|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.71M | 374.11M | 415.73M | 388.86M | 456.49M | 483.75M | 515.43M | 520.41M | 581.16M | 616.64M | 441.90M | 511.70M | 521.21M | 433.14M | 618.36M | 410.79M | 361.41M | 514.77M | 510.06M | 529.38M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.11M | 162.84M | 175.21M | 185.41M | 191.58M | 197.39M | 207.56M | 205.13M | 210.23M | 221.27M | 244.62M | 247.55M | 249.68M | 251.17M | 253.81M | 256.24M | 257.84M | 263.02M | 268.94M | 269.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.90M | 1.43M | 2.63M | 10.57M | 1.64M | 32.39M | -27.77M | 9.85M | -0.45M | 21.91M | -17.36M | 10.35M | -4.73M | 26.48M | 12.65M | 10.28M | -7.24M | 27.32M | -21.71M | 2.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.26M | 15.50M | 91.24M | 15.50M | 31.09M | 87.87M | 0.31M | 0.32M | 17.00M | 0.33M | 11.67M | 0.35M | 8.98M | 1.33M | 0.38M | 0.43M | 0.30M | 1.09M | | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | | | 0.40M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.56M | 192.64M | 106.82M | 139.95M | 140.64M | -1851.13M | 321.42M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 621.29M | 684.26M | 728.84M | 656.24M | 797.53M | 927.02M | 736.35M | 696.89M | 882.40M | 875.67M | 791.68M | 665.59M | 895.28M | 798.77M | 768.62M | 705.06M | 872.71M | 875.09M | 733.59M | 694.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47M | 2.47M | | | 2.76M | 2.68M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.73M | 188.55M | 205.29M | 222.13M | 218.71M | 220.77M | 226.54M | 221.65M | 222.13M | 238.75M | 287.52M | 285.20M | 283.34M | 280.33M | 280.89M | 282.71M | 283.22M | 290.36M | 295.55M | 290.72M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.97M | 19.26M | 97.59M | -70.30M | -42.45M | 37.73M | 83.28M | -43.30M | -84.13M | 77.10M | 42.38M | -20.17M | -79.39M | 95.92M | 50.88M | -40.98M | -117.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.88M | -2.69M | 34.92M | -11.48M | 36.61M | -17.19M | 21.30M | -24.35M | 16.23M | -10.08M | 39.09M | -0.27M | -8.70M | 31.47M | -10.41M | 12.29M | -20.72M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,315.25M | 326.93M | -2563.30M | 112.28M | 119.14M | 297.94M | 228.59M | 46.80M | 114.64M | 87.54M | 224.20M | | 21.96M | 225.20M | 79.69M | 140.99M | 2.16M | 671.41M | 131.03M | 20.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 0.36M | 0.23M | | | 1.54M | | | | 0.10M | 39.88M | 2.42M | 0.02M | 3.57M | 2.37M | 2.60M | 0.25M | 1.05M | 4.25M | 0.67M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2622.34M | | | | 7.81M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2315.98M | -471.38M | -2372.43M | -288.53M | -307.29M | 2,148.30M | -432.49M | -212.31M | -334.96M | -2501.01M | -490.22M | -186.58M | -191.07M | -213.34M | -411.64M | -286.52M | -338.28M | -695.98M | -364.31M | -147.32M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.59M | 0.09M | 0.79M | 0.91M | -0.04M | 33.61M | 0.00M | 0.73M | 1.91M | 0.56M | 7.80M | 2.56M | -8.38M | 45.29M | | 7.78M | 1.70M | -0.07M | 0.86M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,015.88M | 264.89M | 1,420.34M | -161.25M | -416.61M | -3205.03M | -410.38M | -563.97M | -591.12M | 1,603.61M | -561.45M | -577.20M | -432.93M | -559.89M | -508.56M | -578.78M | 283.00M | -987.25M | -347.64M | -730.96M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.90M | 33.81M | 14.45M | 8.07M | 3.42M | 16.42M | -27.91M | 25.12M | 4.94M | 1.04M | -31.10M | 7.80M | 2.56M | 20.55M | 29.40M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.24M | 397.46M | 399.01M | 2.56M | 796.95M | -768.05M | 3,877.04M | 576.25M | -568.90M | 1,721.50M | 576.47M | 4.17M | 3.31M | 4.26M | 3.70M | 4.47M | 4.45M | 13.67M | 2,280.79M | 576.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.14M | 0.19M | 0.17M | -0.17M | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.37M | 477.60M | -223.25M | 206.63M | 73.47M | -129.71M | -106.52M | -79.38M | -43.68M | -21.74M | -259.98M | -98.19M | 271.27M | 25.55M | -151.59M | -160.24M | 817.43M | -808.14M | 21.64M | -183.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1693.96M | 357.34M | 3,292.14M | 543.96M | 678.39M | 629.08M | 507.76M | 650.10M | 767.76M | 788.13M | 567.49M | 665.59M | 873.32M | 573.57M | 688.93M | 564.07M | 870.55M | 203.68M | 602.56M | 674.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.20M | 477.78M | -223.25M | 206.46M | 73.64M | -129.71M | -106.52M | -79.38M | -43.68M | -21.74M | -259.98M | -98.19M | 271.27M | 25.55M | -151.59M | -160.24M | 817.43M | -808.14M | 21.64M | -183.49M |