|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.46M | 194.46M | 237.19M | 113.62M | -59.77M | 86.56M | 322.68M | 93.19M | 47.11M | 94.24M | 305.62M | 247.95M | 139.60M | 183.38M | 216.13M | 28.29M | 66.66M | 181.15M | 247.11M | 127.35M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 1.90M | 2.65M | 1.50M | 1.95M | 2.01M | 1.10M | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.51M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.09M | -6.46M | 3.37M | 11.35M | -3.75M | 14.44M | 15.42M | 4.70M | -3.86M | -0.03M | 11.01M | 9.94M | 1.58M | -2.80M | 0.92M | -6.53M | -5.55M | 1.04M | 4.96M | -5.61M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -862.18M | -823.71M | -1112.59M | -701.80M | -255.45M | -636.18M | -300.79M | -156.55M | -213.30M | 81.13M | -442.00M | -236.92M | -534.31M | 262.63M | -30.04M | 277.73M | 262.27M | 3.65M | -72.67M | -212.94M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.58M | 0.59M | 0.58M | 0.41M | 0.36M | 0.23M | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.79M | 9.73M | 30.05M | 44.61M | -69.93M | -86.12M | -21.21M | 28.50M | -14.26M | 9.70M | 91.53M | -74.94M | 57.73M | -13.50M | -4.29M | 68.33M | -52.04M | -14.89M | 13.73M | 17.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,259.51M | 2,350.16M | 2,965.21M | 3,092.03M | 2,021.63M | 744.53M | 1,872.22M | 1,369.07M | 1,072.58M | 878.29M | 1,480.95M | 1,226.77M | 1,534.41M | 373.57M | 948.84M | 881.15M | 242.63M | 655.75M | 616.69M | 808.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -410.96M | -122.59M | 622.85M | 19.64M | 4.56M | -338.77M | 407.11M | 164.30M | 49.73M | -11.80M | -199.73M | 234.56M | -0.44M | -24.80M | -60.19M | 15.45M | -17.39M | -21.86M | 23.27M | 50.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.18M | -30.86M | 0.81M | -10.38M | -100.45M | 124.61M | -12.49M | -9.48M | -55.65M | 72.75M | 6.97M | -0.17M | -79.45M | -12.34M | 91.26M | -0.27M | -0.10M | 0.07M | -0.13M | 0.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.09M | 0.32M | 0.10M | 0.04M | 0.29M | 0.04M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.54M | 4.46M | 4.44M | 2,185.65M | -2181.22M | 4.27M | 4.25M | 1,073.86M | -1073.86M | | | 565.65M | -485.65M | | | 1,049.68M | -1049.68M | | | 489.79M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.27M | 94.67M | 22.82M | -12.41M | 1.13M | -172.45M | -45.00M | 28.02M | -358.06M | -24.71M | -11.88M | -132.86M | 52.37M | 36.22M | 43.14M | 2.50M | 46.94M | 15.64M | 1.00M | 3.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | -1.83M | | 2.27M | -1.12M | 6.48M | -6.32M | | 0.13M | | | 1.69M | 1.69M | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.20M | | 5,367.77M | 528.88M | -314.78M | 1,891.19M | 470.27M | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.70M | 83.23M | 102.21M | 242.75M | 160.90M | 163.47M | 25.15M | 50.30M | 26.38M | 168.47M | 1,096.65M | 871.49M | 1,296.86M | 19.07M | 878.49M | 470.73M | 74.87M | 417.49M | 454.10M | 345.45M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220.64M | 326.95M | 125.75M | | 352.10M | 414.98M | 251.50M | 372.12M | 423.73M | 483.94M | | 866.76M | 371.36M | 648.93M | 244.99M | 303.92M | 298.47M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | 74.52M | 74.29M | 111.21M | -0.68M | 37.08M | -0.71M | 149.21M | 420.29M | 12.54M | -0.54M | -0.27M | 0.27M | 37.23M | 62.30M | 39.81M | | | -5.00M | 59.72M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.98M | 49.57M | -94.73M | 94.96M | 26.99M | -101.47M | -20.49M | 1.58M | 12.08M | 35.33M | 141.96M | 19.62M | 186.76M | 65.74M | 108.78M | 179.76M | 184.18M | 73.77M | 64.73M | 10.73M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 651.30M | 712.62M | 1,094.21M | 709.38M | 540.51M | 473.57M | 271.23M | 409.72M | 375.78M | -45.44M | 521.85M | 480.02M | 539.37M | -147.92M | -91.51M | -117.36M | -634.09M | -16.71M | -27.78M | 326.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | -4.04M | -15.19M | 3.69M | -22.10M | -14.64M | 6.82M | 5.30M | -3.05M | -6.17M | 4.77M | -4.19M | -3.94M | -0.70M | -1.04M | 0.23M | 0.10M | -0.40M | -0.18M | -0.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.77M | -20.47M | -10.74M | -1.15M | 264.08M | -349.70M | -67.74M | 286.48M | -198.62M | 4.81M | 72.74M | 106.06M | 53.48M | 150.24M | -79.45M | 163.11M | -324.77M | 2.19M | -99.63M | 117.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -862.34M | -823.81M | -1112.91M | -701.90M | -255.49M | -636.47M | -300.83M | -156.55M | -213.30M | 81.13M | -442.00M | -236.92M | -534.31M | 262.63M | -30.04M | 277.73M | 262.27M | 3.65M | -72.67M | -212.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.60M | -16.43M | 4.45M | -4.83M | 286.18M | -335.05M | -74.56M | 281.18M | -195.58M | 10.97M | 67.97M | 110.24M | 57.42M | 150.94M | -78.40M | 162.87M | -324.87M | 2.59M | -99.45M | 117.37M |