|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.66M | 197.33M | 321.24M | 251.09M | 163.45M | 187.91M | 289.19M | 201.50M | 131.51M | 155.34M | 250.50M | 180.04M | 74.48M | 124.60M | 205.37M | 163.82M | 72.83M | 129.81M | 203.32M | 250.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 1.39M | -0.82M | 0.45M | -0.26M | 0.03M | 0.95M | 1.81M | -6.30M | 13.68M | -14.29M | 2.15M | -0.69M | 0.69M | 0.70M | 1.78M | | 0.74M | -4.64M | 0.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.89M | 235.78M | 551.94M | 365.18M | -86.13M | 279.37M | 389.97M | 280.95M | 116.90M | 49.26M | 436.48M | 244.38M | -68.42M | 173.48M | 364.69M | 232.63M | 86.76M | 186.46M | 211.15M | 363.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -5.97M | 11.30M | -8.86M | 5.48M | 4.08M | 16.48M | 2.10M | 0.65M | -2.29M | 3.13M | -11.30M | 15.22M | -2.73M | -6.04M | 1.24M | -4.72M | -7.31M | -5.18M | 7.33M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -193.69M | 413.05M | -445.68M | 284.80M | -171.53M | 451.35M | -524.59M | 289.81M | -217.31M | 436.54M | -535.25M | 293.69M | -196.25M | 490.79M | -510.17M | 297.24M | -249.52M | 498.31M | -516.97M | 305.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -199.79M | 416.46M | -405.48M | 293.55M | -333.64M | 465.34M | -453.83M | 261.60M | -286.48M | 379.52M | -377.13M | 259.48M | -262.69M | 450.84M | -411.16M | 263.61M | -288.13M | 450.66M | -428.41M | 313.59M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.70M | 17.51M | 132.03M | 76.02M | -130.76M | 35.82M | 17.66M | 60.50M | 26.08M | -104.01M | 22.83M | 54.27M | -116.71M | 37.65M | 22.39M | 50.40M | 13.17M | 38.20M | -106.34M | 75.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.23M | 38.34M | -25.45M | 18.47M | -0.23M | 0.18M | -13.06M | -7.16M | 19.57M | -17.02M | 12.43M | 9.89M | -13.75M | -5.96M | 7.54M | -10.62M | 3.19M | -15.08M | 0.82M | 4.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.40M | 38.54M | 24.61M | 6.67M | 54.43M | 33.68M | 25.33M | 8.61M | 3.37M | 92.71M | -98.46M | 6.41M | 54.68M | -51.15M | 94.62M | 16.85M | -11.77M | 68.75M | 19.54M | 6.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.54M | | -0.00M | 4.44M | 3.66M | -3.21M | | 1.89M | 0.31M | 4.10M | | 0.32M | 0.01M | 0.23M | 0.13M | 1.52M | | 6.09M | 18.09M | 0.17M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.96M | | 100.00M | 51.94M | 50.00M | 300.85M | 100.00M | 80.00M | 282.81M | 122.16M | 138.77M | 113.86M | 212.49M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.28M | -36.08M | -24.61M | -14.78M | -58.10M | -205.72M | 42.75M | 21.96M | -81.72M | 67.68M | -123.51M | -230.78M | 201.38M | -30.76M | -209.57M | 55.28M | 38.47M | -45.36M | -25.85M | -63.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.04M | 0.00M | | | | | | | | | | | | | 3.28M | 0.04M | 0.01M | -0.03M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.05M | -249.46M | -430.29M | -204.98M | -225.08M | -33.80M | -305.10M | -106.50M | -117.57M | -49.28M | -346.69M | -4.06M | -4.06M | -109.05M | -417.66M | -105.26M | -13.72M | -3.91M | -473.04M | -4.68M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 3.16M | 295.51M | 3.88M | 3.65M | 3.49M | 260.30M | 3.42M | 3.39M | 3.29M | 328.52M | 4.06M | 4.06M | 4.06M | 401.62M | 3.98M | 3.92M | 3.90M | 473.07M | 4.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.55M | -49.75M | 97.04M | 145.41M | -369.32M | 39.85M | 127.62M | 196.40M | -82.39M | 67.66M | -33.71M | 9.54M | 128.90M | 33.66M | -262.54M | 182.65M | 111.51M | 137.19M | -287.74M | 296.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.49M | 197.24M | 527.33M | 358.51M | -140.56M | 245.69M | 364.64M | 272.34M | 113.54M | -43.45M | 534.94M | 237.97M | -123.10M | 224.63M | 270.08M | 215.78M | 98.53M | 117.71M | 191.61M | 357.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.55M | -49.75M | 97.04M | 145.41M | -369.32M | 39.85M | 127.62M | 196.40M | -82.39M | 67.66M | -33.71M | 9.54M | 128.90M | 33.66M | -262.54M | 182.65M | 111.51M | 137.19M | -287.74M | 296.20M |