|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.74M | 225.45M | 217.80M | 237.65M | 258.33M | 295.34M | 336.76M | 322.44M | 312.03M | 287.74M | 238.95M | 285.07M | 288.23M | 299.17M | 293.12M | 290.27M | 310.25M | 368.39M | 356.27M | 357.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.21M | 8.02M | 8.52M | 8.43M | 8.58M | 12.33M | 8.26M | 11.07M | 9.36M | 9.49M | 9.93M | 12.99M | 10.67M | 10.72M | 11.16M | 13.19M | 13.29M | 36.11M | 13.60M | 19.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | -1.78M | 3.98M | -7.08M | -0.47M | 1.45M | -37.88M | 0.61M | 0.49M | -0.01M | -50.22M | -6.91M | -2.06M | -3.82M | -1.50M | -22.45M | -1.83M | -1.86M | 18.37M | -0.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.35M | -121.75M | 3.23M | 0.03M | | -231.78M | 21.79M | | | 66.47M | 13.70M | 1.78M | 0.14M | -22.91M | 17.75M | 0.75M | 0.06M | 259.21M | 2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | | | | | | | | | | 5.16M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.63M | 116.57M | 204.79M | 48.23M | 384.84M | 392.03M | 112.84M | -99.54M | -55.13M | 95.68M | 322.73M | -18.84M | -29.06M | 86.96M | 207.02M | -12.38M | -31.59M | -136.66M | 357.14M | 70.83M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 0.98M | 1.22M | 0.46M | | | | | | | | 0.99M | | 1.64M | 0.39M | | 0.41M | 2.86M | 0.84M | 0.36M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.11M | 342.02M | 422.59M | 285.88M | 643.17M | 687.37M | 449.60M | 222.90M | 256.90M | 383.42M | 561.69M | 266.24M | 259.17M | 386.12M | 500.13M | 277.89M | 278.67M | 231.74M | 713.41M | 428.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.78M | 66.42M | 61.28M | 12.86M | 50.38M | 45.84M | 38.66M | 55.59M | 44.01M | 73.97M | 53.09M | 52.68M | 60.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.91M | 45.97M | 40.42M | 26.55M | 22.36M | 33.07M | 77.87M | 32.57M | 74.01M | 68.28M | -0.67M | 51.65M | 54.78M | 44.04M | 61.87M | 49.44M | 81.34M | 28.16M | 54.23M | 62.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.46M | 74.29M | -93.54M | 83.04M | 374.25M | 127.36M | -123.27M | -93.95M | 38.31M | 67.28M | 93.66M | -177.73M | -45.25M | -72.57M | 53.11M | -117.44M | -26.93M | -29.22M | 5.62M | -28.05M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.81M | 203.56M | 299.06M | 225.06M | 316.93M | 57.66M | -209.58M | 155.02M | 117.62M | 160.59M | -220.50M | 108.17M | 282.27M | 350.75M | 259.45M | 224.46M | 305.58M | 179.15M | -709.19M | 99.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.78M | 0.76M | | | 6.48M | 1.98M | 1.36M | | 0.38M | | 7.65M | 16.90M | 8.51M | 8.70M | 15.73M | 6.51M | 5.18M | 16.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 0.64M | 8.81M | 4.35M | 4.37M | 4.84M | 4.66M | 2.24M | 10.87M | 3.50M | 7.16M | 0.85M | 4.33M | 14.88M | 3.54M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.40M | | | -79.63M | 692.88M | 98.71M | -582.77M | 128.77M | 494.34M | -501.38M | 98.19M | -14.25M | 821.95M | 553.69M | -1001.39M | 15.95M | 16.26M | -51.69M | 19.48M | 276.11M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1256.50M | -2215.44M | -1299.32M | -1682.51M | -2292.89M | -274.92M | -332.56M | -632.85M | -707.40M | -1557.38M | -1349.54M | -1871.58M | -1412.72M | -1495.26M | -1515.65M | -2035.47M | -934.21M | -951.75M | -1555.07M | -2255.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,018.00M | 778.07M | -22.45M | 1,584.34M | -538.30M | -423.02M | 2,086.40M | -1246.19M | 983.90M | -578.08M | 984.84M | 2,475.06M | 1,446.39M | 1,669.92M | 1,517.01M | -126.50M | 1,970.40M | 1,568.51M | 451.31M | 1,815.58M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.10M | 3,949.90M | 650.20M | 350.00M | 6,000.00M | | | | 3,500.00M | | 500.00M | 0.40M | 1,000.00M | 1,000.00M | 500.00M | | 200.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.00M | | 0.40M | 175.10M | 3,849.90M | 500.20M | 675.00M | 6,000.00M | | | | | | 500.00M | 0.40M | 1,000.00M | 1,000.00M | 1,000.00M | | 300.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.14M | -21.14M | | -0.03M | 311.82M | | -311.78M | 4,500.02M | | | -0.02M | -4480.83M | -19.17M | | | 270.11M | -270.11M | 9.85M | -9.85M | 494.03M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | | | | 1.73M | | | | 1.65M | | | | 1.44M | | | | 1.49M | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.17M | 82.44M | 40.78M | | 19.86M | 85.44M | 3.69M | 25.41M | 1.04M | 97.84M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.85M | 46.85M | 46.85M | 58.90M | 56.72M | 56.37M | 56.39M | 70.78M | 68.14M | 67.93M | 67.71M | 79.30M | 76.56M | 76.27M | 76.35M | 85.89M | 82.75M | 82.80M | 82.60M | 113.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,566.77M | 730.67M | -68.40M | 1,331.59M | -282.41M | -129.59M | 1,194.62M | 2,857.19M | 915.87M | -646.42M | 835.81M | 1,201.99M | 1,311.02M | 1,593.35M | 1,421.16M | -45.68M | 1,615.05M | 1,022.51M | 305.35M | 2,072.43M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.30M | -2.16M | 5.16M | 0.81M | -14.51M | -21.55M | 6.77M | 5.17M | -21.68M | 3.67M | 5.85M | -0.83M | -2.59M | 10.17M | -14.98M | 0.80M | 2.16M | -18.25M | 30.26M | 4.72M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,378.67M | -1144.90M | -939.97M | -64.23M | -1946.65M | 261.30M | 1,318.43M | 2,452.41M | 443.69M | -1816.71M | 53.81M | -404.18M | 154.89M | 494.38M | 390.67M | -1802.46M | 961.66M | 284.25M | -506.06M | 250.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.70M | 138.46M | 123.53M | 60.82M | 326.24M | 629.70M | 659.19M | 67.89M | 139.28M | 222.83M | 782.19M | 158.06M | -23.09M | 35.38M | 240.68M | 53.43M | -26.91M | 52.59M | 1,422.60M | 329.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,371.37M | -1142.74M | -945.12M | -65.04M | -1932.13M | 282.85M | 1,311.66M | 2,447.24M | 465.38M | -1820.37M | 47.96M | -403.35M | 157.48M | 484.22M | 405.65M | -1803.26M | 959.50M | 302.50M | -536.32M | 246.01M |