|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 677.75M | 637.02M | 487.03M | 597.43M | 552.66M | 678.03M | 526.17M | 895.17M | 514.38M | 468.83M | 276.25M | 401.81M | 363.32M | 374.19M | 196.53M | 191.22M | 391.93M | 411.43M | 282.66M | 426.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.53M | 16.37M | 19.61M | 18.66M | 26.95M | 15.15M | 15.47M | 15.15M | 25.08M | 8.81M | 6.81M | 11.19M | 21.85M | 12.79M | 14.05M | 10.04M | 30.27M | 22.70M | 20.37M | -2.93M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.79M | -11.96M | 0.33M | -43.94M | -81.68M | 0.26M | -85.55M | -68.33M | -50.44M | -7.71M | -33.01M | 18.31M | -23.88M | 18.83M | 0.74M | 34.65M | 7.68M | -31.72M | -6.09M | 94.84M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.15M | | | | 0.18M | | | | 0.12M | | | | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.04M | 906.81M | 479.62M | -1564.43M | -68.58M | -145.54M | 218.94M | -535.34M | -2.13M | 747.91M | 502.88M | -1337.64M | 404.72M | -444.59M | -10.47M | 1,642.86M | 5.47M | -93.86M | -65.40M | 169.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.86M | | | | 0.97M | | | | 1.07M | | | | 28.02M | | | | 23.45M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.99M | 614.55M | 909.17M | 639.10M | 449.52M | 498.50M | 300.17M | 736.37M | 191.12M | 535.61M | 715.30M | 949.78M | 663.81M | 988.92M | 542.43M | 800.90M | 847.15M | 967.70M | 1,003.97M | 815.67M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.15M | 158.54M | 162.26M | 166.37M | 172.56M | 177.16M | 182.79M | 192.36M | 201.91M | 208.38M | 215.53M | 222.98M | 232.30M | 238.80M | 247.00M | 253.60M | 252.80M | 256.80M | 266.30M | 270.36M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.73M | 215.77M | 80.06M | 390.02M | 538.92M | 989.82M | 356.69M | -220.08M | 601.14M | 215.86M | -155.39M | -362.55M | -49.56M | 72.93M | 124.14M | -377.72M | -124.84M | 80.17M | 137.37M | -271.18M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -295.21M | 49.82M | 183.63M | 160.49M | 172.11M | 450.24M | -244.87M | -572.20M | 116.36M | -8.55M | 0.95M | -71.82M | -95.69M | 401.98M | 188.52M | -191.89M | -35.08M | 146.26M | 361.65M | -287.49M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.74M | 111.26M | 62.39M | -74.24M | -116.38M | 138.77M | 31.75M | -79.54M | -176.80M | 164.37M | 16.24M | -42.99M | 14.81M | 94.95M | 28.18M | -46.12M | -2.99M | 170.30M | 122.65M | -39.99M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.01M | -160.09M | 9.80M | 19.64M | 64.81M | -61.98M | -93.57M | 53.22M | 86.99M | -104.61M | -43.85M | 86.77M | 83.80M | -31.54M | -51.95M | -15.76M | 122.85M | -76.29M | 16.28M | 136.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.83M | 30.24M | -2.03M | -22.57M | 34.48M | 52.76M | -5.41M | -16.73M | 56.87M | 21.49M | -27.51M | 12.73M | 42.65M | 32.78M | -37.48M | -14.09M | 29.33M | -3.60M | -4.48M | -8.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.73M | -158.39M | 660.07M | 291.05M | 281.58M | -142.56M | 13.56M | 1,408.00M | 363.14M | 404.79M | -627.21M | 7.41M | 341.98M | -218.24M | 913.36M | 272.79M | 129.15M | -11.87M | 890.18M | 233.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 1.00M | 2.16M | 0.94M | 0.74M | 1.43M | 0.22M | 2.85M | 1.54M | 1.70M | 1.73M | 1.24M | 0.81M | 0.71M | 0.60M | 1.43M | 0.55M | 1.87M | 0.83M | 0.72M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -276.92M | -239.74M | -258.78M | -290.12M | -280.84M | -375.77M | -419.20M | -479.53M | -361.60M | -403.10M | -470.84M | -458.48M | -341.16M | -353.00M | -340.81M | -271.36M | -290.38M | -401.12M | -312.71M | -232.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | -0.01M | | | | | -0.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1114.59M | -749.20M | -475.40M | -492.81M | -177.89M | -132.08M | 155.50M | -238.00M | 101.97M | -92.55M | -232.03M | -319.46M | -139.23M | -133.94M | -887.06M | -134.22M | -639.34M | -132.03M | -735.20M | -684.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.83M | 98.28M | 97.31M | 96.77M | 125.26M | 124.20M | 122.96M | 121.30M | 129.40M | 129.48M | 129.50M | 129.60M | 129.74M | 129.75M | 129.75M | 129.75M | 129.82M | 129.90M | 129.87M | 129.93M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -688.52M | -374.39M | 175.00M | -143.83M | -9.22M | -9.35M | 36.47M | 18.84M | -68.51M | 39.95M | 12.43M | 171.84M | 183.42M | 501.99M | -685.43M | 395.32M | -82.56M | 434.55M | -43.94M | -102.12M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.26M | 772.95M | 249.10M | 348.04M | 167.94M | 641.06M | 286.62M | -671.63M | -172.03M | 130.81M | 1,342.51M | 942.37M | 321.83M | 1,207.16M | -370.92M | 528.11M | 718.00M | 979.57M | 113.79M | 581.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -688.52M | -374.39M | 175.00M | -143.83M | -9.22M | -9.35M | 36.47M | 18.84M | -68.51M | 39.95M | 12.43M | 171.84M | 183.42M | 501.99M | -685.43M | 395.32M | -82.56M | 434.55M | -43.94M | -102.12M |