|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -667.42M | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | -5.96M | 19.62M | -11.66M | 10.97M | 1.88M | -10.91M | 27.02M | 0.03M | 12.53M | 8.93M | -21.19M | 0.16M | 14.25M | | -3.51M | 10.16M | -4.63M | 10.90M | -10.66M | 3.95M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | 3.83M | 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 Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.61M | 19.66M | 9.24M | 5.76M | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 69.49M | -64.57M | -2.75M | -3.50M | 53.56M | 89.82M | -145.87M | 45.09M | 20.87M | 119.87M | -178.62M | -5.00M | 155.24M | 43.25M | -190.27M | 5.09M | 92.20M | 96.10M | -190.29M | 20.05M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.05M | | | | 0.04M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -90.01M | 15.12M | 24.83M | 40.85M | 375.44M | -311.35M | 103.13M | 50.01M | 69.01M | -100.04M | 944.33M | 44.49M | 54.65M | -76.30M | 196.56M | 50.91M | 59.95M | 73.10M | 58.79M | 71.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.21M | 0.51M | 0.51M | 48.36M | 66.49M | -111.92M | 237.10M | 87.86M | -82.17M | 3.93M | 3.61M | 131.94M | 86.81M | -201.33M | 1.26M | 162.67M | 105.02M | -251.29M | 3.18M | 2.41M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | -0.68M | -0.76M | -21.50M | -14.26M | -0.75M | -0.64M | -0.66M | -0.66M | -0.69M | -0.75M | -0.87M | -1.25M | -0.58M | -1.95M | -0.77M | -0.67M | -0.77M | -0.90M | -1.01M | -1.33M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 939.57M | -939.57M | | 150.00M | | -150.00M | 0.23M | | 789.91M | -790.14M | | 0.08M | 1,749.92M | 750.00M | | | | -596.86M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 300.00M | 100.00M | | | | | | | | 150.00M | | | | 750.00M | | 200.00M | 70.00M | 130.00M | 145.00M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 693.45M | 240.34M | 83.96M | 14.41M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 97.05M | 98.97M | 393.47M | 0.58M | 134.74M | 135.04M | 0.41M | 160.29M | 159.49M | 160.54M | 159.29M | 171.72M | 171.71M | 172.39M | -512.50M | 0.60M | 178.27M | 176.85M | 183.15M | 0.64M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | 319.52M | 297.09M | 100.51M | 194.18M | -58.41M | 663.23M | 16.51M | 267.78M | 211.94M | 520.84M | -856.78M | 221.10M | 315.15M | 389.92M | -63.76M | 249.60M | 322.51M | 321.50M | 69.86M | 221.50M |
|
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 |