|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 150.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 17.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 296.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.70M | | 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 | 167.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -21.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 36.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 68.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.40M | -69.70M | 29.20M | -33.30M | 33.80M | -0.90M | -36.10M | -0.60M | 71.20M | -42.70M | 35.10M | -43.50M | 39.70M | -17.50M | 33.20M | -52.30M | 48.60M | 10.90M | -50.70M | 38.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.70M | -32.30M | 31.20M | -28.80M | -26.70M | 40.00M | -37.70M | 53.40M | -48.40M | 32.30M | 34.80M | -19.20M | -46.30M | 57.80M | -52.40M | 22.30M | -27.30M | 33.40M | 35.20M | -48.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 15.90M | -4.90M | 3.80M | -6.20M | 7.70M | 0.70M | -1.20M | -11.70M | 17.40M | -2.60M | 2.60M | -22.10M | 24.80M | -1.30M | -0.60M | -0.80M | 7.90M | 9.50M | -11.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.30M | 187.40M | 139.50M | 279.80M | 284.70M | 226.40M | 208.70M | 259.10M | 273.50M | 353.30M | 203.00M | 345.30M | 439.70M | 454.70M | 417.90M | 451.20M | 1,022.00M | 851.80M | 531.10M | 857.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | | | | | | | 0.50M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 0.10M | | | | 0.40M | 0.10M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | | | 1.40M | 33.10M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -881.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | | 280.00M | | 100.00M | 75.00M | 415.00M | 290.00M | 70.00M | 30.00M | -0.30M | -3.50M | -6.20M | 160.00M | 300.00M | 410.00M | 375.00M | 160.00M | 405.00M | 30.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 584.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 285.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.70M | -216.90M | 168.70M | -137.50M | -61.40M | -263.20M | 6.80M | -16.30M | 77.20M | -223.20M | 166.40M | -97.90M | -52.40M | -194.30M | -26.20M | -275.20M | -595.10M | -718.60M | -49.80M | -560.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.50M |