|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 0.04M | 0.25M | 0.39M | | | | | 221.53M | 118.45M | 224.83M | 123.07M | 109.96M | 252.36M | 277.10M | 302.30M | 333.83M | 272.52M | 95.61M | 229.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.88M | 176.13M | 179.23M | 177.41M | 178.97M | 179.90M | 184.10M | 200.78M | 196.31M | 192.94M | 194.62M | 201.86M | 204.22M | 200.51M | 211.48M | 214.88M | 212.42M | 205.98M | 200.60M | 201.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.97M | 10.76M | 4.81M | 4.99M | 7.87M | 7.15M | 4.97M | 5.00M | 10.28M | 6.75M | 5.24M | 4.86M | 9.81M | 6.98M | 4.00M | 3.67M | 7.84M | 5.63M | 4.80M | 4.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.17M | | | | 0.19M | | | | 0.15M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.03M | 0.21M | 0.16M | 0.65M | 1.84M | -1.52M | 1.67M | 0.61M | 0.57M | -0.25M | -0.08M | 0.53M | -0.26M | 8.80M | -9.66M | 0.10M | | 0.41M | 0.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.11M | 0.82M | -3.38M | 0.71M | 0.83M | 0.78M | -0.64M | 0.93M | 1.14M | 0.70M | -0.00M | 1.45M | 1.54M | 1.11M | 1.43M | 1.63M | 1.65M | 1.59M | 2.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | | | | 5.34M | | | | 5.33M | | | | 4.75M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.38M | 273.69M | 344.25M | 394.80M | 303.90M | 255.21M | 411.02M | 295.65M | 361.02M | 324.44M | 358.74M | 312.10M | 373.55M | 317.23M | 403.41M | 362.80M | 382.45M | 252.63M | 399.24M | 231.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 1.10M | 0.20M | 0.86M | 1.13M | 0.59M | 1.01M | 1.10M | 1.53M | 1.73M | 0.03M | 19.49M | -0.02M | 17.81M | -17.85M | -0.02M | 1.28M | 1.28M | -2.61M | 5.28M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.59M | 2.35M | 2.26M | 4.49M | 4.58M | 2.09M | 2.06M | 2.08M | 3.68M | 2.10M | 3.28M | -2.58M | 2.14M | 3.65M | 7.70M | -2.89M | 5.63M | 5.76M | -5.14M | 2.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.88M | 176.13M | 179.23M | 177.41M | 178.97M | 179.90M | 184.10M | 200.78M | 196.31M | 192.94M | 194.62M | 201.86M | 204.22M | 200.51M | 211.48M | 214.88M | 212.42M | 205.98M | 200.60M | 201.83M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.70M | 31.54M | -32.59M | 18.69M | 13.44M | -45.91M | 4.23M | 39.78M | 49.00M | -23.60M | -14.30M | -6.51M | -25.94M | 27.48M | 56.29M | -44.44M | -0.93M | 6.88M | -14.34M | 7.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.18M | -12.77M | 25.70M | -26.90M | 11.06M | 28.79M | -16.82M | -22.57M | 15.40M | -15.81M | 18.97M | -22.65M | 14.32M | -15.94M | 22.48M | -21.16M | 1.80M | | 28.39M | 22.82M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 73.25M | 50.10M | 47.63M | 103.29M | -13.99M | -88.52M | 465.62M | 40.81M | 159.73M | -98.97M | 606.52M | 45.33M | 607.80M | 494.10M | 371.64M | 52.20M | 43.01M | 62.56M | 72.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,303.90M | 111.28M | 168.94M | 240.53M | 80.06M | 217.23M | 52.70M | 34.58M | 284.67M | 2.50M | 404.35M | | | | 299.21M | 371.97M | 368.36M | 379.24M | | 366.37M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.19M | 13.27M | | 0.11M | | 0.22M | 0.01M | | | | | | | | | | | | 0.64M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 67.10M | 4.29M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,751.24M | 120.77M | -119.84M | 151.78M | -72.64M | 28.04M | -471.17M | -78.52M | 147.30M | -231.47M | -184.64M | -108.01M | -347.04M | -22.12M | -289.02M | -113.64M | 266.01M | 299.34M | -148.89M | 247.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.04M | -0.47M | 0.35M | 0.50M | -0.50M | 2.60M | 3.68M | -0.26M | 0.21M | 2.22M | -2.25M | 1.08M | 0.69M | 1.37M | -0.34M | 0.18M | -6.24M | 6.03M | 2.95M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5626.85M | -264.67M | -204.66M | -957.92M | -264.13M | -156.35M | -158.79M | -210.54M | -514.37M | -98.80M | -174.22M | -176.53M | -49.32M | -79.15M | -339.25M | -216.76M | -624.69M | -447.21M | -260.67M | -613.83M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.78M | 3,279.92M | -3169.06M | 4,634.08M | 184.30M | -170.39M | 540.35M | 185.11M | 6.67M | -5.12M | 19.50M | -11.29M | 3.97M | 1.20M | -2.85M | 0.77M | 9.31M | -7.77M | 9.77M | 872.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.77M | 129.79M | 19.74M | -411.34M | -32.87M | 126.89M | -218.94M | 6.59M | -6.05M | -5.83M | -0.13M | 27.56M | -22.81M | 215.96M | -224.87M | 32.40M | 23.77M | 104.76M | -10.32M | -135.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.18M | 200.45M | 294.14M | 347.18M | 200.61M | 269.20M | 499.54M | -169.97M | 320.20M | 164.70M | 457.71M | -294.42M | 328.22M | -290.58M | -90.70M | -8.84M | 330.25M | 209.62M | 336.68M | 158.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 325.77M | 129.79M | 19.74M | -411.34M | -32.87M | 126.89M | -218.94M | 6.59M | -6.05M | -5.83M | -0.13M | 27.56M | -22.81M | 215.96M | -224.87M | 32.40M | 23.77M | 104.76M | -10.32M | -135.49M |