|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.44M | | | | -55.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 145.28M | 150.69M | 151.66M | 155.80M | 158.57M | 160.43M | 163.32M | 164.67M | 165.76M | 170.70M | 173.16M | 175.31M | 176.62M | 180.48M | 181.91M | 183.15M | 185.46M | 188.46M | 189.88M | 193.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.21M | 6.05M | 6.10M | 6.65M | 7.99M | 7.93M | 6.40M | 6.50M | 6.07M | 8.93M | 8.01M | 7.90M | 7.49M | 5.42M | 7.11M | 10.16M | 8.46M | 1.92M | 7.29M | 10.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 17.92M | 13.05M | -24.19M | 0.40M | 27.51M | 23.95M | -12.51M | -1.06M | 46.79M | 57.99M | -131.64M | 3.06M | 43.27M | 47.77M | 34.37M | 10.46M | 46.59M | 45.52M | 212.48M | -2.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.09M | 0.13M | | 0.10M | 0.04M | 0.10M | 0.07M | 0.18M | 0.08M | 0.08M | 0.09M | 0.06M | | 0.27M | 0.18M | 0.06M | 0.04M | 0.34M | 0.22M | 0.47M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 229.51M | 312.21M | 125.35M | 235.03M | 317.02M | 351.89M | 119.64M | 317.79M | 280.95M | 420.80M | 87.54M | 265.58M | 369.80M | 313.62M | 132.81M | 300.52M | 382.46M | 394.60M | 128.65M | 293.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.34M | 3.84M | 0.94M | 0.46M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.53M | 0.66M | 0.66M | 0.66M | 0.68M | 0.76M | 0.78M | 0.79M | 0.84M | 0.89M | 0.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.06M | 3.17M | 3.39M | 3.54M | 3.66M | 3.91M | 3.91M | 3.91M | 3.96M | 4.13M | 4.20M | 4.20M | 4.20M | 5.01M | 5.19M | 4.98M | 5.72M | 5.35M | 5.44M | 8.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 145.28M | 150.69M | 151.66M | 155.80M | 158.57M | 160.43M | 163.32M | 164.67M | 165.76M | 170.70M | 173.16M | 175.31M | 176.62M | 180.48M | 181.91M | 183.15M | 185.46M | 188.46M | 189.88M | 193.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -47.30M | 15.49M | -2.75M | -15.29M | 4.03M | 20.42M | -15.15M | 45.09M | 20.87M | 119.87M | -161.45M | -5.00M | 155.24M | -154.89M | 7.87M | 5.09M | -2.23M | -2.06M | 18.81M | -2.61M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.05M | | | | 0.04M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 178.51M | -253.40M | 1,074.25M | 40.85M | 31.95M | 32.15M | 103.13M | 5.32M | 113.70M | -100.04M | 202.12M | 109.99M | -10.86M | 68.55M | 570.26M | 193.39M | -178.08M | 168.65M | 58.79M | 57.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 67.62M | -135.57M | 0.51M | 0.23M | 114.63M | -111.92M | 3.19M | 2.97M | 2.72M | 3.93M | 478.44M | 3.84M | 214.91M | -201.33M | 567.75M | 162.67M | -151.31M | 362.45M | -354.23M | 185.16M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.08M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 15.48M | 32.03M | 40.17M | 0.20M | 41.97M | 0.23M | 28.14M | 0.16M | 0.18M | 0.29M | 0.23M | 0.23M | 0.21M | 0.20M | 31.56M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -160.32M | -445.44M | -431.25M | -289.23M | -291.46M | -175.41M | -58.32M | -69.84M | -22.14M | -677.61M | -3.96M | -24.90M | -175.30M | -292.50M | 26.83M | -114.22M | -302.69M | -154.08M | -81.57M | -52.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.60M | 4.06M | 11.26M | 2.84M | 3.40M | 6.80M | | -0.66M | -0.69M | 9.09M | -10.72M | | -1.82M | -1.95M | 58.02M | -0.67M | 4.46M | -6.13M | 6.01M | -1.33M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 639.57M | -939.57M | | | | 126.57M | | | 790.14M | | | | | -1255.72M | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | 0.08M | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 300.00M | 100.00M | | | | | | | | 150.00M | | | | 750.00M | | 100.00M | 170.00M | 130.00M | 145.00M | 415.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 300.00M | 100.00M | | | | | | | | 150.00M | | | | | 180.00M | 200.00M | 100.00M | 670.00M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 693.45M | 240.34M | 83.96M | 14.41M | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.21M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 97.05M | 98.97M | 100.86M | 134.82M | 134.74M | 135.04M | 0.41M | 158.45M | 159.49M | 160.54M | 160.00M | 171.72M | 171.71M | 172.39M | -512.50M | 178.24M | 178.27M | 176.85M | 0.64M | 184.52M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -111.87M | 586.23M | 303.61M | -81.52M | -229.12M | -140.18M | -123.29M | -173.58M | -167.57M | 617.17M | -166.00M | -190.77M | -178.72M | 261.18M | -985.41M | -287.36M | -114.68M | -128.58M | -87.88M | -222.65M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -42.68M | 453.01M | -2.29M | -135.71M | -203.55M | 36.30M | -61.97M | 74.37M | 91.24M | 360.36M | -82.41M | 49.92M | 15.77M | 282.29M | -825.78M | -101.06M | -34.91M | 111.94M | -40.80M | 18.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 51.00M | 565.61M | -948.90M | 194.18M | 285.08M | 319.74M | 16.51M | 312.47M | 167.25M | 520.84M | -114.58M | 155.60M | 380.65M | 245.07M | -437.45M | 107.12M | 560.54M | 225.95M | 69.86M | 236.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -42.68M | 453.01M | -2.29M | -135.71M | -203.55M | 36.30M | -61.97M | 74.37M | 91.24M | 360.36M | -82.41M | 49.92M | 15.77M | 282.29M | -825.78M | -101.06M | -34.91M | 111.94M | -40.80M | 18.11M |