|
Net Income (Quarter)
|
140.70M | -19.60M | 134.53M | 164.21M | 162.75M | 280.00M | 148.78M | 246.77M | 202.69M | 225.04M | 239.31M | 280.99M | 256.64M | 231.80M | 272.15M | 376.11M | 204.26M | 41.40M | 38.58M | 48.97M | 41.50M | 26.02M | | | 360.64M | 467.99M | 424.27M | 472.10M | 450.52M | 438.13M | 455.00M | 489.94M | 481.99M | 472.99M | 476.52M | 538.11M | 493.25M | 511.22M | 513.26M | 555.75M | 536.19M | 475.20M | 496.72M | 580.32M | 473.02M | 253.87M | 199.39M | 265.76M | 408.49M | 357.30M | 345.29M | 349.20M | 436.67M | 415.10M | 456.06M | 430.96M | 476.75M | 429.35M | 438.81M | 525.59M | 456.95M | 527.80M | 538.74M | 640.24M | 508.26M | 476.37M | 555.01M | 625.14M |
|
Gains from Investment Securities (Quarter)
|
28.95M | 24.98M | 21.96M | 35.10M | 26.98M | 21.61M | 28.23M | 32.24M | 22.43M | 29.43M | 17.79M | 43.33M | 27.89M | 37.42M | | 36.89M | 43.25M | 61.25M | 38.70M | 35.85M | 51.64M | 53.45M | 43.41M | 53.77M | 55.25M | 65.67M | 70.97M | 80.11M | 0.87M | 162.81M | 75.71M | 92.24M | 0.28M | 2.50M | 268.15M | -268.15M | 0.28M | 6.39M | -3.75M | -18.12M | 0.25M | 2.71M | | -11.17M | 68.50M | -87.35M | 19.70M | 183.88M | 62.89M | -66.06M | 5.50M | 434.56M | 121.45M | 248.09M | -432.95M | 625.00M | 2.62M | 23.60M | 322.83M | 109.66M | -7.19M | 17.75M | | 352.18M | -36.77M | 249.25M | -198.57M | 431.99M |
|
Asset Writedowns and Impairment (Quarter)
|
| 140.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
434.82M | 452.81M | 453.66M | 379.24M | 448.39M | 328.77M | 508.31M | 469.74M | 452.31M | 445.74M | 601.09M | 506.75M | 572.95M | 626.24M | 627.96M | 685.93M | 550.51M | 682.44M | 695.94M | 772.10M | 661.45M | 609.69M | 661.09M | 798.20M | 674.80M | 808.51M | 735.52M | 805.86M | 720.46M | 973.49M | 838.82M | 839.92M | 785.69M | 1,023.89M | 909.87M | 874.34M | 843.48M | 993.30M | 914.38M | 999.63M | 837.35M | 1,050.22M | 960.63M | 959.63M | 741.31M | 73.00M | 617.31M | 895.08M | 875.76M | 1,001.99M | 874.72M | 884.93M | 791.87M | 1,100.94M | 941.65M | 932.14M | 828.68M | 1,129.49M | 935.87M | 1,036.75M | 773.10M | 1,063.15M | 892.85M | 1,085.55M | 827.22M | 1,215.33M | 890.26M | 1,203.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
257.61M | 254.23M | 253.49M | 244.16M | 233.86M | 240.22M | 257.31M | 284.63M | 274.28M | 270.14M | 274.64M | 293.38M | 298.50M | 321.69M | 310.24M | 360.99M | 321.97M | 331.38M | 326.07M | 341.24M | 330.56M | 340.15M | 302.92M | 312.15M | 302.67M | 312.58M | 305.44M | 318.52M | 317.80M | 324.85M | 329.40M | 355.90M | 335.75M | 339.86M | 336.73M | 345.02M | 334.67M | 339.39M | 335.60M | 340.11M | 339.92M | 371.83M | 343.36M | 339.06M | 340.26M | 337.41M | 339.84M | 337.47M | 331.82M | 332.96M | 320.33M | 340.78M | 324.12M | 315.34M | 316.30M | 271.60M | 322.39M | 339.06M | 333.36M | 267.30M | 307.37M | 310.02M | 320.37M | 422.11M | 328.05M | 339.06M | 338.64M | 420.68M |
