|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.08M | 192.38M | 261.39M | 173.55M | 160.82M | 151.17M | 213.71M | 157.54M | 134.35M | 68.16M | 321.46M | 163.57M | 165.29M | 158.50M | 441.01M | 52.99M | 155.06M | 211.37M | 439.84M | 251.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 17.00M | -6.72M | 84.26M | 34.80M | 23.60M | -0.73M | 74.24M | 38.10M | 35.20M | 34.03M | 56.80M | 30.60M | 30.20M | 49.73M | 114.60M | 32.00M | 4.10M | 1.80M | 125.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.50M | -63.25M | 74.60M | 25.73M | -25.38M | -16.04M | 28.38M | 13.07M | -17.86M | -28.23M | 48.99M | -2.65M | -18.68M | -22.21M | 12.91M | -29.67M | -13.26M | -11.76M | 33.58M | 17.90M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.47M | 182.60M | 126.60M | 238.33M | 444.36M | 708.32M | 501.08M | 460.88M | 543.19M | 860.28M | 814.67M | 413.34M | 781.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.43M | 421.65M | 359.80M | 202.87M | 142.66M | 157.76M | 89.80M | 317.47M | 182.60M | 126.60M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.20M | 1,006.72M | 301.36M | -675.65M | 436.83M | 538.62M | 857.61M | -385.07M | 378.76M | 230.46M | 275.18M | -609.72M | 476.91M | 199.42M | 423.83M | -211.21M | 607.49M | 338.30M | 382.45M | -342.57M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.41M | -4.06M | -4.07M | -3.88M | -3.04M | -2.88M | -2.36M | -2.36M | -2.68M | -2.41M | -2.43M | -2.14M | -2.34M | -1.96M | -2.29M | -1.73M | -1.93M | -1.64M | -1.67M | -1.43M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.73M | -45.63M | -233.88M | 122.63M | -8.60M | -273.35M | -265.93M | 242.05M | 171.10M | -143.57M | -138.00M | 312.11M | 30.36M | 55.88M | -182.29M | 250.15M | -75.64M | 196.97M | -112.64M | 229.51M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.39M | 161.53M | 162.17M | -504.49M | 132.43M | 181.84M | 13.49M | -349.92M | 79.55M | 195.43M | 60.80M | -145.64M | 125.90M | 36.10M | 251.88M | -390.84M | 250.89M | 159.78M | 190.36M | -466.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.99M | 317.60M | -345.32M | -62.49M | -43.37M | 15.09M | -110.81M | 136.85M | -26.98M | -175.73M | 30.34M | 15.78M | -241.85M | 160.04M | -200.02M | 5.05M | 105.33M | 87.28M | -234.86M | 371.57M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.92M | 42.33M | 77.59M | 45.24M | 37.91M | 22.28M | 26.95M | 40.05M | 41.08M | 49.54M | 50.92M | 87.80M | 39.21M | 14.50M | 16.57M | 24.06M | 103.79M | 45.83M | 32.57M | 18.55M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.59M | 147.35M | 14.99M | 12.63M | 14.09M | 18.20M | 37.40M | 15.41M | 11.34M | 12.28M | 12.95M | 9.64M | 33.95M | 12.77M | 17.43M | 16.57M | 14.83M | 17.20M | 13.48M | 47.85M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.16M | | | 11.02M | 0.88M | 58.77M | 1.52M | 53.17M | -1.49M | 0.75M | | 7.35M | 0.36M | | 72.59M | 2.29M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.06M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,001.05M | -984.58M | 544.77M | 80.22M | 65.15M | -132.61M | 101.98M | 5.55M | 73.79M | 33.59M | -11.69M | 4.83M | 110.46M | 91.38M | 1,984.22M | 88.00M | -87.99M | 274.39M | 1,807.80M | 0.89M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1206.11M | -1002.36M | -3034.10M | -935.70M | -1953.41M | -1699.53M | 264.09M | -289.73M | 323.29M | 145.12M | 865.96M | 476.78M | -910.87M | -1380.62M | -495.45M | -172.52M | -413.96M | -354.48M | -672.97M | -256.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 893.67M | 790.07M | -2861.49M | 915.28M | 1,813.67M | 1,181.32M | -73.51M | 1,208.22M | -1320.52M | 589.55M | -259.78M | 219.83M | -414.66M | 980.76M | 981.71M | 537.04M | -966.21M | 1,464.68M | -385.69M | 1,045.27M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.53M | -115.67M | -34.35M | 223.72M | -142.61M | -61.58M | -100.64M | 32.87M | 9.20M | -5.61M | 31.12M | 88.69M | -67.58M | -4.55M | 26.67M | | 221.07M | -79.84M | -68.02M | 257.23M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.02M | -211.79M | 131.09M | 144.67M | -179.99M | -92.45M | -45.75M | 217.72M | -111.41M | 90.63M | -196.94M | | | | | 18.18M | 121.08M | -52.38M | | 211.72M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.93M | 15.69M | 19.03M | 36.45M | 32.06M | 32.02M | 33.21M | 47.01M | 38.85M | 37.73M | 39.40M | 63.06M | 38.23M | 43.34M | 45.36M | 62.85M | 52.71M | 43.52M | 47.19M | 70.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,105.03M | 578.55M | 2,801.66M | 1,175.66M | 1,389.67M | 978.79M | -352.71M | 1,228.67M | -1560.01M | 500.34M | -423.58M | 85.09M | -382.86M | 464.55M | 813.32M | 456.51M | -1030.06M | 1,310.48M | -645.69M | 1,247.56M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | -8.65M | 0.37M | 10.51M | 10.26M | 20.69M | 13.59M | 3.43M | 0.96M | -3.47M | 4.54M | -1.64M | -0.57M | 4.98M | -8.79M | 3.07M | 8.54M | -3.61M | 2.26M | -3.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.48M | 574.26M | 69.29M | -425.17M | -116.64M | -161.43M | 782.59M | 557.30M | -857.00M | 872.45M | 722.10M | -49.49M | -817.39M | -711.67M | 732.92M | 75.85M | -827.99M | 1,290.69M | -933.95M | 645.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.61M | 859.38M | 286.37M | -688.27M | 422.74M | 520.42M | 820.21M | -400.48M | 367.43M | 218.19M | 262.23M | -619.36M | 442.95M | 186.65M | 406.40M | -227.78M | 592.66M | 321.10M | 368.96M | -390.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.89M | 582.91M | 68.92M | -435.68M | -126.91M | -182.12M | 769.00M | 553.87M | -857.96M | 875.93M | 717.56M | -47.85M | -816.82M | -716.66M | 741.71M | 72.78M | -836.53M | 1,294.31M | -936.21M | 648.81M |