|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.97M | 328.30M | 448.49M | 561.35M | 75.06M | 233.85M | 336.19M | 166.93M | 221.45M | 146.09M | 182.53M | 323.80M | 306.73M | 185.23M | 150.01M | 437.98M | 271.28M | 203.79M | 300.85M | 395.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.96M | 200.67M | 215.40M | 222.24M | 229.96M | 223.81M | 214.13M | 214.27M | 215.83M | 221.35M | 224.74M | 226.79M | 225.69M | 224.40M | 237.95M | 264.15M | 256.75M | 240.89M | 254.66M | 258.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.68M | 7.40M | 5.84M | 5.89M | 9.20M | 9.40M | 5.96M | 4.95M | 9.04M | 11.80M | 6.10M | 4.87M | 9.47M | 11.88M | 5.43M | 4.51M | 10.37M | 11.19M | 5.40M | 5.24M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.19M | | | | 0.12M | | | | 0.09M | | | | 0.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 22.68M | -1.65M | 146.50M | 0.08M | 0.61M | 1.37M | -1.31M | 0.15M | 0.84M | 0.05M | 1.76M | 0.41M | 0.47M | -2.19M | 2.65M | 0.15M | -0.20M | -0.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.32M | 0.91M | 2.97M | 1.46M | 1.05M | 0.78M | 1.48M | 1.33M | 0.66M | 0.75M | 0.91M | 0.55M | 0.82M | 0.54M | 3.25M | 1.32M | 0.73M | 4.07M | 1.61M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | | | | 3.55M | | | | 3.34M | | | | 3.30M | | | | 5.91M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 346.05M | 230.07M | 402.09M | 281.97M | 368.06M | 322.82M | 429.35M | 334.53M | 393.28M | 352.70M | 442.54M | 344.27M | 421.03M | 396.94M | 401.41M | 354.23M | 425.52M | 359.55M | 476.66M | 387.03M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | -1.45M | | | 1.36M | 1.53M | 1.23M | 0.88M | 0.87M | 0.87M | 1.07M | 1.28M | 1.27M | 1.27M | 1.29M | 1.33M | 1.31M | 1.33M | 1.32M | 1.31M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 4.33M | -0.32M | 2.39M | 2.42M | 1.78M | 2.22M | 2.31M | 1.09M | 1.10M | 0.93M | 5.82M | 0.61M | 0.60M | 4.58M | 8.76M | 3.19M | 1.06M | 2.12M | 6.47M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.96M | 200.67M | 215.40M | 222.24M | 229.96M | 223.81M | 214.13M | 214.27M | 215.83M | 221.35M | 224.74M | 226.79M | 225.69M | 224.40M | 237.95M | 264.15M | 256.75M | 240.89M | 254.66M | 258.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.12M | -52.60M | 62.66M | -64.88M | 54.55M | -78.54M | 100.26M | -89.67M | -16.03M | 41.46M | 45.91M | -65.98M | 7.01M | -7.14M | 71.49M | -68.11M | -23.86M | 12.45M | 67.18M | -56.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.75M | 25.21M | -20.73M | 10.36M | -30.17M | 32.27M | -22.83M | 9.84M | -26.26M | 39.52M | -25.14M | 22.09M | -22.74M | -7.56M | 24.75M | 17.36M | -25.41M | 44.11M | -22.04M | 12.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.60M | 60.56M | 47.69M | 33.57M | 113.05M | | | -3.70M | 16.79M | 169.89M | -126.50M | 264.32M | 25.49M | 38.02M | 27.21M | 39.10M | 30.97M | 28.74M | 22.24M | 579.64M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 607.41M | 693.42M | | | 464.38M | | 133.92M | | 57.80M | 182.30M | 247.33M | 82.79M | 30.72M | 599.55M | 226.75M | 116.31M | 246.03M | 518.17M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 1.51M | 0.01M | | | 0.29M | 0.01M | 0.01M | | 0.03M | 0.02M | | 1.39M | | 0.33M | | 0.69M | 12.86M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | | 0.15M | | 0.45M | | 2.50M | 0.09M | | | | 7.58M | 0.36M | | 0.68M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.34M | 70.99M | -254.23M | -125.03M | -197.04M | 151.70M | 288.67M | -135.54M | 43.72M | -315.00M | -197.08M | 58.85M | 136.01M | -138.36M | -1361.26M | 187.13M | 97.34M | -616.34M | -104.10M | 301.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 1.43M | -1.78M | 5.69M | 1.37M | -0.89M | -0.11M | 9.52M | -0.21M | 0.22M | -0.05M | -0.04M | 0.23M | -0.28M | 5.35M | 1.13M | -0.01M | 5.48M | -0.95M | 9.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -221.60M | -6.40M | -313.61M | -23.45M | -419.56M | -467.57M | -715.21M | -183.28M | -355.09M | -132.14M | -243.38M | -389.86M | -500.47M | -316.71M | 947.98M | -507.75M | -541.49M | 247.20M | -305.01M | -729.42M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.31M | 224.68M | 225.55M | -671.44M | 15.84M | -0.69M | 3.09M | -15.92M | 7.38M | 480.10M | 251.10M | 251.56M | 2.32M | 504.79M | -484.05M | -20.67M | 3.37M | 0.63M | -2.93M | 0.35M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | 294.67M | -165.75M | 133.49M | -248.54M | 6.95M | 2.82M | 15.71M | 81.91M | -94.44M | 2.08M | 13.27M | 56.56M | -58.14M | -11.86M | 33.61M | -18.62M | -9.59M | 67.55M | -40.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.45M | 169.51M | 354.39M | 248.40M | 255.01M | 322.82M | 429.35M | 338.23M | 376.49M | 182.81M | 569.04M | 79.96M | 395.54M | 358.92M | 374.20M | 315.12M | 394.55M | 330.80M | 454.42M | -192.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | 294.67M | -165.75M | 133.49M | -248.54M | 6.95M | 2.82M | 15.71M | 81.91M | -94.44M | 2.08M | 13.27M | 56.56M | -58.14M | -11.86M | 33.61M | -18.62M | -9.59M | 67.55M | -40.65M |