|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.74M | 152.67M | 47.80M | 61.98M | 188.31M | 69.15M | 99.76M | -302.64M | 100.55M | 201.97M | 85.36M | 109.53M | 154.54M | 159.45M | 255.89M | 203.90M | 217.91M | 225.69M | 240.43M | 474.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.50M | 73.20M | 66.20M | 65.80M | 68.10M | 68.50M | 68.30M | 69.00M | 69.40M | 69.00M | 68.20M | 65.70M | 37.50M | 26.20M | 25.80M | 26.90M | 27.30M | 31.70M | 35.70M | 37.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.42M | 21.08M | 16.59M | 25.23M | 24.75M | 23.25M | 24.95M | 25.77M | 26.21M | 17.57M | 20.61M | 22.09M | 21.47M | 17.87M | 15.73M | 17.93M | 15.71M | 20.84M | 18.66M | 19.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.84M | 41.00M | -16.87M | -5.80M | 34.26M | -11.25M | -7.48M | 17.37M | 36.32M | -36.58M | -1.20M | 6.09M | 8.28M | -21.41M | 30.18M | -30.14M | 35.68M | 26.18M | 32.78M | 9.81M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | 0.13M | 0.13M | 0.11M | 0.12M | 0.12M | 0.12M | 0.11M | 0.21M | 0.12M | 0.12M | 0.11M | 0.15M | 0.12M | 0.15M | 0.14M | 0.17M | 0.17M | 0.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | 0.01M | 0.01M | 260.11M | 0.00M | 1.79M | 1.70M | 44.70M | 0.00M | 1.51M | 0.02M | -131.08M | 4.86M | 1.16M | 0.00M | 0.18M | 0.00M | 0.57M | 0.56M | 120.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.13M | 2.19M | 1.91M | 1.17M | 341.86M | 1.52M | 1.44M | 1.41M | 150.60M | 101.12M | 54.44M | 115.07M | 1.16M | 28.00M | 1.11M | 33.42M | 22.54M | 28.25M | 5.82M | 0.53M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.35M | -39.39M | 39.91M | | 25.38M | -27.14M | 25.73M | | 25.96M | -27.02M | 24.83M | | 24.78M | -25.43M | 25.48M | | 26.94M | -40.45M | 38.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285.50M | 352.78M | 253.05M | 298.57M | 292.48M | 372.12M | 332.47M | 288.63M | 311.17M | 486.93M | 313.68M | 432.61M | 294.45M | 425.59M | 304.65M | 310.17M | 301.18M | 368.10M | 318.03M | 304.02M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 3.50M | 9.65M | 13.86M | 8.37M | 8.60M | 8.24M | 17.61M | 26.42M | 25.37M | 29.28M | 73.88M | 38.94M | 25.95M | 9.06M | 17.32M | 35.73M | 42.99M | 17.37M | 77.99M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.88M | 175.47M | 170.92M | 169.90M | 174.32M | 176.39M | 173.82M | 183.04M | 182.41M | 181.82M | 180.67M | 171.40M | 76.75M | 64.18M | 63.52M | 65.07M | 65.05M | 69.96M | 76.88M | 80.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | -11.11M | 12.95M | 31.87M | 9.81M | -1.73M | 25.82M | 47.46M | -9.10M | -40.46M | -9.11M | 14.29M | -51.09M | -29.27M | 27.08M | 35.17M | -10.40M | 31.12M | 16.52M | 19.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.22M | -27.12M | 29.40M | -32.98M | -3.02M | -0.04M | 24.56M | 3.62M | -8.90M | -15.60M | 6.25M | -48.07M | -20.39M | -2.98M | -43.40M | -56.47M | -8.54M | -13.34M | 30.09M | -41.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.54M | 30.84M | 35.03M | 43.29M | 38.01M | 52.96M | 57.38M | 66.09M | 49.13M | 63.45M | 61.39M | 62.72M | 57.87M | 49.97M | 64.76M | 55.55M | 46.17M | 55.87M | 60.05M | 62.