|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.48M | 494.26M | 385.03M | 366.82M | 338.44M | 384.52M | 342.04M | 447.04M | 371.19M | 446.32M | 447.33M | 609.68M | 487.99M | 527.15M | 488.81M | 586.78M | 479.25M | 508.00M | 511.94M | 645.87M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.67M | 29.58M | 38.52M | 37.44M | 36.07M | 26.80M | 29.49M | 29.57M | 33.06M | 39.43M | 38.88M | 34.12M | 40.45M | 38.02M | 38.74M | 39.09M | 39.30M | 43.94M | 44.94M | 47.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.45M | 7.61M | 2.01M | -19.30M | 29.23M | 29.91M | 17.24M | 3.04M | 10.79M | -9.12M | -5.86M | -16.63M | 10.49M | -12.03M | 1.89M | -9.54M | 22.21M | 29.74M | 11.29M | 11.15M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 304.59M | 149.84M | 109.93M | 0.16M | 186.89M | 74.26M | -261.31M | 0.05M | 287.04M | 153.34M | -440.42M | -0.38M | 373.13M | 173.36M | 156.97M | 0.33M | 326.12M | 116.30M | -442.75M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.82M | 592.58M | 158.26M | 235.20M | -416.27M | 360.00M | 528.93M | 1,216.71M | 413.15M | 703.13M | 449.45M | 948.75M | 368.92M | 592.12M | 513.39M | 882.56M | 409.71M | 668.36M | 827.09M | 1,121.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.51M | 86.58M | 88.05M | 98.53M | 92.11M | 97.07M | 101.38M | 104.09M | 99.38M | 98.55M | 102.44M | 119.07M | 109.19M | 108.59M | 111.80M | 117.20M | 115.94M | 126.40M | 132.19M | 134.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.01M | 53.03M | 480.21M | 31.03M | 411.28M | 43.33M | -222.88M | -470.51M | 218.24M | 58.33M | 313.75M | -421.59M | 269.48M | 28.86M | 368.55M | -414.59M | 225.34M | -61.36M | 520.49M | -498.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.54M | 11.35M | 61.39M | -286.97M | -189.89M | -98.57M | -164.51M | 87.71M | 46.58M | 98.20M | 114.33M | -324.43M | 179.38M | 92.21M | 118.82M | -235.73M | 67.18M | 34.76M | 435.62M | -252.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.62M | 149.59M | 83.02M | 37.61M | -325.07M | 59.68M | -42.80M | 3.75M | 16.34M | 219.15M | 49.50M | 11.99M | -269.97M | 72.39M | 114.28M | -40.26M | -173.95M | 90.81M | 155.39M | -21.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.25M | -148.85M | -32.85M | 15.86M | 81.62M | -95.57M | 17.34M | 30.48M | 105.22M | -129.38M | -1.37M | 48.45M | 138.96M | -185.67M | -17.31M | 36.56M | 139.09M | -193.22M | 42.87M | 28.43M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.25M | -13.83M | -13.28M | -51.56M | 70.33M | 0.96M | 0.79M | -32.59M | 51.91M | 8.52M | -11.63M | -46.54M | 57.69M | 23.68M | -18.57M | -35.47M | 58.43M | 33.62M | -16.34M | -28.33M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.94M | 117.50M | 123.48M | 179.92M | 109.85M | 133.50M | 174.56M | 236.17M | 167.25M | 196.21M | 177.00M | 222.35M | 136.25M | 197.49M | 180.39M | 205.98M | 207.38M | 201.73M | 209.26M | 200.91M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.94M | -117.50M | -123.48M | -179.92M | -109.85M | -133.50M | -174.56M | -236.17M | -167.25M | -196.21M | -177.00M | -222.35M | -136.25M | -197.49M | -180.39M | -123.34M | -207.38M | -201.73M | -209.26M | -200.91M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.83M | -272.81M | -344.32M | -392.43M | -380.67M | -338.27M | -351.48M | -335.03M | -380.63M | -339.13M | -355.74M | -352.97M | -450.03M | -380.01M | -651.05M | -377.41M | -1149.81M | -402.33M | -402.99M | -386.97M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.52M | 101.86M | 101.14M | 100.60M | 108.91M | 108.28M | 107.45M | 106.65M | 114.79M | 114.00M | 113.33M | 112.68M | 123.30M | 122.45M | 121.74M | 121.21M | 133.30M | 132.34M | 131.56M | 130.91M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.05M | 202.26M | -309.54M | -337.16M | -906.78M | -111.76M | 2.90M | 645.51M | -134.74M | 167.79M | -83.29M | 373.43M | -217.36M | 14.63M | -318.05M | 381.80M | -947.47M | 64.30M | 214.84M | 533.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615.88M | 475.07M | 34.78M | 55.27M | -526.12M | 226.50M | 354.38M | 980.54M | 245.90M | 506.92M | 272.45M | 726.40M | 232.67M | 394.63M | 333.00M | 676.58M | 202.34M | 466.63M | 617.83M | 920.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.05M | 202.26M | -309.54M | -337.16M | -906.78M | -111.76M | 2.90M | 645.51M | -134.74M | 167.79M | -83.29M | 373.43M | -217.36M | 14.63M | -318.05M | 381.80M | -947.47M | 64.30M | 214.84M | 533.84M |