|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.70M | 112.90M | 252.50M | 442.30M | 279.50M | 73.10M | 262.80M | 50.30M | 38.30M | 88.40M | 241.90M | 48.20M | 18.60M | 102.30M | 218.70M | 118.20M | 62.70M | 107.50M | 231.30M | 129.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.30M | 2.30M | 2.70M | 2.30M | 2.30M | 2.30M | 2.80M | 3.00M | 3.30M | 3.20M | 3.60M | 3.20M | 3.30M | 2.10M | 3.10M | 3.00M | 3.60M | 3.50M | 3.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 6.80M | 25.40M | 85.00M | 47.50M | -81.00M | -142.40M | 21.90M | 0.90M | 0.30M | 6.50M | 3.90M | 2.60M | 5.30M | 12.30M | -4.60M | 0.70M | 0.50M | 12.80M | 45.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.19M | | | | 0.19M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 18.40M | 18.30M | 2.00M | -4.30M | 0.60M | 0.50M | 2.10M | 2.20M | 0.80M | 0.80M | -2.30M | 0.80M | 0.80M | 0.50M | 0.70M | 4.70M | 0.90M | 0.80M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -940.20M | 172.40M | 273.70M | 264.20M | 58.90M | -50.80M | 759.70M | 184.60M | 172.30M | 333.90M | 415.10M | 311.00M | 83.00M | 253.10M | 347.10M | 129.60M | 15.90M | 338.60M | 397.80M | 384.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.70M | 102.90M | 108.60M | 105.80M | 107.40M | 111.60M | 122.40M | 119.50M | 121.20M | 124.10M | 132.50M | 128.80M | 129.20M | 135.50M | 144.00M | 130.80M | 137.40M | 140.60M | 146.70M | 135.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 67.90M | 57.50M | -97.50M | -0.40M | 101.90M | 73.40M | -77.90M | -43.40M | 75.40M | 81.30M | -156.10M | -36.70M | 84.20M | 89.70M | -103.60M | 48.80M | 68.10M | 100.40M | -108.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 3.40M | -19.10M | 12.10M | 25.30M | 27.70M | 31.50M | 45.60M | 38.00M | 6.40M | 20.50M | 57.90M | -9.60M | -19.50M | -22.50M | 25.90M | -13.00M | 8.90M | -44.20M | -33.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.70M | -42.40M | 29.70M | 48.90M | 24.50M | -5.00M | -3.20M | 139.10M | -103.80M | -8.00M | -29.80M | 5.30M | -102.00M | 53.60M | 3.10M | 30.60M | -59.40M | 73.20M | -38.60M | 59.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.10M | 34.00M | 33.40M | -38.60M | -18.30M | 106.90M | 172.60M | -224.50M | -15.10M | 33.00M | 42.20M | -23.40M | -37.00M | 36.50M | 124.90M | -94.60M | -23.50M | 32.40M | 62.50M | -62.40M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -2.30M | -3.60M | 2.10M | -1.60M | 1.50M | -2.40M | 20.60M | -5.90M | -8.00M | -0.30M | 11.70M | 0.80M | -12.40M | -6.60M | | | 0.20M | -0.10M | 37.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.40M | 51.00M | -47.20M | 64.30M | -6.40M | -4.70M | 41.80M | -37.30M | -2.30M | 4.60M | -54.70M | 52.40M | -5.10M | 5.10M | | | 11.20M | -1.50M | -18.40M | 48.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.40M | 195.10M | 187.10M | 237.90M | 220.10M | 230.70M | 240.00M | 360.10M | 286.00M | 294.60M | 299.00M | 298.60M | 226.90M | 323.30M | 244.10M | 296.60M | 249.50M | 273.70M | 229.50M | 301.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.80M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -159.00M | -197.80M | -190.10M | -285.60M | -220.40M | 46.70M | 546.60M | -469.30M | -312.20M | -319.80M | -323.00M | -317.10M | -243.50M | -346.10M | -261.70M | -309.90M | -263.70M | -295.30M | -247.80M | -319.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | -0.10M | -0.10M | 3.50M | -0.80M | | -0.10M | 0.90M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,098.10M | 25.40M | -82.10M | 19.90M | 161.50M | -338.40M | -507.60M | -83.40M | 358.80M | -320.80M | -89.60M | 3.50M | 164.60M | 88.80M | -75.60M | 171.00M | 274.10M | -69.70M | -150.20M | -65.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.70M | | 220.00M | 82.10M | 82.30M | 82.10M | 82.00M | 82.90M | 83.60M | 82.90M | 82.90M | 83.80M | 85.90M | 84.00M | 84.00M | 84.60M | 86.60M | 84.90M | 84.80M | 85.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | | 1.50M | -1.50M | | 4.90M | 451.30M | -368.10M | 218.90M | -306.70M | 2.50M | -2.60M | 4.10M | -4.20M | 9.80M | -9.30M | 26.30M | -26.40M | -0.20M | -0.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1098.60M | -22.70M | 86.60M | 26.30M | -161.20M | -281.50M | 519.70M | -175.50M | -113.70M | 39.30M | 116.10M | 12.40M | -143.90M | -70.20M | 103.00M | -167.00M | -233.60M | 64.90M | 168.30M | 83.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | | 1.50M | -1.50M | | -342.50M | 798.70M | -368.10M | 218.90M | -306.70M | 2.50M | -2.60M | 4.10M | -4.20M | 9.80M | -9.30M | 26.30M | -26.40M | -0.20M | -0.10M |