|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.03M | 102.56M | 13.62M | 121.64M | 16.17M | 11.96M | 16.78M | -112.24M | 32.75M | 30.89M | 48.55M | 236.84M | 78.51M | 73.76M | 90.64M | 289.40M | 100.87M | 94.22M | 104.75M | 310.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.88M | 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 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.01M | 33.42M | 4.29M | -14.51M | 4.50M | -6.30M | -10.54M | -16.64M | 14.70M | 3.30M | 9.25M | -14.67M | 11.52M | 7.31M | 6.26M | 3.54M | -3.88M | 19.55M | 7.67M | 4.95M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | 0.15M | 0.15M | 0.00M | 0.08M | 0.08M | 0.08M | 0.03M | 0.16M | 0.03M | 0.18M | 0.04M | 0.16M | 0.04M | 0.04M | 0.17M | 0.10M | 0.22M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 603.00 | -0.01M | 121.05M | 3.20M | 3.00M | 0.01M | 3.00M | 3.20M | 0.05M | 4.10M | -54.73M | 3.60M | 4.30M | 0.00M | -134.59M | 0.10M | 0.01M | 4.90M | -142.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 1.00M | 1.49M | 4.50M | 2.54M | 4.42M | 10.60M | 3.85M | 0.84M | 4.71M | 0.81M | | 8.21M | | 3.04M | 1.67M | 0.52M | 1.58M | 3.79M | 4.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.53M | 0.57M | 33.30M | 0.47M | 0.66M | 0.73M | 69.90M | 0.54M | 0.71M | 0.72M | 37.30M | 0.83M | 0.75M | 0.73M | 0.71M | 0.92M | 0.91M | 0.82M | 0.81M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.41M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -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 |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.61M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.18M | -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 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.79M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.65M | 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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.03M | -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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 4.04M | 3.96M | 44.83M | -161.51M | 164.14M | 1.60M | -4.01M | -0.72M | -0.65M | 0.26M | -2.54M | 0.63M | -0.95M | -12.00M | 59.21M | 0.19M | 42.73M | -51.89M | 11.36M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.67M | -28.46M | 7.49M | 301.77M | 37.23M | 171.54M | -133.03M | 371.65M | 49.63M | 135.12M | 119.69M | 188.20M | 164.84M | 195.60M | -267.17M | 787.12M | 118.50M | 47.82M | -40.03M | 933.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.82M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.08M | 0.18M | 3.20M | 1.54M | 5.67M | 6.92M | 1.53M | 22.49M | 1.96M | 8.63M | 0.54M | 3.12M | 12.22M | 0.92M | 0.60M | 7.00M | 22.35M | 1.45M | 2.45M | 26.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.32M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.74M | 231.93M | 174.01M | -76.98M | -209.53M | -152.10M | 295.47M | 215.16M | -127.58M | -27.35M | 120.68M | 410.34M | -115.47M | -35.17M | 377.58M | -243.95M | -147.41M | 131.62M | 183.36M | 4.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.32M | -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 |