|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.93M | 374.30M | 151.92M | 220.62M | 273.45M | 640.54M | 191.53M | 320.22M | 414.82M | 445.54M | 239.56M | 481.62M | 374.63M | 475.41M | 177.68M | 352.45M | 369.60M | 446.72M | 210.93M | 260.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | 3.25M | 13.62M | 3.40M | 2.24M | 1.84M | 14.38M | 2.64M | 4.26M | 3.52M | 18.25M | 3.89M | 3.81M | 3.61M | 18.02M | 4.77M | 4.32M | 3.72M | 18.81M | 4.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 4.86M | 2.41M | 4.39M | 3.86M | -107.34M | 3.31M | 5.34M | -2.88M | 30.48M | 1.90M | 5.32M | 4.82M | -92.36M | 1.53M | 3.47M | 10.51M | 71.23M | 2.21M | 2.98M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -155.81M | 223.92M | -2.37M | 32.01M | 146.96M | -144.28M | 74.55M | -44.10M | -30.45M | | 58.92M | -33.51M | 6.04M | 7.82M | -1.20M | 181.09M | -153.58M | 283.38M | 1.01M | -1.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.15M | | 2.23M | 2.19M | 6.25M | 22.07M | 21.00M | 0.40M | 3.30M | 29.40M | 1.47M | 5.00M | 1.80M | 26.32M | 22.70M | | 0.10M | 43.40M | 13.07M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.16M | 854.70M | -280.70M | 75.73M | -41.66M | 1,233.45M | -357.76M | 503.33M | 529.46M | 591.40M | -306.98M | 459.03M | 175.61M | 682.51M | -420.77M | 362.85M | 370.31M | 800.03M | 7.27M | 134.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.76M | 22.31M | 14.68M | 18.86M | 19.73M | 23.55M | 15.48M | 18.61M | 20.16M | 22.22M | 16.14M | 19.14M | 20.14M | 25.77M | 17.16M | 20.77M | 22.34M | 21.81M | 16.24M | 17.26M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.41M | -382.23M | 565.48M | 324.72M | 397.83M | -669.20M | 353.28M | -53.34M | -134.79M | -142.94M | 499.05M | 180.29M | 272.71M | -376.31M | 832.23M | 68.40M | 2.17M | -381.62M | 396.10M | 175.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.08M | 41.30M | -34.29M | 79.31M | 21.62M | 85.86M | -216.25M | 60.97M | -19.54M | 151.14M | -87.96M | 104.65M | 113.70M | -152.18M | 92.96M | 46.15M | -24.11M | -50.36M | -161.88M | -33.78M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.69M | -36.62M | 48.07M | -33.75M | 16.04M | -190.86M | 164.46M | -37.26M | 6.78M | 28.59M | 12.65M | -54.38M | 88.76M | -78.97M | 50.82M | -93.45M | 13.66M | 50.11M | 25.37M | -15.51M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.60M | 2.20M | 77.62M | 32.84M | -14.04M | -99.70M | -11.97M | 6.43M | -20.84M | -61.90M | -14.72M | -7.11M | -20.16M | -35.20M | 26.53M | -3.65M | -31.96M | -57.64M | 22.83M | 11.66M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.17M | 21.11M | 18.48M | 20.66M | 17.34M | 15.24M | 19.74M | 19.81M | 14.56M | 18.86M | 13.58M | 16.12M | 25.75M | 18.19M | 17.32M | 15.59M | 25.45M | 27.83M | 18.86M | 24.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.31M | | 9.04M | | | 17.01M | | | 0.56M | 0.58M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.80M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 37.46M | 65.79M | 22.58M | 21.27M | 7.12M | 15.87M | 32.70M | 25.44M | 38.74M | 13.14M | 16.16M | 45.02M | -74.32M | 18.43M | -18.43M | 64.94M | 17.25M | 65.14M | 139.16M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.30M | -15.55M | -62.35M | -9.50M | -23.07M | -58.25M | -69.38M | -29.78M | -34.47M | -16.97M | -59.36M | -41.32M | -15.35M | -51.58M | -119.46M | -68.30M | -52.41M | -69.86M | 187.68M | -44.88M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.78M | -0.06M | -25.70M | | | | 5.26M | -5.26M | 0.01M | 0.17M | -0.17M | 0.19M | 0.01M | 0.39M | 7.61M | -7.42M | 0.06M | -4.47M | 10.77M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.84M | -173.16M | -617.05M | -202.63M | -126.61M | -173.21M | -132.52M | -502.78M | -221.95M | -312.79M | -178.04M | -130.20M | -284.44M | -223.77M | -177.19M | -185.88M | -141.28M | -329.52M | -257.27M | -194.09M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | 20.52M | 21.08M | 23.18M | 22.69M | 21.95M | 22.88M | 23.43M | 22.76M | 22.01M | 23.26M | 23.80M | 23.27M | 23.07M | 24.41M | 24.63M | 24.26M | 23.77M | 25.00M | 24.43M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.02M | 665.99M | -960.10M | -136.41M | -191.34M | 1,001.99M | -559.67M | -29.22M | 273.04M | 261.64M | -544.39M | 287.50M | -124.18M | 407.16M | -717.42M | 108.66M | 176.62M | 400.65M | -62.32M | -104.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.00M | 833.59M | -299.17M | 55.06M | -59.00M | 1,218.21M | -377.50M | 483.53M | 514.91M | 572.54M | -320.56M | 442.91M | 149.86M | 664.32M | -438.10M | 347.25M | 344.86M | 772.20M | -11.59M | 109.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 272.02M | 665.99M | -960.10M | -136.41M | -191.34M | 1,001.99M | -559.67M | -29.22M | 273.04M | 261.64M | -544.39M | 287.50M | -124.18M | 407.16M | -717.42M | 108.66M | 176.62M | 400.65M | -62.32M | -104.52M |