|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.72M | 249.21M | 325.00M | 128.55M | 71.64M | 271.86M | 357.67M | 137.81M | 118.52M | 311.29M | 432.02M | 165.56M | 134.02M | 351.86M | 485.58M | 186.43M | 174.89M | 402.96M | 581.90M | 242.69M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.16M | 11.81M | 28.31M | 0.78M | 12.75M | 29.69M | 29.37M | 16.35M | 32.81M | 44.11M | 65.99M | 28.56M | 34.05M | 71.11M | 99.86M | 43.64M | 54.00M | 93.04M | 135.44M | 72.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.22M | 61.82M | 578.66M | 288.83M | 48.27M | 188.90M | 2,703.82M | 328.79M | 238.24M | 245.28M | 746.59M | 411.19M | 330.68M | 282.02M | 922.94M | 496.37M | 348.12M | 308.06M | 723.49M | 639.92M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.71M | 127.86M | 133.37M | 134.23M | 140.19M | 146.02M | 148.32M | 150.73M | 159.26M | 164.61M | 165.09M | 166.83M | 173.45M | 180.53M | 182.75M | 185.79M | 185.68M | 194.65M | 195.69M | 201.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1494.77M | 684.18M | 505.85M | 536.01M | -1739.33M | 795.66M | 619.69M | 668.14M | -1910.90M | 769.65M | 645.88M | 713.61M | -1933.77M | 891.19M | 839.67M | 866.93M | 963.61M | 1,033.35M | 1,003.59M | 1,039.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -611.34M | -679.75M | -502.22M | -532.60M | -715.39M | -792.51M | -617.88M | -666.93M | -717.96M | -764.38M | -644.89M | -709.83M | -803.67M | -888.94M | -828.60M | -876.13M | -967.62M | -1035.64M | -1000.12M | -1040.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.12M | 3.92M | -5.65M | | 17.14M | 3.78M | 4.13M | 3.75M | -11.66M | 3.75M | 4.03M | 3.62M | -12.52M | 4.05M | 3.84M | 3.64M | 3.75M | 2.63M | 1.10M | 1.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.22M | 765.21M | 242.05M | -10.65M | 390.60M | 723.65M | -2162.36M | 301.07M | 440.86M | 785.29M | -123.38M | 714.13M | 102.59M | 887.47M | -138.63M | 548.24M | 109.69M | 895.29M | 32.23M | 799.15M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.99M | 261.94M | 332.38M | 81.00M | 101.48M | 220.00M | 139.68M | 311.95M | 135.32M | 254.02M | | 495.96M | | 379.49M | | 189.11M | 129.86M | 472.01M | 199.62M | 270.06M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.64M | 90.41M | 93.53M | 95.31M | 96.66M | 104.55M | 106.17M | 108.35M | 111.27M | 119.90M | 121.67M | 125.15M | 126.23M | 135.45M | 138.42M | 138.44M | 141.45M | 160.41M | 164.10M | 166.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -407.90M | 147.28M | 318.49M | -254.42M | -276.52M | 120.04M | -76.42M | -37.06M | -38.87M | 266.20M | -21.68M | 415.49M | -370.41M | 280.55M | -44.29M | 168.48M | -509.80M | 167.71M | -244.40M | 398.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,568.98M | -622.36M | 72.81M | -247.18M | 1,787.59M | -606.76M | 2,084.13M | -339.35M | 2,149.14M | -524.37M | 100.72M | -302.42M | 2,264.45M | -609.17M | 83.27M | -370.56M | -615.49M | -725.29M | -280.10M | -399.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -407.90M | 147.28M | 318.49M | -254.42M | -276.52M | 120.04M | -76.42M | -37.06M | -38.87M | 266.20M | -21.68M | 415.49M | -370.41M | 280.55M | -44.29M | 168.48M | -509.80M | 167.71M | -244.40M | 398.70M |