|
Change in Receivables (Quarter)
|
-59.42M | -27.50M | 3.40M | 46.05M | -49.76M | -18.36M | 28.42M | 37.55M | -59.95M | 3.27M | 23.38M | 52.67M | -77.61M | -2.95M | 23.09M | 62.29M | -77.92M | 27.67M | 27.72M | 36.47M | -63.06M | -0.59M | 18.29M | 52.09M | -69.49M | -0.94M | 14.75M | 45.76M | -73.32M | 14.33M | 3.00M | 39.71M | -54.04M | 7.29M | 26.82M | 46.09M | -71.86M | 12.12M | 32.07M | 45.19M | -36.84M | -11.12M | 22.25M | 25.88M | -44.76M | 668.52M | 1.35M | -209.20M | -203.70M | -55.35M | -1.42M | -4.88M | -89.96M | 27.82M | -15.70M | 14.49M | -25.77M | -36.63M | -5.53M | 79.74M | -30.43M | 3.80M | -28.59M | 19.05M | -35.09M | -9.95M | 25.40M | 79.41M |
|
Change in Accured Expenses (Quarter)
|
-2.57M | 17.28M | 64.52M | -75.45M | 4.54M | -28.85M | 19.85M | -18.08M | -52.58M | 25.66M | 46.85M | -78.89M | -8.31M | 19.34M | 40.23M | 114.43M | -119.29M | 41.86M | 84.61M | 35.22M | -100.80M | -26.89M | 4.50M | 93.62M | -61.76M | 58.08M | 8.57M | 30.65M | -96.77M | 79.46M | -32.45M | -28.03M | -106.87M | 118.55M | 91.74M | -3.49M | -65.06M | 45.11M | 52.11M | 52.15M | -126.52M | 18.98M | 115.20M | 5.44M | -146.05M | 61.84M | 124.92M | -21.63M | -99.06M | 119.78M | 88.10M | 95.14M | -148.37M | 192.91M | 45.00M | 100.56M | -126.27M | 196.46M | 68.49M | 106.83M | -112.84M | 98.67M | -14.89M | 156.31M | -226.55M | 237.98M | 5.00M | 28.09M |
|
Capital Expenditures (Quarter)
|
137.09M | 102.62M | 73.41M | 63.15M | 62.78M | 65.90M | 65.22M | 62.42M | 59.71M | 103.75M | 135.91M | 146.13M | 124.25M | 219.58M | 245.84M | 212.76M | 199.91M | 194.38M | 234.29M | 212.63M | 207.66M | 158.38M | 101.05M | 329.65M | 229.23M | 259.72M | 283.90M | 248.07M | 189.03M | 194.43M | 193.74M | 221.27M | 148.59M | 170.35M | 168.37M | 244.78M | 172.76M | 161.92M | 251.28M | 195.95M | 216.78M | 186.56M | 219.34M | 253.32M | 213.21M | 124.25M | 58.54M | 88.11M | 114.81M | 113.86M | 190.81M | 108.46M | 154.65M | 154.70M | 156.04M | 184.64M | 166.07M | 221.23M | 227.70M | 178.29M | 162.97M | 188.37M | 186.37M | 217.87M | 230.20M | 244.02M | 205.22M | 254.