|
Net Income (Quarter)
|
77.56M | 98.12M | 139.11M | 64.31M | 79.17M | 22.70M | 30.91M | 246.63M | 146.39M | 571.42M | 84.70M | 74.89M | 177.56M | 114.66M | 145.05M | 283.64M | 1,226.37M | 395.24M | 405.18M | 46.73M | 1.05M | 0.51M | -0.06M | 0.08M | 0.15M | 0.11M | 0.08M | 0.05M | -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)
|
150.49M | 151.35M | 144.16M | 171.62M | 152.73M | 162.70M | 158.32M | 79.77M | 169.36M | 154.45M | 159.69M | 196.20M | 148.25M | 145.44M | 139.34M | 43.73M | 196.22M | 323.30M | 276.71M | 183.26M | 185.17M | 190.14M | 190.47M | 193.09M | 194.52M | 194.28M | 196.06M | 181.03M | 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)
|
4.92M | 4.61M | 4.44M | 3.87M | 5.76M | 5.17M | 3.79M | 4.16M | 6.52M | 5.87M | 4.33M | 4.46M | 8.97M | 7.91M | 3.96M | 4.00M | 10.24M | 11.85M | 6.93M | 6.46M | 12.98M | 8.92M | 2.74M | 2.90M | 13.61M | 10.41M | 5.25M | 5.34M | 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 | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.22M | | | | 0.17M | | | | 0.19M | | | | 0.15M | | | | |
|
Gains from Investment Securities (Quarter)
|
0.56M | -291.13M | -0.46M | -1.77M | -13.50M | -72.24M | -37.73M | 10.26M | 6.08M | -31.20M | -105.25M | 1.70M | 2.40M | -11.86M | -3.70M | | -8.41M | 1.81M | -1.73M | 2.68M | 6.25M | 1.63M | -2.18M | -21.43M | -0.42M | 11.68M | 0.19M | 14.91M | 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)
|
0.19M | 11.12M | 10.96M | | 1.05M | 1.02M | 1.45M | 1.76M | 1.68M | 1.35M | 1.01M | 1.02M | 1.03M | 2.53M | 2.58M | 2.92M | 2.53M | 0.83M | 0.60M | 1.22M | 0.45M | 1.04M | 0.57M | 1.54M | 0.49M | 1.16M | 0.67M | 0.56M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | | | | 5.61M | | | | 5.34M | | | | 5.33M | | | | 4.75M | | | | |
|
Cash from Operations (Quarter)
|
142.45M | 223.16M | 166.66M | 138.54M | 152.12M | 204.63M | 203.93M | 165.36M | 187.53M | 204.95M | 221.57M | 186.42M | 234.25M | 350.50M | 277.12M | 184.29M | 193.51M | 224.31M | 349.27M | 101.82M | 336.88M | 282.60M | 394.79M | 309.80M | 347.89M | 327.15M | 388.30M | 293.28M | 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)
|
1.10M | 1.45M | -0.88M | 4.20M | 0.56M | 0.56M | 0.33M | -1.93M | 0.37M | 0.48M | -0.71M | -1.62M | | -3.54M | -2.26M | -2.39M | -7.07M | 0.10M | 0.10M | 38.51M | -2.94M | 1.10M | 1.00M | -4.77M | 0.85M | 0.30M | 1.00M | -2.85M | 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)
|
3.00M | -1.39M | 8.04M | 3.48M | 0.59M | 4.92M | -3.54M | 0.83M | 3.07M | -1.45M | 0.82M | 15.40M | 2.97M | 4.06M | 3.47M | 10.93M | 8.14M | 3.69M | 4.03M | 6.56M | 2.79M | 3.13M | 6.28M | 4.13M | 4.21M | 2.54M | 2.61M | 4.59M | 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)
|
150.49M | 151.35M | 144.16M | 171.62M | 152.73M | 162.70M | 158.32M | 79.77M | 169.36M | 154.45M | 159.69M | 196.20M | 148.25M | 145.44M | 139.34M | 43.73M | 196.22M | 323.30M | 276.71M | 183.26M | 185.17M | 190.14M | 190.47M | 193.09M | 194.52M | 194.28M | 196.06M | 181.03M | 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)
|
-24.44M | 18.16M | -34.60M | 43.10M | 39.15M | -45.31M | -25.09M | 41.23M | -28.84M | 6.86M | -6.76M | 18.23M | 41.62M | 99.47M | -73.61M | -69.58M | -18.44M | 44.39M | -28.13M | 17.58M | -0.17M | 39.12M | 37.38M | -67.89M | 45.45M | -47.86M | -1.05M | -0.86M | -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)
|
-6.76M | 9.42M | -7.01M | -7.42M | -1.80M | 17.88M | -9.69M | 2.66M | -5.77M | 10.23M | -7.70M | 5.98M | 12.26M | -35.28M | 8.98M | 34.45M | 15.22M | -19.91M | 12.01M | -11.06M | 18.61M | -26.36M | 3.89M | -17.92M | 4.24M | 0.32M | 20.88M | 16.38M | -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)
