|
Net Income (Quarter)
|
623.51M | 258.79M | 316.98M | 247.31M | 239.04M | 393.42M | 254.48M | 266.19M | 287.88M | 325.57M | 356.98M | 406.68M | 774.55M | 275.34M | 337.97M | 475.81M | 412.90M | 326.34M | 541.12M | 468.21M | 502.98M | 305.07M | 457.96M | 448.75M | 615.18M | 475.64M | 1,013.65M | 374.96M | -23.80M | 465.79M | 600.02M | 712.31M | 925.30M | 609.51M | 986.40M | 584.06M | 747.76M | 587.01M | 660.22M | 617.23M | 829.67M | 633.50M | 897.09M | 658.33M | 755.09M |
|
Deferred Taxes (Quarter)
|
| 25.88M | 60.14M | | 95.92M | 67.76M | 69.83M | 38.36M | 65.22M | 50.61M | 17.85M | 61.40M | -297.54M | 32.44M | 28.68M | 58.90M | 76.52M | 28.57M | -13.45M | 72.73M | 49.24M | 29.09M | 35.34M | 33.77M | 67.50M | 40.30M | 7.32M | 103.27M | 41.25M | -0.79M | 89.41M | 29.14M | -11.05M | 17.75M | -5830.55M | 2.24M | 29.38M | 12.62M | 13.16M | 3.67M | -8.59M | 18.12M | 6.50M | -7.99M | 105.41M |
|
Gains from Investment Securities (Quarter)
|
| -16.17M | 50.39M | 6.13M | -83.18M | | 1.55M | 13.04M | 78.72M | 135.97M | 86.27M | | -133.81M | 82.29M | 40.31M | 56.61M | 240.17M | 0.75M | 80.72M | 92.43M | 96.20M | 6.71M | -7.21M | 233.38M | 446.43M | | 0.81M | 102.48M | -322.09M | 263.68M | 2.35M | 51.37M | -136.29M | 221.91M | 192.81M | 152.92M | -202.00M | 8.91M | -24.13M | 8.80M | 692.23M | 165.17M | 295.18M | 11.63M | -609.52M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | 93.36M | -96.12M | 55.08M | -99.25M | 98.50M | 44.84M | 23.49M | -148.47M | 170.81M | -55.53M | 222.13M | -45.26M | 71.90M | -458.83M | 180.33M | 247.52M | 131.84M | 68.24M | 0.77M | -120.08M | 103.56M | -8.19M | 49.98M | 82.27M | 76.44M | -20.47M | 14.66M | -85.19M | 115.69M | -6.50M | -9.45M | 37.29M |
|
Cash from Operations (Quarter)
|
| 448.84M | 475.46M | 532.91M | 466.84M | 158.82M | 397.24M | 453.36M | 575.77M | 234.92M | 454.41M | 420.23M | 576.98M | 314.11M | 551.14M | 514.83M | 705.34M | 310.55M | 538.88M | 623.53M | 782.50M | 364.74M | 602.21M | 369.96M | 755.55M | 459.84M | 1,589.63M | 435.34M | 479.18M | 483.95M | 554.53M | 844.95M | 1,267.13M | 651.67M | 664.05M | 766.07M | 981.34M | 753.24M | 934.40M | 932.44M | 1,219.81M | 805.64M | 977.92M | 925.73M | 1,092.84M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 118.07M | 117.85M | 114.09M | 116.15M | 118.03M | 124.91M | 118.90M | 121.45M | 125.39M | 122.71M | 129.18M | 132.24M | 134.50M | 133.33M | 133.10M | 136.37M | 120.31M | 136.77M | 140.16M | 134.83M | 143.21M | 140.63M | 146.33M | 151.11M | 159.60M | 162.71M | 161.27M | 163.43M | 165.79M | 165.50M | 163.32M | 161.34M | 166.43M | 305.23M | 336.41M | 335.68M | 346.57M | 345.83M | 346.00M | 349.33M | 351.25M | 355.80M | 365.50M | 372.17M |
|
Other Working Capital Changes (Quarter)
|
| -33.16M | -22.76M | -40.58M | -92.17M | -48.08M | -36.47M | -13.04M | 110.95M | -64.21M | -1.49M | -0.80M | 89.73M | -16.62M | 3.10M | -4.59M | -5.30M | 33.84M | 13.45M | 18.18M | 42.42M | -53.70M | 19.47M | 42.02M | | -69.53M | 42.30M | -11.12M | 20.63M | -65.53M | -12.55M | -2.30M | 84.72M | -34.77M | 20.84M | 8.21M | 41.87M | 0.74M | -50.45M | 43.25M | -3.58M | -7.67M | 28.15M | -39.96M | -49.48M |
|
Capital Expenditures (Quarter)
|
| 212.70M | 288.53M | 343.79M | 340.95M | 202.54M | 256.04M | 225.53M | 209.91M | 173.74M | 257.33M | 254.37M | 350.28M | 190.68M | 320.14M | 328.94M | 353.81M | 168.43M | 343.06M | 351.54M | 378.75M | 264.79M | 362.04M | 363.21M | 253.13M | 255.20M | 338.43M | 295.52M | 333.99M | 178.42M | 290.21M | 323.57M | 397.08M | 299.58M | 467.52M | 546.77M | 514.91M | 391.09M | 590.76M | 548.32M | 531.16M | 495.51M | 536.23M | 624.91M | 565.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 47.71M | 6.50M | 215.15M | -125.14M | 40.07M | 8.53M | 12.27M | 28.49M | 2.27M | 9.67M | 10.37M | 10.23M | 3.16M | 3.88M | 5.35M | 28.03M | 4.51M | 5.98M | 3.03M | 6.06M | 1.49M | 3.61M | 1.50M | 9.97M | 29.23M | 9.76M | 12.71M | 24.59M | 11.84M | 8.63M | 8.43M | 15.47M | 2.96M | 8.93M | 8.95M | 21.30M | 0.74M | 6.58M | 6.60M | 32.21M | 7.67M | 2.89M | 0.73M | 30.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.85M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.80M | | |
