|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 215.29M | 227.51M | -77.05M | 255.35M | 202.82M | 227.94M | -101.20M | 247.88M | 255.10M | 882.31M | 264.14M | 260.55M | 802.38M | 194.84M | 741.18M | 330.09M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | 523.11M | 81.12M | -150.85M | | 14.26M | 13.71M | 122.64M | | 13.19M | 13.92M | | 14.23M | | | | | 20.28M | 17.20M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 235.50M | 378.41M | | | 229.87M | 325.76M | | | 273.81M | | | 228.43M | | | 630.88M | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | 135.89M | 224.02M | | | 115.84M | 157.48M | | | 156.66M | | | 99.59M | | | 296.10M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 246.47M | 194.93M | 340.22M | | | 229.95M | 194.78M | 154.89M | 256.39M | 671.81M | 113.89M | 186.75M | 466.54M | -190.63M | 375.47M | 116.32M | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | 1,266.50M | 1,273.22M | 282.72M | 204.48M | 1,262.37M | 1,290.60M | | 7.70M | 1,494.56M | | 1,602.23M | | | | | 1,857.17M | 1,872.62M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 51.35M | 54.14M | 55.85M | | | 55.63M | 55.19M | | | | | | | | | | | | 0.42M | 0.49M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 19.33M | 26.03M | 76.79M | | | 66.00M | 3.53M | 61.00M | -19.98M | 81.48M | 14.96M | -90.04M | 16.91M | -163.95M | -15.12M | 1.48M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 105.84M | 26.69M | -220.56M | | | -301.49M | -29.63M | 63.80M | 4.76M | 127.65M | 103.03M | -266.03M | 206.94M | -150.30M | -280.06M | -82.45M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 19.09M | | 48.35M | 8.02M | | 4.21M | -55.77M | -78.22M | -25.70M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 0.77M | 0.10M | 0.17M | | | 0.40M | 0.34M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 4.53M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 979.75M | 84.47M | -1308.30M | | | -798.67M | -120.24M | 1,979.96M | 88.45M | 2,425.30M | 119.73M | -509.49M | 754.17M | -288.25M | -435.16M | -125.09M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | 30.03M | -2.97M | 4.29M | | | -54.75M | 6.06M | -103.56M | 273.32M | 181.96M | 1.18M | -2.48M | -0.70M | 11.62M | 11.22M | 5.30M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 207.83M | -8.13M | -326.65M | | | -35.48M | -146.57M | 1,668.35M | -97.45M | 1,761.50M | 15.58M | -207.36M | 93.43M | -62.92M | -265.22M | -121.48M | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | 131.11M | | | -208.15M | 334.06M | | | 112.18M | | | 158.70M | | -108.94M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | 124.23M | 4.22M | 33.96M | | -64.05M | 515.75M | 66.14M | 11.32M | -79.63M | -102.07M | -27.72M | 264.72M | 33.48M | 22.27M | 57.43M | 15.12M | -324.93M | 382.83M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 631.90M | -114.69M | -135.86M | | | -644.62M | -5.89M | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 246.47M | 194.93M | 340.22M | | | 229.95M | 194.78M | 154.89M | 256.39M | 671.81M | 113.89M | 186.75M | 466.54M | -190.63M | 375.47M | 116.32M | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 1,434.05M | 271.26M | -1294.73M | | | -604.20M | -72.03M | 3,803.20M | 247.39M | 4,858.61M | 249.20M | -530.10M | 1,314.14M | -541.80M | -324.92M | -130.24M | | | | |