|
0.71M | 196.65M | 70.85M | -92.68M | 25.69M | 33.49M | 1,048.83M | -969.81M | 123.87M | -59.01M | 569.72M | -490.13M | 35.88M | 484.90M | 244.08M | -764.86M | 65.23M | 43.08M | -11.44M | 11.44M | 148.53M | 97.12M | 159.00M | -218.70M | 38.17M | 43.79M | 77.61M | 171.76M | 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)
|
133.15M | 214.37M | 381.63M | 157.90M | 105.07M | 0.00M | 29.53M | 538.10M | 258.21M | 935.79M | 208.47M | 98.11M | 204.27M | 128.74M | 277.11M | 439.09M | 2,955.40M | 808.60M | 670.71M | 116.75M | | 48.36M | 176.18M | 298.11M | 142.93M | 236.93M | 77.64M | 47.25M | 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)
|
| | | | | | | | | | | | | | | | 4,000.00M | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.19M | 13.27M | | 0.11M | | 0.22M | 0.01M | | | | | | | | | | | | 0.64M |
|
Change in Acquisitions & Divestments (Quarter)
|
15.00M | 166.69M | 34.06M | | | | | | | | | | | | | | | | | 4.05M | 0.02M | 0.04M | | | | 0.39M | | | 1.43M | 67.10M | 4.29M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-70.40M | 234.28M | 66.02M | -124.67M | -274.83M | -211.81M | -425.89M | 273.07M | -38.01M | 442.07M | -35.84M | -565.43M | -81.86M | -310.94M | 12.18M | 119.47M | -1041.57M | 479.02M | 620.39M | -64.81M | -301.76M | -187.86M | -161.02M | 5.98M | -179.22M | -26.33M | -205.16M | -285.10M | 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)
|
6.10M | -6.10M | 0.90M | -5.98M | 1.44M | 1.33M | 5.13M | -7.67M | 2.35M | 0.26M | 0.16M | 0.83M | 4.23M | -2.32M | 2.69M | 3.62M | 3.30M | -13.50M | -13.50M | 13.50M | 5.68M | 13.50M | 13.50M | 13.50M | -0.34M | 0.31M | 1.33M | | 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)
|
-534.25M | -218.54M | -262.59M | -458.17M | -10.39M | -5.02M | 217.63M | -50.68M | -274.86M | -348.33M | -744.51M | 716.95M | -316.67M | -214.61M | -288.26M | 263.21M | 291.56M | -606.85M | -149.46M | -956.24M | -51.45M | -55.81M | -278.42M | -307.18M | -159.34M | -258.13M | -237.88M | -10.82M | -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)
|
3.62M | 260.02M | 132.15M | 92.82M | 93.32M | 3.62M | 3.62M | 8.01M | 132.66M | 99.34M | -221.60M | 421.62M | 168.35M | 101.41M | -252.70M | 456.40M | | 393.35M | 144.12M | -533.32M | 234.28M | 180.56M | -411.73M | 27.64M | 7.15M | -5.42M | 0.83M | 4.00M | 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)
|
-462.20M | 238.90M | -29.91M | -444.30M | -133.10M | -12.20M | -4.32M | 387.75M | -125.34M | 298.69M | -558.78M | 337.94M | -164.29M | -175.04M | 1.04M | 566.97M | -556.50M | 96.48M | 820.20M | -919.23M | -16.32M | 38.92M | -44.65M | 8.60M | 9.34M | 42.69M | -54.74M | -2.64M | 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)
|
141.74M | 26.51M | 95.81M | 231.23M | 126.43M | 171.14M | -844.90M | 1,135.16M | 63.66M | 263.95M | -348.14M | 676.54M | 198.37M | -134.40M | 33.03M | 949.15M | 128.28M | 181.23M | 360.72M | 90.38M | 188.35M | 185.47M | 235.79M | 528.50M | 309.73M | 283.36M | 310.69M | 121.52M | 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)
|
-462.20M | 238.90M | -29.91M | -444.30M | -133.10M | -12.20M | -4.32M | 387.75M | -125.34M | 298.69M | -558.78M | 337.94M | -164.29M | -175.04M | 1.04M | 566.97M | -556.50M | 96.48M | 820.20M | -919.23M | -16.32M | 38.92M | -44.65M | 8.60M | 9.34M | 42.69M | -54.74M | -2.64M | 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 |