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | 5.81M | | 295.61M | | 3.44M | 132.57M | | | 375.84M | | 5.11M | 2.86M | 73.21M | 109.82M | 65.47M | 25.56M | | | | | | | | | 27.39M | 9.04M | 0.12M | | | | | 48.30M | | 58.30M | 58.30M | 65.90M | 1.76M | 3.20M | 1.60M | 67.90M | 0.42M | 0.64M | 27.50M | 47.50M | 6.40M | | 0.63M | 48.30M | | | 0.49M | | | | 2.46M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | 69.79M | 198.73M | 188.94M | 72.40M | 264.38M | 124.68M | 163.19M | 84.69M | 117.92M | 435.03M | 148.59M | 156.22M | 81.66M | 65.89M | 237.77M | 168.45M | 60.92M | 55.40M | 240.61M | 35.69M | 73.39M | 69.32M | 289.77M | 69.78M | 18.60M | 120.35M | 23.14M | 71.06M | 14.46M | 172.53M | -12.08M | 53.95M | 35.97M | 41.29M | 37.61M | 58.14M | 106.25M | 213.01M | 112.74M | 51.34M | 95.42M | 47.31M | 66.26M | 96.79M | 88.78M | 124.18M | 38.01M | 103.87M | 46.96M | 145.85M | 54.31M | 129.79M | 11.20M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 29.67M | | | | | | | | | | | | | 1.38M | 46.12M | | | | | | | | | | 50.00M | | | | | | | | 2.35M | | | | | | | | | | | | | | | | | 25.99M | | 0.10M | | 0.98M | 1.59M | | 301.56M | 1,152.18M | 3.09M | 2.10M | 442.64M | 85.22M | | 1.81M | 9.17M |
|
Cash from Investing Activities (Quarter)
|
-165.21M | -218.73M | 13.24M | -48.29M | -39.33M | -258.54M | -572.28M | -376.55M | -12.03M | 158.94M | -1269.43M | 128.48M | -3175.31M | -210.84M | -357.88M | 163.36M | -12.23M | -105.48M | -279.50M | -550.88M | -227.47M | -84.92M | -279.02M | -305.85M | -510.77M | -343.04M | -418.64M | -190.27M | -195.26M | -285.58M | -280.93M | -207.25M | -175.26M | -74.85M | -116.73M | -394.62M | -123.67M | 104.89M | -190.67M | -27.05M | -113.56M | -188.16M | -284.34M | -490.64M | -213.68M | -134.88M | -111.53M | -3518.31M | -138.05M | -194.52M | -166.30M | -53.90M | -99.90M | -126.73M | -137.46M | -262.47M | -159.74M | -153.22M | -179.64M | -870.58M | 693.37M | -105.20M | 811.34M | 8.82M | -377.87M | -710.56M | -150.27M | -362.01M |
|
Other financing activities (Quarter)
|
2.35M | 0.35M | 0.09M | -0.00M | | | | 0.71M | 0.05M | | | 1.17M | | | 1.74M | 2.10M | | | 5.47M | 0.37M | | | 0.30M | 1.05M | 0.20M | 0.42M | 0.16M | 3.77M | | | 0.42M | 0.82M | 0.17M | 0.06M | 0.05M | 0.09M | 0.02M | 0.09M | 0.04M | | | | 0.04M | 0.03M | 0.03M | | | 0.19M | | | 4.01M | 4.17M | 4.83M | 13.91M | 10.94M | | 6.46M | 1.60M | | 1.75M | 1.73M | 1.01M | 1.77M | 5.30M | 2.62M | 0.18M | 0.45M | 3.45M |
|
Long-Term Debt Issuances (Quarter)
|
1,427.70M | 775.32M | 918.86M | 98.83M | 2,224.22M | 1,250.00M | 2,250.00M | 116.68M | | | 1,206.08M | 243.18M | 4,056.14M | 435.59M | 635.31M | 1,645.40M | 642.70M | 253.76M | 346.41M | 1,676.50M | 1,810.50M | -405.16M | 1,280.04M | 941.78M | 1,966.68M | 2,091.97M | 2,288.26M | 4,121.74M | 3,592.17M | 3,850.05M | 2,645.29M | 4,778.70M | 1,868.45M | 3,880.68M | 2,321.90M | 3,596.99M | 1,756.06M | 1,964.75M | 2,174.85M | 2,078.07M | 2,587.32M | 2,435.28M | 5,871.10M | 2,418.60M | 6,451.29M | 1,503.60M | 3,408.38M | 3,871.59M | 3,576.22M | 1,480.09M | 2,296.80M | 1,898.10M | 2,433.17M | 92.90M | 14.71M | 908.62M | 1,412.72M | 196.87M | 165.04M | 1,855.21M | 67.89M | 2.25M | 1,025.41M | | 857.08M | 711.96M | 1,503.86M | 596.00M |
