|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.47M | 86.96M | 132.39M | 167.33M | 108.16M | 158.14M | 169.69M | 140.88M | 92.62M | 73.68M | 133.02M | 166.27M | -54.16M | -167.62M | 44.99M | 216.36M | 149.82M | 107.34M | 181.65M | 247.67M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | 4.77M | 5.49M | 5.14M | 4.55M | 4.33M | 5.58M | 5.71M | 4.52M | 4.82M | 4.66M | 5.82M | 5.51M | 6.10M | 4.71M | 5.78M | 5.23M | 4.03M | 4.09M | 5.85M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.87M | 16.72M | 44.12M | 50.09M | 26.94M | -16.73M | 53.46M | 27.29M | 20.35M | 50.31M | 38.36M | 26.82M | -17.98M | -49.82M | -5.38M | 31.17M | 34.97M | 60.52M | 34.28M | 34.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | -8.10M | -4.67M | -9.01M | 57.87M | -76.17M | 20.24M | 6.66M | 12.47M | -12.80M | 0.92M | 0.27M | 0.18M | 1.30M | -5.88M | -8.44M | 49.66M | 13.53M | -7.70M | -6.62M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.70M | 318.43M | 141.80M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.68M | 119.74M | 171.48M | 254.14M | 228.40M | 158.50M | 327.34M | 383.87M | 343.90M | 181.96M | 270.94M | 315.32M | 281.75M | 197.95M | 220.09M | 253.78M | 388.41M | 237.75M | 274.92M | 382.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.17M | 83.67M | 88.58M | 91.25M | 95.86M | 94.11M | 96.60M | 100.96M | 102.41M | 109.60M | 115.79M | 118.94M | 113.45M | 108.85M | 109.37M | 111.28M | 116.41M | 119.54M | 122.03M | 119.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.43M | 20.68M | 98.69M | 67.90M | 28.25M | -26.06M | 29.52M | -101.28M | -120.56M | -21.25M | 58.46M | -8.34M | -55.38M | -29.12M | 115.17M | 82.39M | -102.30M | -40.73M | 138.56M | 7.89M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.23M | 21.04M | -17.11M | -14.93M | 7.90M | 21.03M | -5.62M | -15.62M | 9.49M | 20.16M | -6.92M | -18.76M | 6.69M | 17.24M | -10.18M | -17.68M | 9.06M | 20.18M | -15.17M | -10.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | 23.88M | -10.89M | 12.89M | 17.25M | -7.35M | 6.09M | -35.26M | -23.17M | 15.24M | -3.35M | -12.29M | 1.94M | 19.32M | 9.70M | 7.62M | -15.58M | 11.04M | 21.41M | -7.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | -56.92M | 5.04M | 6.12M | -26.97M | -2.05M | 4.52M | 24.22M | 16.62M | -76.50M | 28.61M | -1.69M | -3.08M | -21.21M | -9.06M | -19.29M | 72.63M | -113.04M | 37.56M | 18.61M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.17M | 7.69M | 4.65M | 3.95M | -6.91M | -1.99M | 1.75M | 14.12M | -3.63M | 28.85M | -0.89M | -14.31M | -2.23M | 9.29M | -8.81M | -4.92M | -14.30M | 16.65M | -18.58M | 1.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.41M | 21.21M | 213.49M | -150.00M | 529.00M | -472.23M | 233.47M | 262.89M | 231.38M | 282.13M | 97.92M | -35.00M | 621.28M | 247.04M | 71.62M | 362.64M | -345.63M | 36.64M | 277.63M | 220.64M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.90M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | | | 10.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.78M | -236.25M | -169.71M | -188.49M | 63.68M | -224.18M | -208.84M | -275.81M | -344.45M | -283.25M | -247.86M | -235.29M | -202.42M | -248.33M | -234.55M | -190.83M | -192.59M | -273.74M | -278.89M | -218.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.02M | 0.98M | 0.49M | 4.43M | -0.92M | 4.55M | 5.55M | -0.36M | -5.26M | 2.08M | -0.24M | 6.07M | -0.41M | -0.17M | -5.73M | -1.62M | 1.11M | 0.02M | -2.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.64M | 116.92M | -42.85M | 10.23M | 140.03M | -383.65M | -10.15M | -282.60M | -17.57M | 103.32M | -36.85M | -70.94M | -48.69M | 7.20M | 24.93M | -20.34M | -247.81M | 39.83M | 232.20M | -408.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.57M | 41.48M | 41.49M | 41.60M | 41.61M | 43.45M | 43.45M | 43.60M | 43.60M | 45.44M | 45.45M | 45.60M | 45.56M | 47.19M | 46.87M | 46.67M | 46.55M | 48.34M | 48.35M | 50.83M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.26M | 0.42M | -41.07M | 75.87M | 432.11M | -449.33M | 108.36M | -174.54M | -18.12M | 2.03M | -13.76M | 9.08M | 30.64M | -43.19M | 10.47M | 42.61M | -51.99M | 3.85M | 228.23M | -244.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.26M | 98.53M | -42.01M | 404.14M | -300.60M | 630.73M | 93.87M | 120.98M | 112.53M | -100.17M | 173.02M | 350.32M | -339.52M | -49.09M | 148.47M | -108.86M | 734.04M | 201.11M | -2.71M | 161.72M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.26M | 0.42M | -41.07M | 75.87M | 432.11M | -449.33M | 108.36M | -174.54M | -18.12M | 2.03M | -13.76M | 9.08M | 30.64M | -43.19M | 10.47M | 42.61M | -51.99M | 3.85M | 228.23M | -244.80M |