|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 634.69M | 508.26M | 109.85M | 555.01M | 625.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 3.03M | | | 2.62M | 3.17M | | | 4.44M | 6.12M | | | 1.59M | 8.25M | 4.07M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.89M | 135.85M | 120.30M | 117.84M | 121.45M | 248.09M | 89.83M | 102.22M | 119.15M | 132.59M | 97.32M | 109.66M | 73.34M | 108.44M | 91.23M | 89.73M | 108.26M | 104.22M | 112.16M | 121.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.75M | 14.18M | 0.43M | 791.87M | -662.76M | 2,705.36M | -2701.61M | 828.68M | 1,129.49M | -1942.92M | | 106.00M | 1,730.25M | 892.85M | 1,085.55M | 827.22M | 1,215.33M | 890.26M | 1,203.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.82M | 332.96M | 320.33M | 340.78M | 324.12M | 315.34M | 316.30M | 336.35M | 322.39M | 339.06M | 333.36M | 338.78M | 324.76M | 310.02M | 320.37M | 327.59M | 355.65M | 339.06M | 338.64M | 328.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.40M | | 0.63M | 0.17M | | | 0.49M | 0.15M | | | 2.46M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.99M | | 0.10M | | 0.98M | 1.59M | | 301.56M | 1,152.18M | -852.18M | 1,000.00M | 300.00M | 85.22M | | 1.81M | 9.17M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | -1.44M | 1,808.57M | -1804.13M | 1.21M | 157.29M | 82.85M | 85.20M | 590.43M | -582.60M | 254.60M | 93.12M | 636.45M | 652.97M | 669.73M | -1559.96M | 686.10M | -472.55M | 109.23M | -299.37M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.31M | -113.11M | -176.63M | -108.03M | 637.22M | -817.46M | 2,549.31M | -2886.24M | 662.61M | 908.26M | -2170.62M | -178.29M | -56.97M | 1,541.89M | 706.48M | 867.68M | 597.02M | 971.31M | 685.04M | 948.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -951.04M | -646.27M | -1712.92M | -788.99M | -19.01M | -1737.39M | 1,823.98M | -3613.64M | 533.79M | -317.96M | -2947.22M | -636.79M | -584.99M | 650.43M | 935.67M | -769.76M | -20.34M | -148.57M | 321.14M | -729.43M |