|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.00M | 124.00M | 123.00M | 271.00M | 255.00M | 315.00M | 257.00M | 9,518.00M | 682.00M | 752.00M | 514.00M | 731.00M | 707.00M | 639.00M | 700.00M | 483.00M | 575.00M | 568.00M | 580.00M | 534.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 2.00M | 3.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -4.00M | -17.00M | -61.00M | 75.00M | 66.00M | 126.00M | -69.00M | -335.00M | 514.00M | -275.00M | 1.00M | -184.00M | 56.00M | 133.00M | -40.00M | -34.00M | -30.00M | -7.00M | 8.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 8.00M | 33.00M | | | | -92.00M | | | | -425.00M | 76.00M | | -704.00M | 474.00M | 114.00M | -121.00M | 8.00M | 8.00M | 149.00M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.98M | -0.13M | 1.33M | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.82M | 246.00M | 228.00M | 248.00M | 138.00M | 101.00M | 75.00M | 67.00M | 160.00M | 248.00M | 218.00M | 244.00M | 291.00M | 332.00M | 422.00M | 293.00M | 478.00M | 366.00M | -493.00M | 461.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -691.00M | 154.00M | 127.00M | 577.00M | 654.00M | 506.00M | 1,054.00M | -362.00M | 916.00M | 1,205.00M | 901.00M | 461.00M | 417.00M | 991.00M | 1,119.00M | 98.00M | 859.00M | 916.00M | 1,050.00M | 172.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | 5.19M | 9.17M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 35.00M | 41.00M | 114.00M | 149.00M | 136.00M | 134.00M | 124.00M | -34.00M | -102.00M | -45.00M | -12.00M | 6.00M | 42.00M | 94.00M | 93.00M | 100.00M | 91.00M | 121.00M | 180.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 12.00M | 16.00M | -118.00M | 107.00M | 227.00M | 44.00M | -347.00M | 73.00M | 144.00M | -249.00M | -409.00M | 185.00M | -21.00M | 211.00M | -610.00M | 320.00M | -55.00M | 515.00M | -680.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -831.79M | 30.87M | 42.47M | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -506.00M | -173.00M | -148.00M | -107.00M | 2,260.00M | 2,104.00M | 1,087.00M | -1060.00M | -5224.00M | 69.00M | 158.00M | 2,146.00M | 4,044.00M | -584.00M | 1,878.00M | 1,368.00M | -48.00M | 3,667.00M | 4,124.00M | 1,407.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | | | 15.00M | 24.00M | -39.00M | 771.00M | 44.00M | 542.00M | 229.00M | 208.00M | 191.00M | 4.00M | 106.00M | 128.00M | 103.00M | 126.00M | 238.00M | 243.00M | 194.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -7.00M | 1.00M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -134.00M | 268.00M | | | 1,347.00M | -468.00M | -69.00M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | -728.00M | 1,123.00M | 330.00M | 196.00M | 426.00M | -117.00M | -88.00M | 89.00M | 433.00M | 1,650.00M | 79.00M | 170.00M | 446.00M | 798.00M | -1257.00M | -3563.00M | 6,016.00M | -1270.00M | 9.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -396.00M | -1823.00M | -1359.00M | 2,195.00M | 497.00M | -1887.00M | -730.00M | 2,628.00M | 3,913.00M | -3754.00M | -358.00M | -4291.00M | -1819.00M | -301.00M | -3744.00M | -4877.00M | -562.00M | -3801.00M | 3,629.00M | -6537.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | 1.00M | -3.00M | | -6.00M | -1.00M | 1.00M | -1.00M | -9.00M | -1.00M | -4.00M | | | 1.00M | | -1.00M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1,651.00M | 1,601.00M | 601.00M | 6,500.00M | 3,490.00M | | 1.00M | | | | | 1,242.00M | | 597.00M | -1.00M | 497.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.00M | 25.00M | 3,031.00M | 511.00M | 203.00M | 1,354.00M | 1,021.00M | 9,552.00M | 2,443.00M | 104.00M | 31.00M | 1.00M | 316.00M | 102.00M | 1.00M | 351.00M | 3.00M | 2,495.00M | 2,503.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -29.00M | -74.00M | | | 3,000.00M | 105.00M | 500.00M | | | | -90.00M | -9.00M | 5.00M | -24.00M | 83.00M | 21.00M | -48.00M | -56.00M | -54.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.00M | 905.00M | 1,750.00M | 500.00M | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.00M | | | | | | | 700.00M | 948.00M | 618.00M | 613.00M | 896.00M | 900.00M | 899.00M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 9.00M | 10.00M | 14.00M | 24.00M | 20.00M | 25.00M | 26.00M | 26.00M | 26.00M | 39.00M | 39.00M | 39.00M | 38.00M | 42.00M | 42.00M | 40.00M | 39.00M | 40.00M | 51.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,072.00M | 1,612.00M | 1,232.00M | -2587.00M | -1091.00M | 1,279.00M | -287.00M | -1186.00M | -5511.00M | 2,424.00M | -426.00M | 3,620.00M | 1,468.00M | -592.00M | 2,577.00M | 4,777.00M | -220.00M | 2,870.00M | -4752.00M | 6,644.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -57.00M | | 185.00M | 60.00M | -102.00M | 37.00M | 1,080.00M | -682.00M | -125.00M | 117.00M | -210.00M | 66.00M | 98.00M | -48.00M | -2.00M | 77.00M | -15.00M | -73.00M | 279.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -666.00M | 154.00M | 127.00M | 562.00M | 630.00M | 545.00M | 283.00M | -406.00M | 374.00M | 976.00M | 693.00M | 270.00M | 413.00M | 885.00M | 991.00M | -5.00M | 733.00M | 678.00M | 807.00M | -22.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -57.00M | | 185.00M | 60.00M | -102.00M | 37.00M | 1,080.00M | -682.00M | -125.00M | 117.00M | -210.00M | 66.00M | 98.00M | -48.00M | -2.00M | 77.00M | -15.00M | -73.00M | 279.00M |