|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 361.76M | 495.51M | 316.51M | 346.09M | 260.56M | 318.50M | 228.46M | 235.62M | 304.65M | 244.33M | 201.11M | 296.43M | 275.30M | 362.23M | 227.81M | 299.97M | 264.29M | 381.40M | 75.21M | 128.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.87M | 12.54M | 13.97M | 13.42M | 15.18M | 11.52M | 10.88M | 13.02M | 12.81M | 15.20M | 11.55M | 17.73M | 17.26M | 15.55M | 17.90M | 20.29M | 19.18M | 18.77M | 62.70M | 23.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | -28.55M | -5.66M | 50.87M | -35.05M | -0.23M | -23.33M | 81.30M | -42.18M | 6.54M | -21.19M | 82.03M | -21.80M | 27.72M | -10.10M | 45.72M | -30.52M | 120.35M | -134.91M | 85.06M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.60M | -18.60M | | | 33.29M | -40.14M | 50.08M | 0.71M | 94.69M | 2.30M | -106.17M | 108.10M | 30.30M | 0.81M | 10.78M | 0.62M | 31.11M | 0.95M | 34.18M | -41.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.35M | 583.43M | -24.14M | 610.23M | -60.30M | 162.04M | -66.12M | 886.26M | -48.38M | 741.87M | 71.22M | 762.62M | 231.72M | 394.43M | 54.16M | 631.53M | 178.05M | 557.60M | -248.36M | 1,050.07M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.31M | 7.70M | 7.70M | 8.10M | 1.37M | 0.70M | 0.40M | 0.69M | 0.64M | 0.57M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.59M | 0.59M | 5.18M | 4.44M | 1.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.37M | 79.64M | 79.66M | 84.89M | 79.67M | 84.60M | 86.25M | 114.95M | 82.35M | 86.55M | 102.47M | 122.56M | 91.48M | 97.74M | 101.14M | 110.05M | 97.86M | 105.66M | 128.02M | 157.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.44M | 10.31M | -2.10M | -22.67M | 17.43M | 11.54M | 7.73M | -23.14M | 25.99M | 4.32M | -4.48M | -21.59M | 29.15M | 5.25M | -9.34M | -13.19M | 22.06M | -10.39M | 14.61M | -8.32M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.49M | -1.03M | 479.42M | -192.83M | 527.22M | 171.13M | 365.09M | -530.14M | 166.58M | -182.84M | 431.55M | -434.11M | 352.35M | -23.12M | 547.89M | -376.08M | 219.52M | -165.44M | 516.93M | -752.33M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.06M | -24.48M | 180.51M | -156.30M | 237.08M | -47.99M | -10.45M | -164.65M | -99.96M | 114.36M | 241.74M | -235.78M | 192.49M | -50.93M | 263.13M | -218.80M | 57.10M | -145.70M | 145.14M | -178.54M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.31M | 80.16M | -49.77M | 75.22M | -132.19M | 42.06M | -4.05M | 19.97M | -70.36M | 84.37M | -35.48M | 19.01M | 7.56M | -2.11M | 56.57M | -3.08M | -53.35M | 30.60M | -70.16M | 2.89M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.46M | -56.12M | -55.20M | -16.26M | 66.90M | -66.02M | 18.15M | -6.77M | 7.38M | 10.29M | -6.01M | 17.51M | 48.22M | -51.57M | -45.16M | 22.36M | 53.55M | -74.75M | -61.93M | 71.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | -11.16M | 9.55M | 8.05M | 6.14M | 3.29M | -8.49M | 8.75M | 11.91M | -1.82M | -7.83M | 15.97M | 22.92M | -12.45M | -2.62M | 49.32M | 19.68M | -2.50M | 30.76M | 22.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.10M | -33.63M | 7.08M | -8.64M | 33.96M | 133.73M | -125.92M | -11.55M | 84.51M | 164.05M | -160.00M | 498.86M | 157.53M | 214.58M | 193.46M | 237.00M | 132.12M | 14.69M | 12.93M | 977.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.67M | | | 14.26M | | | | 27.50M | | | | | 8.78M | 3.10M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.44M | -103.71M | -63.40M | -103.43M | -70.30M | -100.71M | -121.92M | -99.96M | -88.37M | -180.41M | -164.55M | -181.35M | -158.00M | -208.88M | -190.37M | -239.31M | -385.69M | -263.18M | -12.42M | -393.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.27M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.31M | -101.70M | -776.32M | 763.61M | -261.26M | -417.16M | -269.20M | -300.02M | -144.87M | -302.31M | -402.18M | -186.40M | -225.80M | -142.65M | -96.98M | -160.69M | -446.73M | -99.29M | -146.47M | -128.82M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.33M | 30.90M | 503.01M | 35.72M | 46.08M | 36.86M | 40.89M | 39.26M | 104.78M | 84.33M | 81.49M | 80.60M | 94.39M | 88.70M | 90.00M | 88.60M | 99.92M | 96.13M | 109.48M | 108.37M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.02M | 0.01M | -0.09M | -0.01M | 0.00M | -0.28M | 0.11M | -0.09M | 0.07M | -0.18M | 0.13M | -0.06M | -0.08M | -0.05M | -0.24M | 0.33M | 0.00M | -2.44M | 3.85M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.67M | 378.00M | -863.84M | 1,270.31M | -391.87M | -355.82M | -457.52M | 486.39M | -281.71M | 259.22M | -495.69M | 395.01M | -152.14M | 42.82M | -233.24M | 231.28M | -654.05M | 195.13M | -409.69M | 531.89M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.25M | 617.06M | -31.21M | 618.87M | -94.26M | 28.31M | 59.80M | 897.81M | -132.89M | 577.82M | 231.22M | 263.76M | 74.19M | 179.85M | -139.31M | 394.53M | 45.93M | 542.90M | -261.29M | 72.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.61M | 378.02M | -863.86M | 1,270.40M | -391.86M | -355.82M | -457.25M | 486.28M | -281.61M | 259.15M | -495.50M | 394.87M | -152.08M | 42.90M | -233.19M | 231.52M | -654.38M | 195.13M | -407.25M | 528.04M |