|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.44M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 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 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.82M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | 6.26M | 4.59M | 6.84M | -21.33M | -13.03M | -4.46M | -4.08M | 30.98M | -43.54M | 54.74M | -8.04M | -3.83M | 13.24M | 2.76M | -7.15M | -1.74M | 44.23M | 13.53M | -7.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.70M | 318.43M | 141.80M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.39M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.34M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.55M | -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 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.38M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.15M | -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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.56M | -9.37M | 34.62M | -3.78M | -5.34M | 70.44M | -27.06M | 4.52M | 24.22M | 16.62M | -76.50M | 28.61M | -1.69M | -3.08M | -21.21M | -9.06M | -19.29M | -11.57M | -28.84M | -8.39M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | -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 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.93M | 444.70M | -410.07M | 81.01M | -17.52M | 10.93M | 737.41M | 233.47M | -168.98M | 7.33M | 938.04M | 246.94M | 235.02M | -401.49M | 39.52M | 240.43M | 193.83M | 193.06M | 285.50M | 277.63M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -155.32M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | -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 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -86.02M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.56M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.95M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.46M | -190.03M | 529.82M | 90.47M | 271.66M | 217.47M | -578.91M | 93.87M | 552.85M | 336.57M | -756.08M | 24.01M | 80.30M | 683.24M | 158.43M | -20.34M | 59.95M | 195.35M | -47.75M | -2.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.95M | 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 |