|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.10M | 129.80M | 46.20M | 138.80M | 78.10M | 131.10M | 49.90M | 122.00M | 111.90M | 163.80M | 84.10M | 134.30M | 85.60M | 169.70M | 124.80M | 196.40M | 118.80M | 197.40M | 115.40M | 235.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -22.90M | 10.80M | 16.00M | 17.50M | 16.30M | 4.80M | -0.10M | 14.70M | 8.10M | -2.00M | 8.10M | 23.80M | 28.80M | 49.00M | -38.10M | 51.10M | 11.10M | -3.90M | -4.90M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.60M | -37.70M | -0.60M | 18.60M | 18.50M | 18.00M | -47.90M | 2.60M | 34.70M | 19.50M | -49.60M | 0.50M | 41.90M | -40.30M | 85.80M | 5.80M | 42.60M | -50.20M | 102.10M | 27.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.50M | 358.00M | -29.50M | 308.20M | 142.30M | 223.30M | -36.80M | 215.50M | 242.80M | 350.70M | 130.10M | 369.40M | 247.40M | 387.30M | 260.40M | 391.70M | 176.00M | 426.90M | 133.20M | 481.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.30M | 116.70M | 117.20M | 119.10M | 119.70M | 120.00M | 120.90M | 127.80M | 129.30M | 132.80M | 135.10M | 139.60M | 142.00M | 145.50M | 146.60M | 150.90M | 156.30M | 160.40M | 162.30M | 165.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.20M | 5.10M | 25.70M | 19.00M | 10.90M | 1.90M | 38.00M | -7.80M | -67.60M | 23.10M | 56.90M | -34.50M | -7.50M | -10.10M | 71.00M | -1.00M | 19.00M | -62.20M | 193.60M | -74.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.40M | 17.00M | 20.30M | -39.90M | 51.70M | 47.80M | -13.10M | -59.00M | 16.80M | 19.50M | 35.50M | -22.40M | 17.20M | 8.40M | 41.00M | -49.80M | 14.10M | 18.70M | -15.10M | -26.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 35.70M | 19.50M | -105.90M | 102.60M | 35.70M | -17.90M | -141.80M | 40.80M | 23.70M | 36.00M | -64.50M | 76.80M | -34.40M | 114.40M | -120.20M | -1.80M | 49.80M | 69.10M | -72.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 30.40M | -69.70M | -22.00M | 17.90M | 33.80M | -0.90M | 22.60M | -59.30M | 71.20M | -42.70M | -3.90M | -4.50M | 39.70M | -17.50M | 33.20M | -52.30M | -0.40M | 59.90M | 37.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.10M | -23.10M | 28.50M | -25.70M | 28.10M | -26.70M | 40.00M | -37.70M | 53.40M | -48.40M | 32.30M | 34.80M | -44.60M | 12.20M | 24.70M | 50.20M | -80.30M | 50.20M | -44.10M | 35.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 45.70M | -34.30M | -4.90M | -7.50M | 5.10M | -93.70M | 0.70M | -1.20M | -52.60M | -2.00M | -2.60M | -10.20M | 34.00M | 19.50M | -1.30M | 3.00M | -4.40M | 7.90M | 9.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.00M | 238.30M | 187.40M | 139.50M | -139.50M | | 930.40M | 38.00M | 429.80M | 273.50M | 353.30M | 203.00M | -104.80M | 889.80M | 454.70M | 417.90M | -417.90M | | 2,742.90M | 531.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | | | | | | | 0.50M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 0.10M | | | | 0.40M | 0.10M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -206.30M | -237.10M | -187.40M | -99.10M | -285.40M | -294.00M | -235.50M | -249.30M | -350.90M | -273.70M | -353.40M | -197.30M | -444.60M | -439.90M | -455.90M | -390.60M | -456.40M | -1009.20M | -848.30M | -546.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.40M | -0.30M | -1.50M | -0.30M | -0.30M | -5.30M | -0.70M | -0.30M | -0.30M | -0.30M | -0.30M | -0.30M | -3.50M | -6.20M | -1.40M | -0.30M | -0.40M | -5.30M | -2.90M | -3.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.60M | -117.10M | 209.20M | -199.90M | 136.60M | 74.90M | 310.10M | 3.20M | 121.80M | -96.80M | 219.80M | -164.90M | 183.10M | 309.00M | -59.00M | 64.00M | 216.90M | 586.30M | 709.60M | 67.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 120.00M | 120.00M | 110.00M | 230.00M | 130.00M | 160.00M | 60.00M | 60.00M | 140.00M | 110.00M | 60.00M | 60.00M | 60.00M | 60.00M | 60.00M | 60.00M | 120.00M | 360.00M | 60.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 3.80M | -7.70M | 9.20M | -6.50M | 4.20M | 37.80M | -30.60M | 13.70M | -19.80M | -3.50M | 7.20M | -14.10M | 256.40M | -254.50M | 65.10M | -63.50M | 4.00M | -5.50M | 2.60M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.50M | 119.70M | -216.90M | 168.70M | 281.80M | 223.30M | -967.20M | 177.50M | -187.00M | 77.20M | -223.20M | 166.40M | 352.20M | -502.50M | -194.30M | -26.20M | 593.90M | 426.90M | -2609.70M | -49.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 3.80M | -7.70M | 9.20M | -6.50M | 4.20M | 37.80M | -30.60M | 13.70M | -19.80M | -3.50M | 7.20M | -14.10M | 256.40M | -254.50M | 65.10M | -63.50M | 4.00M | -5.50M | 2.60M |