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,052.68M | 77.17M | 57.90M | 69.95M | 215.18M | 138.40M | 65.14M | 757.37M | 19.93M | 19.81M | 53.11M | 37.11M | 19.41M | 41.62M | 207.39M | 31.40M | 63.39M | 589.22M | 11.80M | 394.41M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | 0.17M | 0.10M | 290.09M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 755.00M | 0.06M | 0.22M | 975.20M | 30.21M | 212.41M | 240.21M | 395.30M | 213.00M | 393.80M | 398.20M | 333.35M | 311.00M | 340.65M | 527.60M | 357.50M | 415.84M | 270.00M | 224.10M | 494.32M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1076.58M | -108.17M | -93.07M | -145.44M | -255.88M | -229.81M | -105.62M | -802.34M | -146.76M | -111.58M | -103.53M | -106.37M | -85.31M | -121.21M | -273.90M | -328.89M | 238.27M | -580.96M | -78.31M | -180.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.51M | 25.09M | 36.99M | 8.33M | 1.57M | 9.01M | 13.22M | 4.50M | -1.08M | 6.65M | 1.66M | 23.13M | 1.76M | 3.95M | 5.71M | 8.23M | -0.82M | 12.47M | 2.43M | 32.32M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,485.67M | -675.67M | | 675.37M | 330.00M | | | 645.00M | 140.00M | | 50.00M | | 125.00M | 2,149.82M | | -222.68M | | | 295.00M | 320.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.00M | 605.00M | 85.00M | 775.00M | | 150.00M | 120.00M | 335.00M | 185.00M | 225.00M | 130.00M | 190.00M | 110.00M | 145.00M | 135.00M | 160.00M | | | 95.00M | 125.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.84M | 25.28M | 37.03M | 13.54M | 10.84M | 9.40M | 13.51M | 4.56M | 11.94M | 7.37M | 1.75M | 23.14M | 17.09M | 4.21M | 5.84M | 8.84M | 36.00M | 12.88M | 2.61M | 4.06M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.92M | -0.00M | 115.42M | 298.24M | 431.67M | -0.00M | | | | | | 46.36M | 106.16M | 93.86M | | | | | 150.84M | 216.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.62M | 63.74M | 63.82M | 62.40M | 76.87M | 77.00M | 77.06M | 78.20M | 93.93M | 92.57M | 92.66M | 92.37M | 106.94M | 105.96M | 105.96M | 105.32M | 120.76M | 119.99M | 119.86M | 118.79M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 701.34M | -155.95M | -236.78M | 30.65M | -151.75M | -224.25M | -190.06M | 430.59M | -160.73M | -314.16M | -230.78M | -311.55M | -191.41M | -276.52M | -65.91M | 1,179.59M | -1282.13M | -158.28M | -79.80M | -143.36M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.88M | 7.96M | -7.61M | -2.55M | 15.96M | -3.51M | -7.89M | -7.48M | 0.22M | 1.14M | -2.80M | 4.17M | -4.34M | -9.05M | 3.51M | -11.70M | 6.14M | 7.56M | 4.96M | -8.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.62M | 96.62M | -84.41M | 181.23M | -99.19M | -85.46M | 28.90M | -90.59M | 3.90M | 62.33M | -23.43M | 18.86M | 13.39M | 18.81M | -31.65M | 1,149.16M | -736.55M | -363.58M | 164.87M | -28.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.96M | 321.94M | 218.02M | 255.28M | 254.47M | 319.15M | 275.09M | 222.54M | 262.03M | 423.49M | 252.29M | 369.89M | 236.58M | 375.62M | 239.90M | 254.62M | 255.00M | 312.23M | 257.98M | 241.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.74M | 88.67M | -76.80M | 183.78M | -115.15M | -81.95M | 36.79M | -83.11M | 3.68M | 61.19M | -20.62M | 14.69M | 17.73M | 27.86M | -35.16M | 1,160.87M | -742.69M | -371.14M | 159.92M | -20.16M |