|
Net Income (Quarter)
|
136.00M | 141.19M | 128.12M | 277.32M | 156.97M | 146.04M | 171.16M | 308.12M | 213.41M | 214.14M | 207.69M | 317.42M | 220.08M | 245.47M | 237.38M | 322.17M | 222.40M | 251.26M | 236.32M | 344.74M | 253.24M | 282.35M | 253.32M | 376.18M | 295.12M | 306.52M | 235.31M | 414.18M | 279.49M | 294.78M | 252.53M | 712.15M | 364.85M | 407.24M | 334.14M | 483.24M | 385.01M | 426.56M | 365.55M | 590.84M | 650.45M | 787.60M | 574.26M | 677.74M | 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)
|
13.30M | -4.93M | 3.25M | 2.30M | 3.52M | 3.28M | 4.17M | 5.30M | 4.76M | 5.46M | 5.13M | 6.31M | 5.31M | 5.53M | 5.53M | -3.61M | 8.75M | 9.57M | 9.38M | 9.64M | 10.12M | 9.52M | 9.25M | 9.66M | 10.25M | 9.23M | 8.19M | 9.29M | 8.93M | 7.91M | 8.11M | 9.38M | 12.41M | 9.37M | 9.41M | 9.69M | 13.63M | 10.87M | 11.10M | 0.79M | 18.97M | 15.51M | 16.89M | 17.24M | 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)
|
10.03M | -14.89M | 36.48M | 19.36M | 7.39M | 10.74M | 5.84M | -34.21M | 1.12M | -0.28M | -25.07M | 26.83M | -8.00M | 2.84M | -1.32M | 43.33M | 18.54M | 20.34M | -2.94M | -18.21M | 10.10M | 22.59M | 26.35M | -71.15M | -7.54M | 0.38M | 10.37M | -15.57M | -9.52M | 2.77M | -30.82M | 175.22M | -8.05M | -4.45M | -13.29M | -26.54M | -10.30M | 2.19M | -6.19M | -41.10M | -24.78M | 10.29M | 3.29M | -23.77M | -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)
|
| | | | | | | 0.77M | | | | | | | | 0.05M | | | | 0.07M | | | | 0.33M | | | | 0.07M | | | | 0.26M | | | | 0.23M | | | | 0.09M | | | | 0.07M | | | | 0.18M | | | | 0.15M | | | | 0.18M | | | | 0.12M | | | | 0.01M |
|
Gains from Investment Securities (Quarter)
|
1.63M | -8.10M | -1.45M | 322.04M | -4.57M | -13.13M | -13.95M | 413.95M | -2.83M | -0.50M | 6.77M | -10.21M | -0.15M | 1.45M | 0.60M | 0.30M | -0.22M | -3.31M | 4.88M | 630.14M | 0.28M | -8.02M | 0.60M | 8.04M | 0.44M | -0.13M | -2.25M | -7.98M | -2.12M | -9.24M | 13.00M | -12.73M | 0.18M | -0.09M | 0.26M | -43.21M | 2.54M | 2.66M | -15.73M | 17.49M | -1.57M | -4.61M | 10.34M | -0.55M | -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)
|
| | | | | | | | 1.63M | 28.99M | | | 18.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | 0.01M | | | | | | | | 0.29M | | | | 11.47M | | | | 0.52M | | | | 0.09M | | | | 0.92M | | | | 124.67M | | | | 1.53M | | | | 1.33M | | | | 0.94M | | | | 168.45M | | | | 1.07M | | | | 1.37M | | | | 1.58M |
|
Cash from Operations (Quarter)
|
91.21M | 188.09M | 124.49M | 420.89M | 223.57M | 174.87M | 206.06M | 445.98M | 192.64M | 180.85M | 317.39M | 440.47M | 147.23M | 336.89M | 276.46M | 452.49M | 251.46M | 235.46M | 353.62M | 486.34M | 370.21M | 214.77M | 224.13M | 582.57M | 403.95M | 389.38M | 331.08M | 480.63M | 510.46M | 275.77M | 356.65M | 659.23M | 548.65M | 548.64M | 416.83M | 629.43M | 574.20M | 556.33M | 530.59M | 576.89M | 1,736.33M | 1,171.01M | 476.20M | 492.62M | 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)
|
63.25M | 62.90M | 63.58M | 65.19M | 67.49M | 68.39M | 68.90M | 70.64M | 72.27M | 73.99M | 76.14M | 80.51M | 80.49M | 82.74M | 84.44M | 85.17M | 84.16M | 85.34M | 86.26M | 86.59M | 87.15M | 87.58M | 88.55M | 89.14M | 92.32M | 94.62M | 95.44M | 97.55M | 98.59M | 99.03M | 100.95M | 105.66M | 109.33M | 112.18M | 114.85M | 117.77M | 122.48M | 123.42M | 126.47M | 132.43M | 137.66M | 140.96M | 145.85M | 149.77M | 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)
