|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.90M | 190.00M | -7.00M | 42.90M | 55.90M | 81.30M | 113.20M | 125.20M | 153.80M | 171.00M | 141.70M | 129.90M | 116.40M | 180.30M | 143.50M | 101.60M | 90.20M | 175.90M | 114.30M | 94.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.30M | 125.10M | 124.60M | 126.60M | 127.70M | 127.00M | 124.10M | 126.90M | 131.30M | 135.20M | 136.40M | 139.00M | 140.20M | 141.20M | 141.70M | 148.50M | 142.50M | 143.50M | 147.50M | 151.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | -0.70M | 86.00M | -80.60M | 49.90M | 61.70M | -122.00M | 14.20M | -2.30M | 112.60M | 55.50M | -205.30M | 50.30M | 103.10M | -152.10M | 266.20M | 58.10M | -97.70M | -1.60M | 318.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -169.70M | 157.60M | 79.80M | 101.20M | -29.30M | -48.00M | -45.30M | | -100.50M | -11.10M | -63.60M | | 76.70M | -60.50M | -51.10M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.50M | 260.10M | -4.40M | 166.90M | 220.70M | 11.40M | 252.10M | 537.20M | -35.60M | 311.40M | 403.80M | 569.70M | -34.60M | 291.20M | 182.70M | 680.80M | -127.70M | 296.20M | 444.40M | 475.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.80M | 150.20M | 140.40M | 142.50M | 143.40M | 151.60M | 139.30M | 142.20M | 147.20M | 151.20M | 151.90M | 154.10M | 155.30M | 153.90M | 152.40M | 159.10M | 147.70M | 148.20M | 152.30M | 155.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.30M | -511.00M | -72.60M | 195.40M | 219.10M | 250.10M | 327.50M | -277.90M | 671.20M | 103.70M | -160.20M | -466.40M | 518.70M | 37.30M | 26.50M | -509.70M | 566.10M | 164.90M | -303.10M | -338.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.40M | 112.20M | 193.60M | -179.80M | 49.00M | 26.70M | 36.00M | -81.90M | 93.50M | -19.10M | 111.00M | -67.50M | -1.50M | -19.20M | 26.40M | -82.60M | 47.60M | -52.10M | 78.10M | -74.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.60M | -275.20M | 7.50M | 95.50M | 276.90M | 12.30M | 281.70M | -202.30M | 352.60M | 57.00M | -38.70M | -208.50M | 296.90M | -110.30M | -139.40M | -96.00M | 323.50M | 1.60M | -127.60M | -226.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.70M | 60.50M | 51.10M | -119.00M | -103.00M | 58.50M | -6.80M | 1.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 129.00M | -68.70M | -74.20M | -38.10M | 216.50M | -100.90M | -59.70M | 311.60M | -307.00M | 41.30M | -61.60M | 16.10M | 348.80M | -304.30M | -24.10M | 393.20M | -333.30M | 295.40M | -316.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.90M | 140.00M | 152.60M | 179.60M | 130.30M | 172.20M | 140.40M | 195.30M | 111.80M | 168.30M | 153.20M | 193.20M | 113.60M | 120.80M | 132.20M | 192.10M | 104.00M | 125.40M | 137.40M | 194.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.20M | | | 4.10M | | 174.50M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.90M | -140.30M | -194.60M | -168.90M | -302.60M | -182.30M | -131.80M | -213.60M | -109.50M | -340.40M | -153.20M | -158.40M | -110.90M | -119.00M | -138.00M | -175.10M | -67.00M | -122.80M | -135.80M | -191.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.30M | -0.80M | 33.30M | 4.30M | -23.80M | -1.50M | 3.70M | -3.30M | -10.60M | -13.30M | -2.40M | -3.80M | -13.80M | -1.50M | 22.00M | 14.60M | -10.10M | 27.30M | -6.30M | -2.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.70M | -102.60M | -99.70M | 218.40M | -71.20M | -150.30M | -91.70M | -74.10M | -82.50M | 34.60M | -159.90M | -211.70M | -103.90M | -147.10M | -255.30M | -187.60M | -84.00M | -75.40M | -189.40M | -269.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.70M | 15.10M | 29.90M | 46.00M | 47.40M | 5.10M | 86.90M | -54.80M | 46.80M | 45.30M | -18.30M | 4.90M | 45.50M | -5.70M | 92.10M | -57.10M | 43.30M | 41.20M | -0.30M | 80.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.90M | 9.00M | -3.90M | 2.80M | -3.40M | -12.70M | -15.20M | 23.60M | 11.00M | -1.10M | -12.80M | 15.70M | -16.70M | -3.90M | 24.70M | -30.40M | 6.00M | 12.60M | 1.90M | 5.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 26.20M | -302.60M | 219.20M | -156.50M | -333.90M | 13.40M | 273.10M | -216.60M | 4.50M | 77.90M | 215.30M | -266.10M | 21.20M | -185.90M | 287.70M | -272.70M | 110.60M | 121.10M | 20.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.60M | 120.10M | -157.00M | -12.70M | 90.40M | -160.80M | 111.70M | 341.90M | -147.40M | 143.10M | 250.60M | 376.50M | -148.20M | 170.40M | 50.50M | 488.70M | -231.70M | 170.80M | 307.00M | 281.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.90M | 17.20M | -298.70M | 216.40M | -153.10M | -321.20M | 28.60M | 249.50M | -227.60M | 5.60M | 90.70M | 199.60M | -249.40M | 25.10M | -210.60M | 318.10M | -278.70M | 98.00M | 119.20M | 15.00M |