|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.30M | 332.08M | 334.58M | 426.10M | 433.31M | 411.39M | 454.77M | 344.35M | 404.03M | 433.16M | 410.07M | 394.27M | 400.90M | 429.32M | 457.43M | 299.58M | 333.74M | 342.69M | 363.81M | 198.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.38M | 15.01M | 15.38M | 11.67M | 20.09M | 26.69M | 24.10M | 22.28M | 25.16M | 26.05M | 26.02M | 17.14M | 18.10M | 19.22M | 19.46M | 18.53M | 17.81M | 17.36M | 15.52M | 13.29M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.35M | -6.14M | 0.36M | 0.37M | 0.38M | 522.32M | 1.00M | 0.41M | 0.42M | 0.77M | 0.46M | 0.59M | 0.75M | | 3.86M | 1.15M | 1.19M | 4.73M | 1.48M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.17M | -4.12M | -3.35M | -5.92M | -0.42M | 8.82M | 25.98M | -3.07M | -6.93M | 3.78M | 3.31M | -7.47M | -1.32M | 3.92M | 12.04M | 8.12M | 13.15M | 18.87M | 35.74M | 8.90M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.76M | 461.27M | 260.10M | 309.33M | 137.88M | 605.70M | 817.20M | 315.52M | 28.68M | 658.08M | 495.71M | 146.46M | 232.69M | 358.26M | 637.05M | 207.78M | 35.10M | 438.71M | 439.73M | 339.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 4.68M | 4.74M | 4.46M | 4.53M | 4.25M | 4.16M | 4.19M | 4.22M | 4.18M | 4.33M | 4.38M | 4.36M | 4.68M | 4.95M | 5.78M | 5.69M | 6.10M | 6.94M | 6.74M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -1.98M | -4.30M | 13.78M | 2.61M | 52.74M | -41.75M | -9.80M | 5.62M | 21.81M | 42.02M | -57.64M | 8.16M | 2.48M | -15.67M | 18.17M | -1.29M | -5.97M | 46.47M | -49.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.58M | -109.85M | 83.84M | 246.27M | 185.11M | -208.30M | -382.17M | 77.27M | 154.55M | -16.32M | -53.62M | 166.88M | 127.39M | 12.98M | -198.69M | 51.66M | 59.67M | -38.62M | -407.87M | 214.95M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.68M | -52.91M | 25.02M | 127.08M | -101.37M | 16.37M | -55.86M | 50.61M | -140.42M | 84.15M | 54.77M | -46.91M | 41.84M | -54.34M | -23.80M | 55.50M | -134.74M | -1.88M | -61.15M | 71.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | 1.48M | -17.90M | 35.72M | -32.93M | 2.35M | 21.14M | -18.75M | -0.87M | 6.66M | -9.21M | -0.34M | -8.76M | 33.27M | -34.69M | -4.39M | -23.39M | -17.79M | 36.05M | 24.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 5.33M | 5.93M | 4.06M | 4.70M | 3.22M | 6.46M | 2.71M | 8.73M | 7.08M | 6.35M | 8.98M | 6.43M | 8.21M | 5.59M | 7.06M | 8.30M | 5.45M | 3.70M | 4.87M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.16M | 0.16M | 0.21M | 0.14M | 0.21M | 0.18M | 0.18M | 1.85M | 0.18M | 0.15M | 2.25M | 0.20M | 0.30M | 0.29M | 0.21M | 0.24M | 0.27M | 0.20M | 0.17M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | 2.71M | | | | | | | 21.56M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.23M | -5.36M | -6.19M | -4.32M | -13.31M | -3.01M | -6.79M | -2.92M | -7.54M | -6.90M | -6.75M | -6.73M | -4.41M | -8.65M | -6.76M | -15.02M | -35.25M | -7.11M | -13.83M | 12.46M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -339.23M | -372.67M | -364.98M | -714.90M | -787.70M | -345.29M | -57.24M | -28.53M | -121.68M | -439.25M | -243.51M | -430.38M | -624.13M | -309.89M | -534.29M | -569.52M | -457.84M | -237.92M | -492.62M | -579.35M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.69M | 83.23M | -111.08M | -409.89M | -663.13M | 257.40M | 753.16M | 284.07M | -100.54M | 211.94M | 245.45M | -290.65M | -395.85M | 39.72M | 96.00M | -376.76M | -457.99M | 193.68M | -66.72M | -227.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.25M | 455.95M | 254.17M | 305.27M | 133.19M | 602.48M | 810.74M | 312.81M | 19.95M | 651.00M | 489.36M | 137.48M | 226.26M | 350.05M | 631.46M | 200.72M | 26.80M | 433.26M | 436.03M | 334.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.69M | 83.23M | -111.08M | -409.89M | -663.13M | 257.40M | 753.16M | 284.07M | -100.54M | 211.94M | 245.45M | -290.65M | -395.85M | 39.72M | 96.00M | -376.76M | -457.99M | 193.68M | -66.72M | -227.19M |