|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.33M | 81.68M | 81.94M | 81.70M | 90.07M | 92.56M | 82.22M | 60.42M | 62.63M | 80.11M | 65.93M | 74.31M | 90.78M | 99.21M | 94.38M | 87.94M | 109.83M | 106.03M | 108.36M | 110.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 4.64M | 4.36M | 4.55M | 4.64M | 4.62M | 4.59M | 4.65M | 4.76M | 4.85M | 4.84M | 4.84M | 4.80M | 4.70M | 4.56M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 2.43M | 2.06M | 1.50M | 1.55M | 1.81M | 1.85M | 2.20M | 2.23M | 2.99M | 2.54M | 3.13M | 2.51M | 3.69M | 4.11M | 3.28M | 3.18M | 3.23M | 3.00M | 3.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.57M | 5.59M | 6.34M | 6.43M | 4.07M | -32.20M | -13.98M | -2.81M | -7.70M | -2.88M | -7.09M | -0.64M | -10.01M | -12.81M | 3.38M | -2.44M | -0.64M | -5.82M | -1.65M | 4.67M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 52.72M | -58.53M | -17.43M | 69.28M | -50.31M | 132.36M | 10.93M | -15.04M | -10.20M | 17.14M | 0.98M | -0.99M | 97.58M | -98.97M | 0.37M | 98.21M | -98.53M | -0.22M | 0.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.11M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,381.59M | 1,553.96M | 1,707.11M | 1,464.73M | 1,368.89M | 1,086.05M | 574.07M | 748.63M | 1,077.54M | 976.78M | 892.30M | 778.50M | 1,055.79M | 1,146.26M | 1,198.76M | 882.91M | 1,188.18M | 986.29M | 1,144.47M | 1,155.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 372.38M | -165.33M | 266.69M | 360.42M | 353.44M | 348.92M | -0.32M | 131.70M | 92.46M | 131.90M | 212.89M | 18.58M | -97.06M | 102.17M | 130.50M | 116.85M | 61.37M | 104.92M | 107.04M | 257.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 3.39M | 2.58M | 5.18M | 5.14M | 4.71M | -2.40M | 2.87M | 4.69M | 4.42M | -2.46M | 2.61M | 4.41M | 4.18M | 2.34M | 2.28M | 2.33M | 2.17M | 2.01M | 2.24M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 4.64M | 4.36M | 4.55M | 4.64M | 4.62M | 4.59M | 4.65M | 4.76M | 4.85M | 4.84M | 9.44M | 9.02M | 9.23M | 9.11M | 8.36M | 8.12M | 6.87M | 6.31M | 6.00M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.95M | 408.47M | 61.46M | -205.38M | -17.00M | 345.39M | 242.34M | 266.22M | 331.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 4.79M | 3.46M | 3.55M | 4.64M | 3.12M | 2.26M | 3.26M | 4.62M | 3.80M | 5.85M | 3.44M | 3.27M | 2.41M | 4.36M | 2.69M | 7.65M | 4.40M | 5.80M | 7.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 2.24M | 1.65M | 3.52M | 1.44M | -4.92M | 5.04M | | 0.02M | 8.74M | -4.83M | 6.66M | 0.58M | -6.99M | 14.38M | 2.75M | -2.60M | 0.02M | | 1.36M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.36M | | | | 23.73M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.66M | 13.24M | 0.77M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 364.86M | 42.84M | -41.48M | | 185.17M | 0.73M | 0.25M | 0.22M | 0.88M | 42.84M | 66.48M | | -109.31M | 0.95M | 1.28M | 45.04M | 489.71M | 2.74M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -196.05M | 55.66M | -480.22M | -205.03M | -1925.89M | -1395.01M | -1348.59M | -169.50M | -458.09M | 285.27M | 4.12M | -370.04M | -500.41M | 70.02M | -46.26M | -184.85M | -277.11M | -466.19M | -374.65M | -509.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.12M | 575.49M | 832.36M | -77.11M | 96.54M | -218.06M | -4.18M | 434.72M | 545.67M | 147.22M | 118.16M | 288.88M | 446.75M | 435.12M | -156.82M | 189.96M | 20.27M | 295.40M | 147.92M | 260.75M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | 3,600.00M | 6,655.00M | 3,970.00M | 3,212.00M | 2,005.00M | 983.00M | 2,370.00M | 1,090.00M | 1,865.00M | 1,040.00M | 1,575.00M | 2,530.00M | 3,018.00M | 3,390.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 296.21M | 314.47M | 0.04M | 50.04M | 2,450.04M | 6,130.04M | 4,833.39M | 3,539.39M | 2,705.04M | 861.11M | 2,055.04M | 1,690.04M | 1,920.79M | 1,055.06M | 1,475.06M | 2,569.06M | 2,798.06M | 3,060.06M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78M | -1.04M | 1.34M | -3.78M | -1.11M | -0.95M | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 0.29M | 0.03M | 1.45M | 0.88M | | 0.47M | 0.48M | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65M | 1.33M | 17.23M | 5.05M | 0.14M | | 9.06M | 7.99M | 0.03M | 3.27M | 4.89M | 2.96M | | 0.10M | 20.75M | 12.85M | 8.48M | 40.81M | 83.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 10.47M | 10.44M | 10.45M | 10.40M | 10.38M | 10.38M | 10.58M | 10.39M | 10.34M | 10.34M | 10.48M | 10.34M | 10.32M | 10.32M | 14.13M | 13.75M | 13.70M | 13.67M | 14.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.06M | 557.58M | 525.74M | -421.59M | 80.83M | 70.42M | 1,135.87M | 940.51M | -336.09M | -190.53M | -595.48M | 395.40M | 748.42M | -175.23M | -223.03M | 140.02M | 93.61M | 234.16M | 313.37M | 493.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 545.40M | 447.92M | 312.22M | -266.20M | -1491.62M | -975.67M | -213.04M | 902.72M | -701.72M | 226.64M | -378.47M | 43.95M | 150.94M | -3.04M | -138.78M | 72.02M | -122.13M | -127.11M | 45.76M | 240.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.00M | -170.12M | 263.24M | 356.87M | 348.80M | 345.81M | -2.58M | 128.44M | 87.84M | 128.10M | 207.04M | 15.14M | -100.34M | 99.76M | 126.15M | 114.17M | 53.72M | 100.52M | 101.23M | 249.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 545.40M | 447.92M | 312.22M | -266.20M | -1491.62M | -975.67M | -213.04M | 902.72M | -701.72M | 226.64M | -378.47M | 43.95M | 150.94M | -3.04M | -138.78M | 72.02M | -122.13M | -127.11M | 45.76M | 240.38M |