|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 146.00M | 259.00M | 95.00M | 192.00M | 159.00M | 227.00M | 107.00M | 163.00M | 160.00M | 259.00M | 121.00M | 158.00M | 87.00M | 295.00M | 150.00M | 213.00M | 174.00M | 281.00M | 142.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | -13.00M | -27.00M | -124.00M | 15.00M | -49.00M | 64.00M | -34.00M | 3.00M | -27.00M | 16.00M | -76.00M | -12.00M | -35.00M | -175.00M | 105.00M | -51.00M | -35.00M | -15.00M | -151.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.00M | 62.00M | 270.00M | 105.00M | 251.00M | 49.00M | 185.00M | 1.00M | 188.00M | 123.00M | 311.00M | 245.00M | 307.00M | 255.00M | 351.00M | 254.00M | 249.00M | 243.00M | 408.00M | 269.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 165.00M | 165.00M | 163.00M | 166.00M | 166.00M | 169.00M | 170.00M | 166.00M | 167.00M | 170.00M | 173.00M | 189.00M | 188.00M | 195.00M | 201.00M | 211.00M | 208.00M | 211.00M | 215.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 139.00M | 132.00M | 133.00M | 161.00M | 122.00M | 142.00M | 247.00M | 86.00M | 100.00M | 93.00M | 135.00M | 116.00M | 126.00M | 146.00M | 159.00M | 128.00M | 161.00M | 102.00M | 261.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | | | | -55.00M | 38.00M | 30.00M | 14.00M | -68.00M | 5.00M | 119.00M | 6.00M | -27.00M | | | | -39.00M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 17.00M | -11.00M | 37.00M | -37.00M | 132.00M | -5.00M | -12.00M | -97.00M | 13.00M | -7.00M | -31.00M | 12.00M | 63.00M | -16.00M | 37.00M | -45.00M | 33.00M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 21.00M | | | | 19.00M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -18.00M | -25.00M | -78.00M | | | -7.00M | -72.00M | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 15.00M | 59.00M | 8.00M | 134.00M | 416.00M | -147.00M | 989.00M | 417.00M | -355.00M | 1,139.00M | 530.00M | 204.00M | 68.00M | 1,008.00M | -1083.00M | 144.00M | -55.00M | 157.00M | -40.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 95.00M | | | | 123.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -152.00M | -262.00M | -276.00M | -223.00M | -147.00M | -229.00M | -334.00M | -263.00M | -219.00M | -470.00M | -449.00M | -353.00M | -180.00M | -407.00M | -607.00M | -404.00M | -490.00M | -711.00M | -291.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 50.00M | 35.00M | -37.00M | -1.00M | 30.00M | 155.00M | -27.00M | -5.00M | 40.00M | 65.00M | -39.00M | -15.00M | 75.00M | 200.00M | -20.00M | 9.00M | 100.00M | 140.00M | -10.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 300.00M | 650.00M | | 588.00M | 100.00M | 862.00M | | 296.00M | 297.00M | 597.00M | 372.00M | 644.00M | | | 1,162.00M | 1,012.00M | 296.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 4.00M | 300.00M | 4.00M | 75.00M | 254.00M | | 404.00M | | 104.00M | 300.00M | 5.00M | | 504.00M | | | 300.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.00M | 199.00M | -219.00M | 199.00M | -239.00M | 123.00M | -16.00M | 259.00M | -532.00M | 386.00M | 5.00M | -26.00M | -141.00M | -282.00M | 278.00M | 228.00M | 220.00M | -486.00M | -100.00M | -104.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.00M | 6.00M | 6.00M | | 6.00M | 6.00M | 6.00M | | 70.00M | 125.00M | 45.00M | | 6.00M | 6.00M | 5.00M | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 101.00M | 101.00M | 403.00M | 107.00M | 108.00M | 106.00M | 399.00M | 113.00M | 113.00M | 115.00M | 115.00M | 123.00M | 123.00M | 123.00M | 123.00M | 130.00M | 131.00M | 130.00M | 130.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.00M | 88.00M | | 187.00M | 3.00M | 47.00M | 371.00M | 10.00M | 212.00M | -51.00M | 354.00M | 58.00M | 18.00M | -17.00M | 793.00M | -396.00M | 99.00M | 551.00M | 477.00M | 75.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -2.00M | 8.00M | 16.00M | 31.00M | -51.00M | 327.00M | -323.00M | 137.00M | -147.00M | 195.00M | -146.00M | -28.00M | 58.00M | 737.00M | -749.00M | -56.00M | 304.00M | 174.00M | 53.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 47.00M | 211.00M | 97.00M | 117.00M | -367.00M | 332.00M | -988.00M | -229.00M | 478.00M | -828.00M | -285.00M | 103.00M | 187.00M | -657.00M | 1,337.00M | 105.00M | 298.00M | 251.00M | 309.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -2.00M | 8.00M | 16.00M | 31.00M | -51.00M | 327.00M | -323.00M | 137.00M | -147.00M | 195.00M | -146.00M | -28.00M | 58.00M | 737.00M | -749.00M | -56.00M | 304.00M | 174.00M | 53.00M |