|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.23M | 447.98M | 78.85M | 335.30M | 262.08M | 138.57M | 494.63M | 241.16M | 146.78M | 367.81M | 171.79M | 242.07M | 173.56M | 254.01M | 372.52M | 282.09M | 236.60M | 269.86M | 384.16M | 165.99M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.30M | 184.47M | 193.79M | 197.04M | 201.79M | 199.30M | 206.66M | 207.23M | 204.74M | 200.55M | 200.98M | 210.69M | 212.27M | 206.92M | 212.12M | 215.54M | 217.89M | 231.73M | 230.37M | 233.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 7.80M | 7.47M | 4.84M | 6.97M | 10.71M | 9.09M | 7.09M | 7.92M | 7.19M | 6.73M | 5.29M | 5.87M | 7.62M | 6.75M | 5.13M | 5.66M | 8.46M | 7.15M | 5.19M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.23M | 0.57M | 1.34M | 17.75M | -0.91M | 0.47M | 0.64M | 93.19M | 10.31M | -10.93M | 211.03M | -199.77M | 16.29M | 0.09M | 225.65M | 122.13M | 16.35M | 0.19M | 323.61M | -323.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.44M | | | 0.01M | 0.73M | 3.33M | 1.53M | 2.99M | 1.26M | 18.96M | 10.27M | 4.25M | 1.42M | 1.57M | 11.11M | 4.74M | 2.49M | 1.39M | 2.22M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.14M | 238.48M | 343.11M | 291.43M | 343.68M | 296.37M | 440.39M | 341.49M | 396.12M | 346.46M | 471.26M | 346.19M | 412.90M | 379.99M | 486.17M | 328.81M | 415.90M | 377.81M | 476.96M | 400.43M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.68M | 0.68M | 0.68M | 0.69M | 0.69M | 0.69M | 0.71M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.84M | 1.84M | 4.62M | 2.69M | 2.65M | 2.77M | 3.12M | 3.23M | 3.12M | 3.10M | 3.28M | 3.28M | 3.33M | 3.39M | 3.29M | 3.23M | 3.05M | 3.89M | 3.51M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.30M | 184.47M | 193.79M | 197.04M | 201.79M | 199.30M | 206.66M | 207.23M | 204.74M | 200.55M | 200.98M | 210.69M | 212.27M | 206.92M | 212.12M | 215.54M | 217.89M | 231.73M | 230.37M | 233.39M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.65M | -18.64M | -8.35M | 5.75M | 3.12M | -8.15M | 13.89M | 0.22M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.78M | -24.68M | 44.35M | -54.96M | 19.30M | -24.67M | 73.62M | -51.07M | 30.91M | -21.12M | 62.24M | -60.00M | 21.55M | -17.22M | 106.93M | -73.34M | 10.58M | -11.60M | 69.58M | -25.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.02M | 29.14M | 48.46M | 549.24M | 29.47M | 34.88M | 53.46M | 42.50M | 31.28M | 42.47M | 47.90M | 56.67M | 37.49M | 47.01M | 607.24M | -498.40M | 48.37M | 501.00M | 300.43M | -588.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.57M | 101.42M | 54.28M | 71.84M | 267.74M | 41.00M | 38.99M | 143.34M | 3.96M | 66.65M | 103.03M | 102.23M | 3.87M | 83.88M | 118.03M | 74.11M | 65.10M | 161.50M | 74.50M | -12.26M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.03M | 17.32M | 12.71M | 13.46M | 3.60M | 4.45M | 3.45M | 2.77M | 5.60M | 3.33M | 4.71M | 5.22M | 2.08M | 2.85M | 4.43M | 4.81M | 2.40M | 4.16M | 29.33M | 4.13M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.83M | 1.01M | | | 48.99M | 0.47M | | | 1.53M | 0.08M | | | 7.18M | 4.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 0.31M | | 0.88M | 1.95M | 2.08M | | | | 0.23M | | 0.02M | 0.06M | 0.18M | 6.94M | -6.94M | 0.11M | -0.08M | -0.03M | 7.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -155.95M | 245.16M | -404.96M | -308.30M | -90.20M | -266.31M | 8.02M | -211.93M | -267.34M | -30.54M | -284.99M | -346.09M | -265.82M | -197.99M | -218.79M | -314.27M | -427.87M | -395.35M | -101.87M | -467.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | 5.31M | 3.58M | 0.42M | -0.45M | -0.01M | 14.34M | 0.66M | | | 3.30M | 0.22M | 3.35M | 0.19M | 0.00M | | 15.97M | 4.04M | 3.14M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 699.17M | 399.48M | | | | 348.56M | | | | 399.76M | | | 0.00M | | | | 497.49M | 399.82M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.49M | 6.25M | 0.95M | 73.87M | 0.36M | 6.07M | 36.70M | 0.20M | 0.90M | 6.50M | 38.30M | 1.30M | 0.80M | 7.18M | 1.15M | 0.66M | 1.17M | 8.26M | 1.06M | 0.97M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 2.36M | 4.71M | 24.86M | 0.46M | 1.55M | -0.05M | 18.06M | 0.14M | 494.82M | -0.15M | 1.90M | 0.36M | 3.61M | 3.26M | 3.30M | 0.69M | 2.68M | | 83.27M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 0.78M | | | | | | | | | | 336.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.06M | 0.01M | 888.31M | 0.01M | 0.17M | 667.21M | 222.21M | 223.47M | 230.86M | 234.16M | 234.17M | 237.00M | 241.53M | 241.60M | 241.78M | 243.68M | 248.97M | 250.23M | 249.45M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -257.99M | -226.27M | 10.59M | 124.81M | -339.86M | -227.28M | -221.48M | 117.56M | -486.96M | 255.01M | -353.17M | -249.24M | -254.50M | 159.80M | -240.26M | -539.94M | -36.01M | 93.80M | -348.57M | 98.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.80M | 257.37M | -51.26M | 107.94M | -86.38M | -197.22M | 226.94M | 247.12M | -358.18M | 570.93M | -166.89M | -249.15M | -107.41M | 341.80M | 27.12M | -525.40M | -47.97M | 76.27M | 26.52M | 31.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.12M | 209.35M | 294.65M | -257.81M | 314.21M | 261.48M | 386.94M | 298.99M | 364.84M | 304.00M | 423.37M | 289.52M | 375.42M | 332.98M | -121.08M | 827.21M | 367.53M | -123.18M | 176.53M | 988.46M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.80M | 257.37M | -51.26M | 107.94M | -86.38M | -197.22M | 226.94M | 247.12M | -358.18M | 570.93M | -166.89M | -249.15M | -107.41M | 341.80M | 27.12M | -525.40M | -47.97M | 76.27M | 26.52M | 31.19M |