|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.31M | 167.11M | 187.72M | 117.19M | 62.45M | 132.86M | 156.59M | 168.39M | 162.50M | 151.64M | 134.48M | 82.52M | 83.69M | 163.73M | 139.97M | 136.15M | 119.77M | 140.07M | 140.87M | 177.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 1.37M | 1.59M | 4.08M | 2.83M | 0.01M | 3.81M | 4.91M | 6.70M | 4.41M | 3.16M | 2.08M | 4.55M | 5.51M | 8.32M | 4.50M | 5.87M | 5.83M | 5.76M | 5.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.87M | 13.04M | -12.95M | 169.11M | -49.11M | -17.48M | -16.57M | 82.32M | 63.52M | -9.26M | -8.04M | 16.18M | -40.79M | -3.45M | 16.45M | -22.14M | 7.24M | 5.02M | 2.38M | 0.28M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 836.21M | 848.50M | 691.77M | 563.04M | 446.74M | 346.48M | 292.41M | 209.96M | 139.09M | 193.86M | 194.17M | 152.27M | 124.19M | 210.39M | 238.28M | 227.51M | 160.34M | 199.09M | 233.56M | 237.77M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.88M | -268.89M | 404.44M | -3609.25M | 3,933.25M | 2,502.04M | 908.63M | -2221.65M | 2,464.78M | -3024.55M | 1,087.71M | -461.76M | 179.22M | 463.55M | 246.68M | 541.01M | 20.26M | 89.40M | 867.85M | -237.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.85M | -4.75M | -4.68M | -4.01M | -3.22M | -3.20M | -2.26M | -0.54M | 4.16M | 4.57M | 5.48M | 5.77M | 8.92M | 11.19M | 11.52M | 13.44M | 12.62M | 13.26M | 13.12M | 13.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.92M | 25.27M | 26.01M | 26.27M | 26.09M | 26.88M | 27.24M | 27.35M | 26.89M | 29.70M | 24.42M | 28.89M | 26.39M | 25.68M | 26.33M | 26.90M | 27.28M | 27.34M | 28.07M | 27.51M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.65M | -44.64M | -37.14M | 58.25M | 88.56M | -150.59M | 20.32M | 76.01M | -11.03M | 93.52M | -96.57M | 330.90M | -284.99M | 20.64M | 44.77M | -102.36M | -4.34M | 81.34M | -29.98M | 14.50M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.62M | 601.13M | -154.38M | 3,575.57M | -4104.45M | -2178.70M | -668.77M | 2,532.17M | -2140.10M | 3,033.94M | -886.37M | 445.86M | 246.67M | -229.00M | -72.94M | -241.93M | 952.34M | -202.15M | -1306.66M | 1,134.43M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.00M | 82.61M | -5.33M | -14.39M | -107.51M | 51.63M | -12.21M | 118.92M | 28.54M | -11.23M | -76.24M | -20.81M | 55.39M | 133.68M | 22.17M | 84.08M | 764.28M | -267.01M | -623.70M | 676.27M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -498.67M | -1123.18M | -1068.76M | -162.72M | 460.13M | 610.60M | 501.74M | 776.12M | 187.09M | 491.61M | 489.70M | 181.50M | 271.67M | 380.26M | -572.89M | 116.59M | -443.79M | 597.77M | 566.30M | 774.35M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.11M | 31.97M | 35.07M | 74.14M | 37.57M | 81.73M | 32.02M | 63.73M | 58.71M | 39.16M | 31.03M | 37.02M | 40.91M | 46.36M | 37.18M | 47.14M | 48.22M | 28.56M | 29.33M | 58.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.74M | 26.70M | 70.56M | 24.03M | 9.71M | 1.85M | 6.20M | 43.01M | 7.40M | 21.73M | 7.86M | 2.71M | 4.62M | 7.98M | 5.43M | 7.12M | 4.92M | 10.51M | 7.25M | 45.60M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.04M | 338.11M | 94.13M | -751.07M | 723.73M | 156.12M | 30.83M | 2,091.78M | 11.47M | 135.49M | | 1,335.31M | 57.64M | 1.84M | 101.52M | -692.37M | 63.12M | | 171.34M | 3.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.06M | 1,000.92M | 1,168.59M | 455.23M | -903.68M | -471.54M | -950.81M | -2277.26M | -313.26M | -655.99M | -636.88M | -185.14M | -596.91M | -522.30M | 780.82M | -138.84M | 434.73M | -686.58M | -530.54M | -739.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.31M | 273.95M | 61.95M | -352.04M | -17.20M | 149.98M | -76.06M | -74.51M | 52.10M | 87.58M | -86.47M | 136.87M | -89.81M | -64.40M | 34.87M | -60.74M | 89.40M | -94.82M | -3.06M | 39.93M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1078.17M | -246.33M | -1409.70M | 1,464.96M | -1271.19M | -400.31M | 142.87M | 6,138.46M | -677.23M | 2,886.10M | -302.19M | -1906.68M | -839.63M | -650.63M | -1872.85M | 3,363.12M | -339.66M | 815.00M | -622.04M | 13.02M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1078.17M | -246.33M | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.87M | | | -0.01M | -4.91M | | | | -4.50M | -0.19M | | -0.25M | -3.19M | -0.44M | -0.07M | -0.06M | -5.42M | -0.75M | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.07M | 43.80M | 40.64M | 13.43M | 48.07M | 24.40M | 49.98M | 32.43M | 44.48M | 22.59M | 59.55M | 50.21M | 52.15M | 37.63M | | 0.08M | 0.99M | 62.80M | 40.98M | 308.43M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.19M | 35.83M | 35.67M | 36.41M | 36.30M | 35.89M | 35.42M | 36.19M | 36.36M | 35.75M | 35.63M | 35.66M | 35.57M | 35.41M | 35.15M | 36.86M | 36.47M | 36.55M | 36.27M | 38.22M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.56M | -891.78M | -940.50M | 4,099.46M | -4499.20M | -1360.93M | -386.26M | 4,291.72M | -2189.25M | 3,763.89M | -523.23M | 620.23M | 225.17M | -20.83M | -627.62M | -443.50M | -473.00M | 539.55M | -270.33M | 1,209.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.62M | -159.74M | 632.52M | 945.43M | -1469.63M | 669.57M | -428.44M | -207.19M | -37.73M | 83.35M | -72.39M | -26.67M | -192.52M | -79.58M | 399.88M | -41.34M | -18.01M | -57.63M | 66.98M | 232.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -281.99M | -300.86M | 369.37M | -3683.39M | 3,895.68M | 2,420.30M | 876.61M | -2285.37M | 2,406.07M | -3063.72M | 1,056.68M | -498.77M | 138.31M | 417.19M | 209.50M | 493.87M | -27.96M | 60.83M | 838.52M | -296.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.62M | -159.74M | 632.52M | 945.43M | -1469.63M | 669.57M | -428.44M | -207.19M | -37.73M | 83.35M | -72.39M | -26.67M | -192.52M | -79.58M | 399.88M | -41.34M | -18.01M | -57.63M | 66.98M | 232.06M |