|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 198.08M | 192.38M | 293.49M | 173.55M | 160.82M | 151.17M | 189.31M | 157.54M | 134.35M | 68.16M | 178.45M | 163.57M | 165.29M | 158.50M | 290.80M | 52.99M | 155.06M | 211.37M | -629.10M | 251.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50M | 29.10M | 34.10M | 45.50M | 34.80M | 33.30M | 32.22M | 43.08M | 27.30M | 27.20M | 34.03M | 56.80M | 30.60M | 3.50M | 35.31M | 57.63M | 32.00M | 4.10M | 44.96M | 65.68M |
|
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 Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | | 19.76M | 1.05M | 25.67M | 3.61M | 28.45M | 9.88M | -1.31M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.99M | -99.21M | -96.42M | 9.81M | 102.03M | -116.72M | 107.43M | 4.04M | -7.10M | 107.63M | -111.29M | 114.75M | -110.27M | 180.88M | -173.12M | 114.60M | -112.50M | 120.49M | -124.11M | 5.99M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.43M | 421.65M | 359.80M | 202.87M | 142.66M | 157.76M | 89.80M | 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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 4.50M | 4.98M | 5.10M | 5.50M | 4.40M | 29.39M | 4.40M | 4.60M | 4.80M | -23.77M | 5.80M | 6.00M | 5.90M | 30.01M | 5.40M | 5.50M | 5.70M | -23.57M | 10.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.77M | 11.82M | 12.10M | 11.68M | 12.10M | 12.48M | 14.37M | 15.08M | 13.81M | 14.23M | 17.41M | 15.66M | 16.71M | 15.12M | 14.91M | 15.01M | 15.27M | 15.48M | 15.34M | 15.31M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.68M | -64.20M | -22.36M | 115.68M | -100.88M | -10.63M | -85.83M | 3.37M | 48.49M | 8.51M | -17.30M | 46.49M | -106.49M | 21.97M | -21.69M | 46.89M | -35.58M | 64.84M | -61.23M | 104.02M |
|
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 | -5.82M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -240.79M | -222.26M | 544.77M | 102.74M | 6.04M | 178.67M | -266.71M | 47.42M | -45.62M | 13.90M | 122.52M | 45.43M | 69.86M | 1,422.35M | -1533.20M | 615.71M | -615.70M | 0.02M | 0.01M | 344.38M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M |
|
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 | 8.69M | 9.02M | 168.16M | 63.16M | -77.81M | 104.39M | 34.87M | 27.87M | -96.06M | 211.72M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.18M | 56.88M | 11.82M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.97M | 43.72M | 88.02M | | 30.67M | | 75.17M | 94.52M | 86.82M | 118.81M | 143.72M | 60.71M | 17.60M | 20.22M | 45.57M | 93.17M | 83.04M | 31.24M | 37.54M | 96.41M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -300.00M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.32M | 15.69M | 19.03M | 9.32M | 59.20M | -40.55M | 9.32M | 9.32M | 76.54M | -57.90M | 9.32M | 63.06M | 38.23M | 43.34M | -107.36M | 9.32M | 9.32M | 140.44M | 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 |