|
Net Income
|
305.44M | 442.76M | 554.80M | 657.17M | 747.74M | 837.30M | 924.72M | 1,020.66M | 1,108.95M | 1,362.75M | 1,587.46M | 1,660.93M | 85.38M | 1,722.59M | 1,512.04M | 1,874.52M | 2,090.73M |
|
Share-based Compensation
|
22.57M | 25.75M | 36.55M | 40.40M | 48.95M | 46.85M | 53.00M | 70.94M | 74.55M | 87.42M | 95.58M | 95.44M | 101.57M | 134.22M | 121.94M | 145.49M | 156.30M |
|
Deferred Taxes
|
23.80M | 16.11M | -17.98M | 25.38M | -39.03M | -15.25M | 25.09M | 56.36M | -8.70M | -34.90M | 31.78M | 32.01M | -27.81M | 15.78M | 79.42M | -20.82M | -9.20M |
|
Gains from Sales and Divestitures
|
| | -0.47M | 1.73M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
167.48M | 2.77M | 3.22M | 7.80M | 435.81M | 506.18M | 510.14M | 523.60M | 628.44M | 714.57M | 427.93M | 506.59M | 8.92M | 564.75M | 362.16M | 595.15M | 703.08M |
|
Non-cash Items
|
| | 64.27M | 91.54M | | | | | | | | | | | | | |
|
Cash from Operations
|
583.44M | 888.38M | 673.07M | 820.11M | 979.64M | 1,022.00M | 1,372.87M | 1,326.25M | 1,558.90M | 1,681.34M | 2,066.68M | 2,171.55M | 2,245.93M | 1,738.85M | 1,689.37M | 2,514.49M | 2,356.99M |
|
Depreciation & Amortization (CF)
|
141.80M | 159.04M | 160.69M | 159.89M | 185.49M | 206.11M | 232.96M | 274.83M | 302.51M | 313.20M | 330.40M | 350.90M | 364.25M | 360.70M | 394.70M | 419.43M | 446.80M |
|
Change in Inventory
|
-144.24M | -8.56M | 214.42M | 43.15M | 79.17M | 47.92M | 115.52M | 46.43M | 93.78M | 128.85M | 108.71M | 81.90M | -323.36M | 753.29M | -238.78M | 168.72M | 252.29M |
|
Change in Account Payables
|
-101.68M | 115.89M | 102.85M | -11.61M | 40.11M | -4.10M | 204.16M | -41.46M | 83.08M | 41.32M | 110.48M | 114.15M | 938.84M | 135.31M | -365.26M | -65.33M | 154.66M |
|
Change in Accured Expenses
|
43.25M | 118.98M | 52.59M | 7.26M | 31.97M | 26.70M | 69.57M | 7.80M | 76.68M | 65.22M | 37.08M | 30.51M | 171.44M | 198.59M | -304.45M | 296.98M | -123.56M |
|
Change in Taxes
|
| | | | | | | | | -1.74M | 3.71M | -35.24M | 39.81M | -44.58M | 33.88M | 22.93M | -27.46M |
|
Other Working Capital Changes
|
6.09M | 6.44M | 6.34M | 10.33M | 14.47M | 9.88M | 16.41M | 13.50M | 0.93M | 23.05M | 30.79M | 10.31M | 39.41M | -1.42M | 39.49M | 2.26M | 27.32M |
|
Capital Expenditures
|
224.42M | 158.49M | 198.65M | 416.27M | 424.43M | 550.51M | 646.69M | 366.96M | 297.88M | 371.42M | 413.90M | 555.48M | 405.43M | 557.84M | 654.07M | 762.81M | 720.10M |
|
Sales of Property, Plant and Equipment
|
0.12M | 0.01M | | | | | | | | 15.98M | | | | | | | 82.64M |
|
Change in Acquisitions & Divestments
|
42.52M | 24.55M | 8.65M | 4.59M | 6.25M | 1.61M | 12.02M | 1.10M | 1.70M | 0.69M | 3.49M | 0.52M | | | | | |
|
Cash from Investing Activities
|
-218.76M | -136.83M | -196.84M | -471.77M | -425.72M | -563.81M | -639.00M | -362.51M | -296.18M | -354.75M | -410.41M | -554.97M | -405.43M | -557.84M | -654.07M | -762.81M | -637.46M |
|
Other financing activities
|
8.53M | 8.58M | -15.41M | 18.18M | 29.10M | 26.91M | 29.41M | 42.30M | 23.33M | | | | | | | | |
|
Cash from Financing Activities
|
-300.90M | -304.56M | -410.64M | -532.43M | -556.99M | -681.79M | -460.43M | -898.75M | -916.09M | -1149.49M | -1531.46M | -1683.25M | 1,701.86M | -1152.40M | -1405.44M | -1428.48M | -1858.51M |
|
Dividends Paid - Common
|
49.84M | 55.20M | 77.32M | 102.04M | 125.69M | 147.92M | 168.45M | 192.31M | 214.64M | 247.53M | 337.19M | 369.79M | 101.40M | 405.12M | 431.30M | 454.81M | 488.72M |
|
Change in Cash
|
63.77M | 446.99M | 65.58M | -184.09M | -3.07M | -223.59M | 273.44M | 64.99M | 346.63M | 177.09M | 124.81M | -66.67M | 3,542.36M | 28.61M | -370.14M | 323.20M | -138.98M |
|
Beginning Cash Balance
|
257.58M | 321.36M | 768.34M | 833.92M | 649.84M | 646.76M | 423.17M | 696.61M | 764.97M | 1,176.18M | 1,288.11M | 1,417.87M | 1,276.93M | 4,893.75M | 4,922.02M | 4,576.80M | 4,869.72M |
|
Free Cash Flow
|
359.02M | 729.90M | 474.42M | 403.83M | 555.21M | 471.49M | 726.17M | 959.29M | 1,261.02M | 1,309.91M | 1,652.78M | 1,616.06M | 1,840.50M | 1,181.01M | 1,035.30M | 1,751.68M | 1,636.88M |
|
Net Cash Flow
|
63.77M | 446.99M | 65.58M | -184.09M | -3.07M | -223.59M | 273.44M | 64.99M | 346.63M | 177.09M | 124.81M | -66.67M | 3,542.36M | 28.61M | -370.14M | 323.20M | -138.98M |