|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,013.65M | 374.96M | -215.79M | 465.79M | 689.44M | 712.31M | 925.30M | 609.51M | -4934.23M | 581.83M | 777.14M | 574.40M | 673.38M | 617.23M | 858.30M | 651.62M | 890.59M | 666.32M | 772.30M | 616.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.94M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | -322.09M | 263.68M | 2.35M | -0.77M | 617.36M | | 192.81M | 152.92M | -457.62M | 179.59M | -24.13M | 8.80M | 692.23M | 165.17M | 295.18M | 11.63M | 6.45M | 8.02M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 207.82M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.63M | 435.34M | 479.17M | 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 | 711.70M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 373.35M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 42.30M | -11.12M | 11.11M | -65.53M | -12.55M | -2.30M | 84.72M | -34.77M | 20.84M | 8.21M | 41.87M | 0.74M | -50.45M | 43.25M | 12.89M | -7.67M | 28.15M | -39.96M | -49.48M | -8.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 484.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.83M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.85M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.80M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -490.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -3.25M | -2.38M | 46.01M | | | | | | -0.74M | 0.75M | | | | | | -3.48M | -0.72M | -1.45M | 5.74M | -2.92M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -59.07M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 148.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 1.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 164.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 227.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 162.61M |