|
Long-Term Debt Repayments (Quarter)
|
2,057.15M | 246.55M | 212.55M | 162.39M | 2,879.13M | 953.41M | 2,260.71M | 134.57M | 295.20M | 372.44M | 466.01M | 265.05M | 2,242.45M | 725.10M | 460.89M | 1,132.12M | 1,115.99M | 144.14M | 344.01M | 842.05M | 2,390.03M | -41.92M | 1,809.80M | 1,165.28M | 1,395.80M | 1,771.30M | 1,750.62M | 4,194.30M | 3,429.41M | 3,872.93M | 2,674.07M | 4,673.75M | 1,738.72M | 3,846.05M | 2,446.24M | 2,425.65M | 2,649.99M | 1,934.85M | 2,202.09M | 2,331.74M | 2,648.03M | 2,345.84M | 2,450.35M | 4,983.48M | 3,006.34M | 1,858.65M | 5,676.69M | 2,413.60M | 3,889.45M | 1,454.87M | 2,741.60M | 1,990.89M | 2,522.27M | 260.71M | 68.14M | 870.74M | 867.16M | 785.22M | 148.79M | 857.36M | 669.94M | 218.87M | 1,013.11M | 1,067.36M | 526.13M | 562.56M | 1,103.93M | 1,085.85M |
|
Shares Issued (Quarter)
|
525.66M | 1,113.92M | -0.20M | 2.85M | 0.23M | 3.24M | -0.03M | 0.72M | 0.36M | 1.47M | 0.33M | 3.16M | 1,214.09M | -0.18M | -0.19M | 0.12M | 0.12M | 0.10M | -0.04M | -0.08M | -0.08M | 0.01M | -0.05M | 0.40M | -0.50M | | | | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | | | | 151.69M | 244.48M | | 10.83M | 227.90M | 79.39M | | 46.81M | 7.63M | 173.63M | 178.51M | | 152.59M | | | | | | | | | | 36.27M | | | | | 34.98M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
27.38M | 39.98M | -45.69M | 3.99M | 177.13M | 175.02M | -247.23M | 658.95M | 22.10M | 74.44M | 47.93M | 67.02M | 280.03M | -161.02M | 62.07M | 57.69M | 357.37M | -237.65M | -112.34M | 1.94M | 12.75M | 781.14M | -774.41M | 1.77M | 2.54M | 148.78M | -145.29M | 308.92M | 2.77M | 997.56M | 518.49M | -1202.39M | 3.03M | 3.12M | 1,649.16M | -1644.01M | 606.09M | 604.08M | 619.44M | 619.46M | 96.01M | 1,171.90M | -1261.98M | 382.61M | 4.55M | -0.44M | 154.54M | 1,284.53M | 2.03M | 852.95M | -853.34M | 3.38M | 78.02M | 80.47M | -143.95M | 13.20M | 5.53M | 167.04M | 1,646.59M | -1777.20M | 636.45M | -628.44M | 4.70M | 386.47M | 1.93M | 1,370.66M | -1049.81M | 116.61M |
|
Cash from Financing Activities (Quarter)
|
