|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 627.00M | 319.50M | -53.40M | -91.80M | 625.90M | 199.90M | 155.60M | 52.60M | 233.90M | 322.70M | 84.00M | 386.30M | 59.80M | 262.20M | 205.00M | 280.10M | 207.10M | 329.60M | 324.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.20M | 341.10M | 278.40M | 124.80M | 500.20M | 267.20M | 156.60M | 90.60M | 349.80M | 283.40M | 160.40M | 236.50M | 474.80M | 361.70M | 231.70M | 133.80M | 563.90M | 234.90M | 281.40M | 199.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.80M | -92.70M | 93.00M | 234.20M | 0.90M | -169.50M | 92.80M | 314.00M | 22.00M | -154.40M | 102.80M | 321.70M | 14.30M | -168.70M | 147.40M | 323.00M | -11.50M | -180.30M | 10.00M | 356.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -199.30M | | 79.80M | -370.70M | -350.90M | | -2.00M | -32.60M | -143.40M | | -13.30M | -86.30M | 210.70M | | 17.60M | -4.90M | 110.70M | | 116.40M | 134.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.20M | 22.30M | 84.50M | 82.40M | 98.10M | -43.50M | 26.20M | -1.20M | 44.10M | 24.30M | 55.60M | 79.50M | 134.60M | 85.20M | 90.60M | 91.40M | 102.40M | 153.70M | 78.70M | 113.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.10M | 111.50M | -40.00M | -48.40M | 123.10M | -32.80M | -30.90M | 12.30M | 92.30M | 62.60M | -138.90M | 14.60M | 84.60M | -5.70M | -76.60M | -15.90M | 83.50M | 38.10M | -2.70M | 13.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | -88.40M | -73.50M | 138.90M | 85.20M | -95.90M | -45.20M | 59.80M | 28.80M | 3.70M | -76.00M | 88.90M | -42.30M | 8.60M | -57.60M | 41.30M | -0.30M | -28.50M | -82.60M | 74.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.90M | -8.60M | 49.00M | 55.60M | 92.40M | -39.40M | 46.40M | 50.30M | 123.50M | -26.20M | 71.30M | 118.70M | 176.80M | -3.40M | 48.60M | 75.30M | 163.40M | -26.70M | 28.50M | 191.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.00M | -184.60M | 2.20M | 2.90M | 805.50M | 592.70M | 101.30M | 507.40M | -125.70M | 963.50M | 416.50M | 333.60M | -451.80M | 1,319.50M | 74.60M | -71.30M | 1,157.80M | -650.90M | 0.30M | 428.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -384.90M | 188.00M | -285.40M | -49.60M | -19.70M | -60.30M | 49.30M | 200.50M | -110.40M | -114.10M | -355.20M | 282.40M | 114.50M | -45.60M | 428.40M | -140.80M | -381.10M | -83.70M | 518.20M | -537.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 3.30M | -0.30M | -0.60M | -5.00M | 7.40M | -0.20M | -2.00M | -0.90M | 4.90M | -2.30M | -5.70M | -2.40M | -0.30M | -7.60M | -5.90M | -4.40M | -5.20M | -9.70M | -4.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -620.80M | | | | | | | | 5.30M | 396.00M | -0.10M | | 4.10M | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.80M | 9.70M | 13.80M | 0.60M | 4.60M | 7.60M | 17.10M | 3.70M | 10.50M | -0.20M | 0.80M | 0.50M | 0.40M | 0.30M | 2.40M | 0.40M | 0.40M | 0.60M | 2.60M | 0.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.20M | 517.70M | 69.40M | 69.60M | 373.50M | 67.20M | 71.20M | 69.80M | 67.60M | 66.90M | 71.50M | 69.10M | 66.40M | 64.90M | 567.90M | 73.00M | 70.90M | 70.80M | 693.80M | 76.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | -504.40M | -56.00M | -69.50M | -478.80M | -228.40M | -193.30M | -288.50M | -183.50M | -117.90M | 128.40M | -482.70M | -233.40M | -639.20M | -598.40M | -78.50M | -118.30M | -130.50M | -860.80M | 553.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | 24.70M | -63.00M | 5.70M | 1.60M | -21.40M | 12.60M | 2.60M | 55.90M | 51.40M | -66.20M | 36.00M | 355.90M | -323.30M | 61.80M | -85.50M | 64.30M | 20.70M | -61.10M | 215.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.20M | 341.10M | 278.40M | 124.80M | 500.20M | 267.20M | 156.60M | 90.60M | 349.80M | 283.40M | 160.40M | 236.50M | 474.80M | 361.70M | 231.70M | 133.80M | 563.90M | 234.90M | 281.40M | 199.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.30M | 24.70M | -63.00M | 5.70M | 1.70M | -21.50M | 12.60M | 2.60M | 55.90M | 51.40M | -66.40M | 36.20M | 355.90M | -323.10M | 61.70M | -85.50M | 64.50M | 20.70M | -61.20M | 215.80M |