|
Cash from Investing Activities (Quarter)
|
| -154.47M | -287.72M | -124.80M | -310.98M | -158.82M | -249.05M | -213.26M | -188.92M | -167.69M | -247.66M | -244.01M | -341.62M | -188.31M | -316.26M | -323.58M | -294.71M | -164.67M | -340.07M | -349.27M | -506.01M | -270.01M | -337.52M | -362.45M | -549.98M | -225.97M | -329.48M | -1691.30M | -8655.30M | -162.63M | -283.93M | -314.37M | -381.61M | -296.62M | -459.33M | -553.48M | -294.55M | -402.23M | -571.75M | -557.12M | -509.68M | -498.30M | -220.84M | -640.89M | -546.42M |
|
Other financing activities (Quarter)
|
| | | | | -1.46M | -0.78M | | | | | | | | | | | | | -1.52M | -7.57M | 8.20M | 0.72M | | -8.44M | | -3.25M | -2.38M | -13.49M | | | | | | -0.74M | 0.75M | | | | | 1.43M | -3.48M | -0.72M | -1.45M | |
|
Cash from Financing Activities (Quarter)
|
| -333.20M | -186.12M | -57.43M | -180.59M | -45.17M | -519.05M | -233.20M | -343.36M | -37.77M | -176.26M | -247.20M | -81.08M | -298.28M | -295.34M | -111.69M | -483.36M | 73.69M | -427.51M | -199.26M | -283.30M | -32.82M | -232.23M | -75.04M | -228.58M | -63.21M | -826.54M | 716.56M | 8,036.49M | -308.68M | -232.95M | -552.82M | -654.19M | -477.10M | -173.46M | -241.68M | -553.11M | -319.85M | -339.25M | -436.90M | -544.76M | -337.31M | -650.26M | -568.23M | -702.03M |
|
Dividends Paid - Common (Quarter)
|
| 46.91M | 46.33M | 43.64M | 40.46M | 39.34M | 41.12M | 57.53M | 54.73M | 55.14M | 54.29M | 66.18M | 63.76M | 64.88M | 62.79M | 70.38M | 70.46M | 68.43M | 68.01M | 87.88M | 86.35M | 85.03M | 80.77M | 84.80M | 98.18M | 100.34M | 102.50M | 100.89M | 100.75M | 139.74M | 138.04M | 135.71M | 130.40M | 130.93M | 131.02M | 132.03M | 130.75M | 131.35M | 130.14M | 129.75M | 126.71M | 123.35M | 151.56M | 148.96M | 146.29M |
|
Exchange Rate Effect (Quarter)
|
| 4.85M | -0.81M | 13.78M | 16.49M | -12.39M | -0.78M | 1.53M | 2.25M | -1.51M | -2.97M | -5.58M | | 3.96M | 3.10M | -3.82M | 5.30M | -0.75M | -0.75M | 0.76M | -2.27M | 23.12M | -10.82M | -3.00M | -4.60M | -2.37M | -0.81M | 7.94M | 27.77M | | 6.27M | 9.97M | -0.74M | 2.96M | -5.21M | 5.97M | -8.81M | 9.65M | 4.39M | -7.33M | 32.21M | -0.70M | -31.76M | 1.45M | -7.17M |
|
Change in Cash (Quarter)
|
| -33.97M | 0.81M | 364.46M | -8.24M | -57.56M | -371.64M | 8.44M | 45.73M | 27.95M | 27.52M | -76.55M | 154.28M | -168.53M | -57.36M | 75.73M | -67.43M | 218.81M | -229.45M | 75.76M | -9.09M | 85.03M | 21.64M | -70.54M | -27.61M | 168.29M | 432.80M | -531.46M | -111.86M | 12.63M | 43.92M | -12.27M | 230.59M | -119.09M | 26.06M | -23.12M | 124.87M | 40.82M | 27.78M | -68.91M | 197.57M | -30.66M | 75.06M | -281.93M | -162.78M |
|
Free Cash Flow (Quarter)
|
| 236.15M | 186.93M | 189.12M | 125.89M | -43.71M | 141.21M | 227.83M | 365.85M | 61.19M | 197.08M | 165.86M | 226.70M | 123.43M | 231.00M | 185.89M | 351.54M | 142.12M | 195.82M | 271.99M | 403.75M | 99.95M | 240.16M | 6.75M | 502.42M | 204.64M | 1,251.20M | 139.82M | 145.18M | 305.53M | 264.32M | 521.39M | 870.05M | 352.10M | 196.54M | 219.30M | 466.43M | 362.15M | 343.64M | 384.12M | 688.65M | 310.13M | 441.69M | 300.83M | 527.78M |
|
Net Cash Flow (Quarter)
|
| -38.82M | 1.63M | 350.68M | -24.73M | -45.17M | -370.86M | 6.90M | 43.48M | 29.46M | 30.49M | -70.97M | 154.28M | -172.48M | -60.46M | 79.56M | -72.73M | 219.57M | -228.70M | 75.01M | -6.82M | 61.91M | 32.45M | -67.54M | -23.01M | 170.66M | 433.61M | -539.40M | -139.63M | 12.63M | 37.65M | -22.24M | 231.32M | -122.05M | 31.27M | -29.09M | 133.69M | 31.17M | 23.40M | -61.58M | 165.36M | -29.97M | 106.81M | -283.39M | -155.61M |