-144.82M | 1,496.03M | 650.37M | -118.92M | -1040.14M | -1103.63M | -1217.70M | -308.05M | -600.94M | -451.02M | 454.44M | -412.39M | 2,684.25M | -657.44M | -455.86M | -117.48M | -892.84M | -311.09M | -412.95M | 396.31M | -1137.47M | 127.68M | -1229.88M | -698.06M | 57.42M | -733.55M | -25.68M | -771.31M | -421.26M | -608.70M | -627.43M | -887.36M | -657.09M | -973.83M | -773.35M | 494.19M | -1834.90M | -751.15M | -742.24M | -1153.96M | -801.32M | -819.08M | 2,491.16M | -3446.85M | 2,527.85M | -356.88M | -2729.57M | 2,552.54M | -813.49M | -452.51M | -1560.80M | -735.52M | -710.98M | -947.90M | -743.91M | -649.56M | -135.15M | -1294.23M | -824.66M | 233.78M | -1384.36M | -974.62M | -768.52M | -1864.13M | -469.69M | -653.35M | -418.85M | -1571.16M |
|
Change in Cash (Quarter)
|
124.78M | 1,730.10M | 1,117.26M | 212.03M | -631.08M | -1033.40M | -1281.67M | -214.86M | -160.67M | 153.66M | -213.90M | 222.83M | 81.90M | -242.05M | -185.79M | 731.81M | -354.55M | 265.86M | 3.49M | 617.54M | -703.50M | 652.45M | -847.82M | -205.72M | 221.45M | -268.07M | 291.20M | -155.73M | 103.94M | 79.20M | -69.53M | -254.69M | -46.66M | -24.79M | 19.79M | 973.90M | -1115.10M | 347.04M | -18.53M | -181.38M | -77.53M | 42.97M | 3,167.45M | -2977.86M | 3,055.48M | -418.75M | -2223.79M | -70.70M | -75.78M | 354.96M | -852.38M | 95.51M | -19.01M | 26.31M | 60.28M | 20.11M | 533.79M | -317.96M | -68.43M | 399.96M | 82.11M | -16.67M | 935.67M | -769.76M | -20.34M | -148.57M | 321.14M | -729.43M |
|
Free Cash Flow (Quarter)
|
297.72M | 350.19M | 380.24M | 316.08M | 385.61M | 262.87M | 443.10M | 407.32M | 392.59M | 341.99M | 465.19M | 360.62M | 448.71M | 406.65M | 382.11M | 473.17M | 350.61M | 488.05M | 461.66M | 559.47M | 453.80M | 451.31M | 560.03M | 468.55M | 445.57M | 548.79M | 451.62M | 557.78M | 531.43M | 779.07M | 645.09M | 618.65M | 637.10M | 853.54M | 741.50M | 629.56M | 670.72M | 831.39M | 663.10M | 803.68M | 620.57M | 863.65M | 741.29M | 706.31M | 528.09M | -51.25M | 558.77M | 806.96M | 760.95M | 888.13M | 683.91M | 776.47M | 637.22M | 946.25M | 785.61M | 747.50M | 662.61M | 908.26M | 708.17M | 858.47M | 610.13M | 874.78M | 706.48M | 867.68M | 597.02M | 971.31M | 685.04M | 948.84M |
|
Net Cash Flow (Quarter)
|
124.78M | 1,730.10M | 1,117.26M | 212.03M | -631.08M | -1033.40M | -1281.67M | -214.86M | -160.67M | 153.66M | -213.90M | 222.83M | 81.90M | -242.05M | -185.79M | 731.81M | -354.55M | 265.86M | 3.49M | 617.54M | -703.50M | 652.45M | -847.82M | -205.72M | 221.45M | -268.07M | 291.20M | -155.73M | 103.94M | 79.20M | -69.53M | -254.69M | -46.66M | -24.79M | 19.79M | 973.90M | -1115.10M | 347.04M | -18.53M | -181.38M | -77.53M | 42.97M | 3,167.45M | -2977.86M | 3,055.48M | -418.75M | -2223.79M | -70.70M | -75.78M | 354.96M | -852.38M | 95.51M | -19.01M | 26.31M | 60.28M | 20.11M | 533.79M | -317.96M | -68.43M | 399.96M | 82.11M | -16.67M | 935.67M | -769.76M | -20.34M | -148.57M | 321.14M | -729.43M |