|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.60M | 64.84M | 24.18M | 140.20M | 32.72M | 41.34M | 16.15M | 171.32M | 37.48M | 46.84M | 14.59M | 202.20M | 31.47M | 33.00M | 1.69M | 187.46M | 41.15M | 42.76M | 36.51M | 238.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 6.56M | 6.80M | 6.63M | 6.00M | 6.14M | 5.98M | 5.47M | 3.76M | 5.84M | 3.76M | 4.49M | 5.06M | -0.33M | 6.58M | 4.29M | 9.86M | 8.56M | 7.75M | 8.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 4.10M | 1.63M | -1.25M | 1.70M | 3.56M | -0.04M | 17.77M | 0.41M | 0.61M | 1.19M | 5.38M | -0.12M | 2.86M | -1.33M | -8.26M | -5.12M | 2.34M | -2.83M | -4.27M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 0.35M | 0.18M | 0.17M | 4.11M | 0.31M | 0.21M | 0.35M | 15.87M | 0.28M | 0.24M | 0.19M | 6.65M | 0.10M | 0.11M | 0.08M | 1.25M | 2.58M | 1.25M | 4.13M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.74M | 82.06M | -24.14M | 203.25M | 42.12M | 4.04M | -91.14M | 359.91M | 85.29M | 83.98M | -77.38M | 407.73M | 26.44M | 71.25M | -30.58M | 363.54M | 132.66M | 93.00M | -80.12M | 440.89M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.24M | 20.24M | 23.12M | 22.23M | 23.98M | 25.14M | 27.58M | 28.92M | 29.19M | 30.88M | 33.58M | 37.05M | 37.18M | 41.47M | 43.28M | 45.51M | 46.56M | 47.69M | 48.88M | 48.99M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.44M | 20.59M | 173.81M | -66.00M | 49.08M | 65.02M | 132.36M | -173.84M | 6.67M | 9.23M | 219.73M | -178.72M | 45.35M | 9.90M | 177.95M | -158.33M | 42.55M | 97.55M | 312.66M | -265.65M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.86M | -1.25M | 85.97M | -54.03M | 33.88M | 31.02M | 14.14M | -54.16M | 6.88M | 10.80M | 105.70M | -88.24M | -36.35M | 37.24M | 96.01M | -87.44M | 14.73M | 95.90M | 145.57M | -150.69M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.50M | 14.71M | -12.96M | 24.84M | -40.45M | 6.89M | 41.45M | -16.16M | -12.03M | 12.89M | 14.66M | -10.91M | -4.12M | 22.20M | -19.35M | 27.74M | 11.44M | 5.35M | 21.34M | -17.23M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | -6.90M | -0.12M | 27.29M | 7.67M | -35.77M | | 19.93M | 7.82M | -27.75M | | 41.77M | 9.78M | -51.55M | | 52.00M | 20.37M | -72.36M | 0.08M | 56.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | 12.64M | -23.42M | 27.50M | -4.34M | 4.62M | 21.51M | 17.59M | -3.72M | -2.93M | -27.20M | 34.19M | -6.39M | -7.46M | 14.72M | 0.45M | 0.09M | -46.33M | 0.68M | 48.55M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.44M | 58.17M | 78.60M | 74.95M | 58.09M | 51.62M | 63.88M | 78.36M | 45.09M | 71.33M | 115.50M | 103.13M | 87.87M | 103.61M | 80.38M | 52.14M | 36.21M | 44.72M | 53.03M | 40.78M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.14M | 36.70M | 97.45M | 101.36M | 120.54M | 98.85M | 54.56M | 30.52M | 56.45M | 37.53M | 101.81M | -0.43M | 19.30M | 154.66M | 71.74M | 38.28M | 82.94M | 102.36M | 73.31M | 82.34M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -244.74M | -40.48M | -15.13M | -165.25M | 57.45M | 30.39M | -19.29M | -72.49M | -66.49M | -84.90M | -13.69M | -391.26M | -73.08M | 51.06M | -8.64M | -202.27M | -35.66M | 44.39M | -130.39M | -64.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.62M | 0.44M | -0.17M | -59.78M | -44.03M | 0.17M | -0.45M | 0.67M | -15.84M | 0.18M | -80.55M | 0.35M | -36.80M | -9.58M | -0.11M | 0.75M | -1.25M | -2.10M | -1.25M | -3.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -184.61M | 42.02M | -39.44M | -21.78M | 55.53M | 34.60M | -110.87M | 288.10M | 2.96M | -0.74M | -171.62M | 16.82M | -83.44M | 112.73M | -39.34M | 162.02M | 95.74M | 135.28M | -211.76M | 372.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.70M | 23.89M | -102.74M | 128.29M | -15.97M | -47.58M | -155.02M | 281.54M | 40.20M | 12.64M | -192.88M | 304.60M | -61.43M | -32.35M | -110.96M | 311.40M | 96.45M | 48.28M | -133.16M | 400.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -184.61M | 42.02M | -39.44M | -21.78M | 55.53M | 34.60M | -110.87M | 288.10M | 2.96M | -0.74M | -171.62M | 16.82M | -83.44M | 112.73M | -39.34M | 162.02M | 95.74M | 135.28M | -211.76M | 372.72M |