|
85.18M | 134.41M | 147.31M | -115.09M | 5.28M | 217.39M | 128.26M | -59.44M | -6.50M | 146.50M | 186.08M | 65.33M | 16.41M | 117.00M | 54.08M | -42.55M | 51.54M | 184.35M | 3.41M | -5.74M | 57.10M | 189.69M | 70.48M | -27.27M | -3.48M | 195.16M | 213.77M | -233.55M | 42.46M | 162.93M | 134.71M | 8.27M | -12.36M | 305.29M | 95.18M | 133.23M | 14.25M | 306.83M | 79.92M | 177.78M | -567.90M | 283.94M | 636.22M | 223.57M | -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)
|
-36.95M | 150.93M | 32.96M | -23.51M | -25.92M | 192.61M | -2.35M | -59.89M | -82.23M | 150.74M | 62.22M | 63.30M | -138.23M | 127.37M | 7.75M | 40.05M | -62.36M | 166.74M | -3.87M | -3.34M | 40.12M | 93.49M | -57.73M | 29.76M | -55.27M | 269.03M | 225.49M | -382.78M | 56.63M | 235.44M | 92.03M | 43.81M | 5.04M | 265.82M | 39.69M | 64.66M | 39.71M | 283.51M | 102.20M | 3.21M | 110.13M | 450.79M | 358.89M | -174.21M | -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)
|
-26.72M | -9.11M | 36.93M | -43.52M | 38.81M | -20.41M | 71.59M | -18.23M | -30.22M | -5.06M | 30.94M | -32.41M | 7.71M | 58.03M | -2.19M | -47.28M | 30.93M | 31.05M | 9.06M | -29.40M | -17.98M | 47.21M | 29.46M | -13.75M | -21.42M | 36.55M | 35.55M | -7.75M | -39.51M | 66.26M | 32.15M | 16.75M | -55.12M | 116.22M | 22.91M | -18.15M | -47.68M | 106.29M | 50.29M | -8.58M | 81.11M | 192.09M | 84.11M | 31.28M | -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)
|
| | | | | | | 109.12M | 19.31M | -93.31M | 102.35M | 110.36M | -3.21M | -58.37M | -14.79M | 71.12M | 71.53M | -100.00M | 14.20M | 26.67M | 75.86M | -80.63M | -7.48M | -7.43M | 89.29M | -115.65M | -48.54M | 101.21M | 146.14M | -239.08M | -54.44M | -9.13M | 85.28M | -42.22M | -48.71M | 62.04M | 71.39M | -82.00M | -41.47M | 31.67M | 156.85M | -108.60M | -80.50M | 25.73M | 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)
|
0.03M | 0.98M | 25.40M | -16.25M | 0.02M | 37.12M | -36.96M | 34.38M | 1.28M | 0.56M | -14.25M | 6.85M | 13.16M | 1.08M | -19.51M | 10.22M | 24.21M | 4.84M | 0.42M | -4.43M | 12.24M | 18.51M | -6.51M | 0.38M | 16.68M | 17.86M | -4.06M | -5.42M | 12.34M | 30.90M | -28.04M | 34.21M | -3.29M | 29.02M | -12.17M | -1.46M | 7.39M | 1.12M | 15.83M | -9.89M | 12.00M | 15.24M | -13.71M | 2.99M | 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)
|
91.00M | -63.79M | -3.16M | 396.35M | 35.65M | 182.47M | -173.90M | -8.56M | 39.73M | 7.19M | -6.35M | 531.03M | 149.65M | -106.40M | -11.21M | -4.96M | 84.09M | -52.09M | 2.96M | -3.38M | 38.68M | 7.75M | 340.46M | -354.87M | 40.28M | 4.51M | 361.10M | -366.99M | 47.46M | 266.59M | 174.57M | -425.44M | 164.63M | -87.09M | 473.38M | 183.46M | 144.76M | 148.30M | -196.11M | 13.30M | 93.80M | 330.37M | 273.43M | 330.37M | 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)
|
0.26M | 0.29M | 0.32M | 0.58M | 0.37M | 0.11M | 0.26M | 0.30M | 0.12M | 0.31M | 0.72M | 0.62M | 0.07M | 0.18M | 0.69M | 287.52M | 0.10M | 0.59M | 0.90M | 0.68M | 0.16M | 0.09M | 0.56M | 0.61M | 0.32M | 2.10M | 1.91M | 5.03M | 0.13M | 0.21M | 0.66M | 0.42M | 0.63M | 0.72M | 0.49M | 0.94M | 0.45M | 1.01M | 0.44M | 0.45M | 0.47M | 0.58M | 0.54M | 1.47M | 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)
