|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.56M | 13.62M | 110.28M | 16.17M | 11.96M | 16.82M | 159.77M | 32.72M | 30.89M | 48.55M | -206.37M | 78.54M | 73.76M | 90.64M | 289.43M | 100.87M | 94.19M | 104.75M | -456.18M | 114.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.18M | 17.30M | 5.19M | 16.70M | 17.17M | 17.32M | 16.29M | 16.72M | 19.43M | 21.64M | 26.16M | 19.11M | 24.78M | 25.41M | 18.28M | 21.82M | 32.45M | 27.43M | 25.04M | 36.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.42M | 4.29M | 5.23M | 4.50M | -6.30M | -10.54M | -16.64M | 14.70M | 3.30M | 9.25M | -6.59M | 11.52M | 7.31M | 6.26M | 0.47M | -3.88M | 19.55M | 7.67M | 4.95M | 19.95M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.15M | 0.15M | 0.08M | 0.11M | 0.08M | 0.13M | 0.03M | 0.16M | 0.17M | 0.03M | 0.14M | 0.16M | 0.16M | 0.04M | 0.10M | 0.10M | 0.22M | 0.10M | 0.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.00 | -0.01M | -119.32M | 0.07M | 0.03M | 0.01M | 230.90M | 3.20M | 0.05M | 0.00M | -3.59M | 1.38M | 4.30M | 4.40M | -9.41M | 0.10M | 0.01M | 4.90M | -15.61M | 1.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 1.49M | 4.50M | 2.50M | 4.42M | 10.60M | 3.85M | 0.84M | 4.71M | 0.81M | | 8.21M | | 3.04M | 1.67M | 0.52M | 1.58M | 3.79M | 3.98M | 0.81M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.57M | 33.30M | 0.47M | 0.66M | 0.73M | 0.62M | 0.54M | 0.71M | 0.72M | 74.80M | 0.83M | 0.75M | 0.73M | 39.60M | 0.92M | 0.91M | 0.82M | 20.80M | 0.94M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.46M | 181.50M | 224.79M | -172.30M | 19.44M | 162.44M | 586.81M | -77.95M | 107.78M | 240.37M | 598.54M | 49.37M | 160.43M | 110.41M | 543.16M | -28.91M | 179.44M | 143.33M | 937.52M | 61.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.23M | -0.23M | -0.25M | -0.23M | -0.23M | -0.27M | -0.31M | -0.31M | -0.42M | -0.51M | -0.51M | -0.51M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 0.94M | 1.03M | 0.99M | 0.64M | 0.65M | 0.90M | 0.85M | 0.77M | 0.76M | 0.81M | 0.76M | 0.76M | 0.77M | 0.79M | 0.75M | 0.67M | 0.72M | 0.72M | 0.67M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.81M | 64.66M | 66.13M | 66.30M | 67.97M | 67.63M | 68.49M | 70.53M | 73.13M | 76.09M | 87.31M | 81.97M | 86.66M | 87.47M | 91.48M | 91.78M | 94.81M | 99.28M | 132.00M | 104.61M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | 11.59M | -37.41M | 23.71M | -6.80M | 9.89M | -13.79M | 7.42M | 2.36M | 10.84M | -16.15M | 26.40M | -0.09M | 2.82M | -14.87M | 18.70M | 4.64M | 5.06M | -10.31M | 9.78M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.58M | 231.60M | -38.74M | 236.10M | 9.59M | 178.39M | -263.10M | 49.11M | -69.57M | 167.61M | -241.29M | 52.96M | 81.91M | 217.98M | -189.92M | 64.54M | 99.50M | 243.62M | -346.53M | 132.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.69M | 191.34M | -92.89M | -119.28M | -164.58M | 150.56M | 8.30M | -125.24M | -58.53M | 163.53M | -1.70M | -25.21M | 101.22M | 87.73M | -77.23M | -118.53M | 101.26M | 95.56M | -101.98M | 36.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.85M | -5.41M | -1.85M | -88.88M | 17.48M | 91.57M | 24.67M | -53.94M | -18.89M | 90.03M | 63.58M | -30.85M | -31.20M | 39.48M | 32.93M | -48.17M | -12.66M | 41.14M | 51.40M | -70.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.27M | 12.62M | -8.75M | 4.10M | -1.47M | -1.50M | -245.99M | 5.06M | -8.94M | -1.34M | -0.70M | 10.21M | -17.21M | 47.44M | 6.45M | 0.19M | -6.10M | 48.80M | -117.70M | 1.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.52M | -96.49M | 301.77M | 37.23M | 171.54M | 130.20M | -272.97M | 49.63M | 4.88M | 44.14M | 394.00M | 95.26M | 265.18M | 166.63M | -424.24M | 409.70M | -243.38M | -40.03M | 933.50M | 288.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.81M | -91.65M | -111.11M | -106.97M | -79.42M | -132.72M | -104.03M | -86.16M | -91.50M | -133.63M | -192.46M | -165.53M | -196.74M | -173.61M | -346.37M | -412.68M | -168.73M | -256.40M | -217.24M | -289.66M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 3.20M | -2.75M | 5.67M | 6.92M | 1.53M | 22.49M | 1.96M | 8.63M | 0.54M | 3.12M | 12.22M | 0.92M | 0.60M | 2.24M | 22.35M | 1.45M | 2.45M | -8.85M | 53.51M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -319.93M | -248.79M | -207.98M | -184.77M | -112.08M | -56.12M | -38.74M | -176.07M | -34.33M | -11.86M | -96.58M | -66.87M | -46.12M | 261.10M | -59.90M | -182.01M | 365.82M | -50.47M | -71.83M | -256.97M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -186.28M | -158.94M | -94.29M | -464.04M | -172.06M | -26.40M | 444.04M | -340.18M | -18.05M | 94.89M | 309.50M | -183.03M | -82.42M | 197.89M | 136.90M | -623.61M | 376.53M | -163.54M | 648.45M | -485.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.94M | 277.99M | -76.98M | -209.53M | -152.10M | 32.24M | 859.78M | -127.58M | 102.90M | 196.23M | 204.54M | -45.89M | -104.74M | -56.22M | 967.40M | -438.61M | 422.82M | 183.36M | 4.02M | -227.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -186.28M | -158.94M | -94.29M | -464.04M | -172.06M | -26.40M | 444.04M | -340.18M | -18.05M | 94.89M | 309.50M | -183.03M | -82.42M | 197.89M | 136.90M | -623.61M | 376.53M | -163.54M | 648.45M | -485.17M |