|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.20M | 31.57M | 30.20M | 29.68M | 485.55M | | -59.86M | | | | | | 199.35M | 213.36M | 225.32M | 210.60M | 219.84M | -389.90M | 130.11M | 84.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 4.70M | 4.29M | 4.29M | 4.85M | 4.82M | 30.69M | 20.92M | 11.85M | 15.33M | 10.08M | 8.85M | 4.77M | 5.36M | 5.92M | 6.94M | 6.88M | 6.12M | 6.47M | 6.24M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.65M | 3.65M | | -0.98M | -0.01M | | 66.67M | -38.33M | 73.92M | 71.93M | 30.82M | 118.87M | 26.97M | 43.73M | 76.18M | 75.04M | 29.77M | 19.29M | 57.65M | 12.71M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 222.98M | 5.41M | 222.81M | 520.42M | -520.19M | 0.34M | 0.73M | 10.30M | 3.33M | 0.19M | -12.12M | 46.05M | 11.31M | -56.12M | 15.85M | 14.36M | -13.50M | 21.24M | -20.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | 1.07M | -1.42M | 23.30M | 5.66M | | -0.00M | 3.92M | | 5.92M | 0.00M | 0.00M | 539.32M | 0.01M | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.41M | 159.95M | 294.38M | 269.39M | 265.58M | 396.41M | 783.64M | 478.39M | 468.81M | 408.24M | 399.47M | 543.33M | 406.70M | 460.88M | 663.20M | 566.46M | 656.89M | 419.81M | 558.97M | 404.99M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.99M | 38.97M | 33.62M | 45.72M | 44.67M | 42.14M | 141.05M | 141.80M | 133.79M | 137.05M | 160.29M | 167.43M | 168.89M | 227.93M | 360.21M | 350.74M | 349.81M | 377.00M | 374.92M | 368.45M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.54M | 36.16M | -31.38M | 119.28M | 111.81M | 0.88M | -99.68M | -97.05M | 14.66M | -20.22M | 263.74M | -110.31M | 62.08M | 7.42M | -50.38M | -11.37M | 25.37M | -29.85M | -66.92M | -110.47M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.51M | 7.39M | -5.29M | 0.24M | -0.67M | 14.71M | -16.24M | -6.56M | 12.75M | -9.23M | 1.42M | 7.71M | 9.47M | -3.91M | 1.38M | 7.37M | 9.50M | -3.76M | 6.61M | 4.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.20M | 18.77M | 37.97M | 65.58M | 52.12M | 44.02M | -38.56M | -189.27M | 8.18M | -19.26M | 146.96M | -57.61M | 29.15M | -26.08M | 67.47M | -40.49M | 60.35M | -80.38M | -36.00M | -109.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09M | -2.68M | 13.39M | -8.14M | 0.37M | -11.45M | 3.37M | 18.80M | -1.21M | 0.89M | -42.17M | 43.68M | -32.85M | -3.80M | 28.56M | 60.99M | -6.52M | 3.21M | -1.38M | 7.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.96M | 63.26M | 57.98M | 69.62M | 48.83M | 65.49M | 188.81M | 228.19M | 172.33M | 235.44M | 234.81M | 263.09M | 222.15M | 316.58M | 338.65M | 301.69M | 308.91M | 395.48M | 340.43M | 303.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | 367.13M | 4.07M | 2.19M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.60M | | | 148.36M | -0.22M | | 361.61M | | | 0.33M | 645.64M | 6.70M | 2.35M | 17.88M | 8.31M | 1.24M | 548.23M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.89M | -373.89M | 13.12M | 13.75M | 128.87M | 13.47M | | 31.80M | 33.10M | 5.60M | 2.37M | 18.20M | 0.90M | 3.21M | 6.20M | 0.58M | 2.40M | 2.41M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.35M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.87M | 88.62M | -135.78M | -831.74M | 29.30M | -180.98M | -174.02M | -356.86M | -241.59M | -616.70M | -254.03M | -317.99M | -204.89M | -945.69M | -343.54M | -259.71M | -292.27M | -385.51M | -372.60M | -755.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 20.33M | 0.15M | 1.77M | 0.01M | | 3.93M | 2.06M | | | | | | | 3.31M | | 13.00M | 0.44M | 8.44M | 7.53M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.72M | 427.29M | -98.91M | -111.48M | -59.49M | -54.49M | -521.88M | -187.24M | -228.07M | -169.05M | -95.26M | -172.31M | -223.46M | 385.85M | -465.00M | -321.85M | -365.82M | -29.57M | 402.36M | -89.07M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.54M | 82.96M | 7.76M | 91.46M | 73.07M | 71.96M | 70.24M | 180.25M | 204.88M | 137.51M | 58.37M | 113.98M | 137.54M | 124.71M | 157.09M | 92.19M | 77.43M | 75.73M | 74.77M | 74.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.83M | 675.86M | 59.69M | -673.83M | 235.39M | 160.94M | 87.74M | -65.71M | -0.85M | -377.51M | 50.18M | 53.03M | -21.64M | -98.97M | -145.34M | -15.10M | -1.20M | 4.73M | 588.72M | -439.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.46M | 96.69M | 236.40M | 199.77M | 216.75M | 330.92M | 594.83M | 250.21M | 296.48M | 172.79M | 164.66M | 280.25M | 184.55M | 144.29M | 324.55M | 264.76M | 347.98M | 24.34M | 218.53M | 101.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.83M | 675.86M | 59.69M | -673.83M | 235.39M | 160.94M | 87.74M | -65.71M | -0.85M | -377.51M | 50.18M | 53.03M | -21.64M | -98.97M | -145.34M | -15.10M | -1.20M | 4.73M | 588.72M | -439.68M |