|
-90.74M | -71.77M | -95.86M | -160.57M | -91.59M | -126.06M | -144.72M | -151.47M | -145.74M | -157.82M | -148.92M | -117.35M | -149.58M | -158.69M | -134.76M | 193.05M | -83.98M | -106.74M | -96.23M | -84.75M | -99.77M | -147.03M | -139.28M | -117.31M | -98.64M | -166.74M | -136.18M | -149.37M | -143.39M | -170.32M | -173.90M | -157.42M | -164.00M | -205.62M | -179.46M | -182.52M | -144.30M | -147.29M | -224.55M | -266.34M | -194.97M | -228.15M | -272.89M | -328.90M | -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)
|
4.81M | 0.58M | 1.03M | 7.49M | 0.43M | 0.02M | 15.65M | 17.00M | 18.59M | 1.20M | -43.96M | | 0.70M | -5.64M | | 8.15M | 9.40M | 1.60M | 0.67M | -6.61M | -26.30M | -1.60M | 34.91M | 6.69M | | | | 14.90M | | | | | | | | | | | | | 13.62M | -0.05M | | | | | | | | | | 0.40M | | | -0.01M | | | | | -0.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
0.16M | -57.61M | -72.14M | -0.78M | -26.96M | -538.22M | -55.81M | -286.97M | -40.50M | -21.40M | -160.05M | -324.88M | 17.07M | -164.50M | -145.20M | -305.69M | -506.71M | -122.58M | -213.72M | -37.93M | -625.15M | -112.33M | -82.86M | -489.83M | -275.57M | -225.29M | -179.70M | -343.58M | -349.01M | -97.25M | -170.73M | -460.56M | -368.12M | -361.70M | -241.97M | -472.11M | -394.27M | -420.58M | -289.53M | -346.30M | 892.23M | -657.17M | -963.47M | -986.59M | -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)
|
| | | | | | | | | | | | | | | | | | | | 66.04M | 65.17M | 63.97M | 63.16M | 71.31M | 70.85M | 70.09M | 68.89M | 71.29M | 71.05M | 70.59M | 70.00M | 77.66M | 77.05M | 76.52M | 75.30M | 82.76M | 82.38M | 81.64M | 80.79M | 90.62M | 89.65M | 88.36M | 87.30M | 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)
|
0.63M | 58.71M | -43.52M | 259.54M | 105.02M | -489.41M | 5.53M | 7.55M | 6.40M | 1.63M | 8.42M | -1.77M | 14.72M | 13.69M | -3.50M | 339.85M | -339.24M | 6.14M | 43.68M | 363.67M | -354.71M | -44.59M | 1.99M | -24.57M | 29.74M | -2.65M | 15.20M | -12.32M | 18.06M | 8.20M | 12.02M | 41.25M | 16.53M | -18.68M | -4.60M | -25.20M | 35.62M | -11.54M | 16.51M | -35.76M | 2,433.59M | 285.69M | -760.16M | -822.87M | -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)
|
0.21M | 251.89M | 127.65M | 24.54M | 187.92M | -7.61M | 379.96M | 454.54M | 152.91M | 173.66M | 323.74M | -90.56M | -2.43M | 443.29M | 287.67M | 457.45M | 167.37M | 287.56M | 350.66M | 489.72M | 331.53M | 207.02M | -116.33M | 937.44M | 363.67M | 384.87M | -30.02M | 847.61M | 463.00M | 9.18M | 182.08M | 1,084.67M | 384.02M | 635.73M | -56.55M | 445.97M | 429.44M | 408.02M | 726.70M | 563.59M | 1,642.53M | 840.64M | 202.77M | 162.25M | 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)
|
0.63M | 58.71M | -43.52M | 259.54M | 105.02M | -489.41M | 5.53M | 7.55M | 6.40M | 1.63M | 8.42M | -1.77M | 14.72M | 13.69M | -3.50M | 339.85M | -339.24M | 6.14M | 43.68M | 363.67M | -354.71M | -44.59M | 1.99M | -24.57M | 29.74M | -2.65M | 15.20M | -12.32M | 18.06M | 8.20M | 12.02M | 41.25M | 16.53M | -18.68M | -4.60M | -25.20M | 35.62M | -11.54M | 16.51M | -35.76M | 2,433.59M | 285.69M | -760.16M | -822.87M | -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 |