | -142.90M | | 0.76M | 70.23M | 0.02M | 2.14M | -5.40M | 284.56M | -399.13M | -2.12M | 125.82M | -138.74M | 374.43M | 0.34M | 984.61M | 42.50M | -1015.95M | 0.86M | 242.12M | 119.78M | 234.03M | 93.58M | 587.41M | -680.09M | 854.55M | 180.56M | 254.40M | 38.13M | -403.42M | 123.71M | 36.44M | -212.83M | 959.67M |
|
Cash from Financing Activities (Quarter)
|
14.57M | -907.40M | 510.50M | -1731.60M | -1059.05M | -1257.33M | 843.68M | 108.59M | 589.81M | -33.52M | 279.75M | -254.50M | 17.38M | 68.59M | 403.73M | 391.06M | 60.78M | 47.28M | 943.58M | 603.23M | -85.65M | 1,378.67M | 439.99M | -327.71M | 353.33M | 1,091.79M | 305.54M | 371.66M | 1,445.55M | -483.32M | -134.68M | 116.34M | 817.21M | 1,077.66M | 798.11M | 810.64M | 93.04M | 722.46M | 111.59M | 200.98M | -821.14M | 723.64M | -244.10M | 633.73M | -666.63M | -458.90M | -784.22M | 478.16M | -1177.73M | -567.20M | -1225.10M | 542.86M |
|
Dividends Paid - Common (Quarter)
|
112.39M | 112.14M | 1,454.09M | -1258.43M | 459.51M | 586.46M | 139.09M | 137.94M | 28.45M | 19.87M | 34.80M | 134.64M | 23.23M | 59.23M | -21.19M | 57.20M | 7.82M | 39.05M | 2.21M | 212.57M | 91.78M | -56.45M | 11.47M | 265.85M | 75.48M | -40.33M | 43.07M | 245.45M | -1.93M | -20.49M | 357.38M | -83.45M | 141.77M | 146.41M | -306.11M | -2.33M | 211.89M | 194.48M | -529.82M | 426.68M | -7.96M | 54.26M | 10.64M | 973.72M | -5.42M | 637.67M | 337.10M | 341.54M | 445.09M | 428.17M | -371.03M | 364.31M |
|
Exchange Rate Effect (Quarter)
|
-13.66M | 9.05M | 16.78M | 10.78M | 0.56M | 1.41M | -7.14M | -27.59M | -3.74M | 4.19M | -3.05M | -3.20M | -0.88M | -5.74M | -0.26M | -14.94M | 2.42M | 9.27M | 0.42M | 5.26M | 4.61M | 3.62M | -0.32M | 13.59M | 9.76M | -20.95M | -5.37M | 22.18M | -14.12M | -1.69M | 32.60M | 3.16M | -2.75M | 6.11M | -24.12M | 1.66M | -4.65M | -13.31M | -17.63M | 25.34M | 4.71M | -7.76M | -16.12M | 29.67M | -11.29M | -5.92M | 41.17M | -64.42M | 38.77M | 65.54M | -113.68M | -45.86M |
|
Change in Cash (Quarter)
|
16.78M | -32.05M | 170.17M | -133.56M | -53.17M | 50.81M | -12.36M | 73.77M | -79.49M | 32.16M | 286.14M | -266.19M | -11.55M | 154.65M | 72.19M | 6.08M | -238.87M | 33.27M | 49.18M | -67.51M | -3.39M | 9.91M | -3.26M | -11.95M | 10.25M | 126.72M | -95.02M | -13.82M | 1,029.29M | -277.63M | -21.29M | -328.94M | 70.06M | -26.97M | -287.20M | 47.95M | 2.39M | -93.17M | 108.63M | 28.49M | -117.74M | 4.58M | 35.00M | 36.45M | -1.94M | -61.89M | 65.69M | 1,157.84M | -889.44M | -108.88M | -12.99M | -7.77M |
|
Free Cash Flow (Quarter)
|
15.87M | 866.31M | -306.79M | 1,587.26M | 1,005.33M | 1,366.73M | -848.90M | -7.23M | -601.11M | 61.49M | 9.45M | -8.49M | -28.05M | 91.80M | -331.28M | -370.04M | -302.07M | -23.29M | -894.82M | -676.00M | 77.65M | -1372.38M | -442.92M | 302.17M | -352.84M | -944.12M | -395.19M | -407.66M | -366.30M | 207.38M | 162.77M | -445.45M | -744.40M | -332.59M | -781.91M | -764.37M | 215.63M | -802.27M | 14.65M | -197.91M | 698.70M | -711.30M | 295.22M | -583.06M | 683.97M | 402.93M | 814.42M | 798.31M | 1,972.23M | 392.78M | 1,329.25M | -499.48M |
|
Net Cash Flow (Quarter)
|
30.44M | -41.09M | 153.39M | -144.34M | -53.72M | 49.40M | -5.22M | 101.36M | -75.74M | 27.97M | 289.20M | -262.99M | -10.66M | 160.39M | 72.45M | 21.02M | -241.29M | 24.00M | 48.76M | -72.77M | -8.00M | 6.29M | -2.94M | -25.53M | 0.49M | 147.67M | -89.65M | -36.00M | 1,043.41M | -275.94M | -53.89M | -332.10M | 72.81M | -33.08M | -263.08M | 46.29M | 7.04M | -79.87M | 126.26M | 3.14M | -122.45M | 12.34M | 51.12M | 6.78M | 9.34M | -55.97M | 24.52M | 1,222.26M | -928.21M | -174.42M | 100.69M | 38.09M |