|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.90M | 29.89M | 17.30M | -110.18M | -119.56M | -156.46M | -83.87M | -25.17M | -73.22M | -142.28M | -29.26M | -146.09M | -95.81M | -47.66M | -121.82M | -59.57M | -100.01M | -84.26M | -71.14M | -37.09M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.84M | 2.31M | 3.09M | 1.35M | 3.98M | 3.28M | 3.28M | 0.05M | 2.94M | 2.93M | 2.90M | | | 2.44M | 2.57M | 0.86M | 2.47M | 2.44M | 2.43M | 0.17M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 8.31M | 1.09M | 0.01M | 2.39M | -2.06M | 10.95M | 21.95M | 1.88M | | 28.30M | 0.17M | -7.49M | -1.38M | 22.96M | -0.04M | -3.77M | -5.61M | 75.92M | 45.42M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | | | | 18.25M | 36.25M | | | 0.73M | 3.90M | | | | 2.23M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 232.41M | 132.49M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.65M | 4.21M | 60.91M | 38.18M | 40.02M | 5.17M | 8.41M | -11.40M | -0.10M | 28.38M | 13.08M | -13.13M | -0.99M | -0.92M | 29.12M | 25.82M | 39.22M | 6.92M | 62.08M | -16.71M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.14M | -7.72M | -6.67M | -5.61M | -7.22M | -5.90M | -7.41M | -7.74M | -7.21M | -6.43M | -6.12M | -2.31M | -6.67M | -5.70M | -5.55M | -4.75M | -4.18M | -4.44M | -3.21M | -5.38M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 12.55M | 11.31M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.68M | 317.72M | 304.12M | 322.11M | 356.50M | 337.60M | 344.83M | 279.09M | 304.67M | 269.80M | 208.69M | 230.26M | 277.52M | 292.98M | 346.41M | 343.69M | 399.55M | 359.59M | 325.98M | 292.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 10.74M | 32.59M | 103.12M | 70.42M | 23.08M | 12.75M | 18.14M | 14.83M | 11.84M | 5.61M | 5.99M | 7.57M | 7.64M | 3.45M | 2.23M | 3.08M | 1.58M | 1.27M | 0.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 2.00M | 1.92M | 52.00M | 0.21M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.99M | 24.19M | 5.42M | 1.47M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.62M | 14.65M | -42.04M | 9.20M | 3.75M | 26.38M | 61.34M | | | 8.46M | -8.46M | 5.00M | 12.92M | -17.12M | 1.25M | 8.65M | -8.65M | 33.15M | 168.21M | 1.57M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.72M | -30.02M | 58.62M | 21.30M | 3.07M | 36.22M | -35.91M | 3.79M | 3.69M | 19.76M | 37.46M | | | 171.41M | 125.20M | 80.19M | 158.75M | 153.84M | 331.69M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.43M | 66.60M | -242.47M | -576.86M | -534.58M | 311.18M | 291.48M | 57.06M | -121.26M | -758.35M | -397.39M | -253.98M | -572.13M | -834.05M | -584.26M | -794.23M | -359.96M | -1594.87M | -148.07M | -66.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | -1.49M | -4.17M | -4.26M | -4.41M | -2.32M | -1.66M | 0.01M | -0.30M | -0.23M | -6.85M | -4.50M | -0.30M | -0.37M | -1.63M | -0.27M | -21.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | | | 82.50M | -0.36M | 111.36M | | 86.56M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.00M | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 0.97M | -37.00M | 39.48M | | -654.98M | 13.84M | 150.20M | 1,387.26M | -1404.33M | 39.71M | 438.86M | 24.10M | 399.91M | 472.93M | 421.35M | -89.60M | 2,701.94M | 265.47M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.54M | 14.31M | 22.54M | 3.61M | | 5.00M | | | 3.49M | | | | 1.50M | | | 5.00M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.17M | | | | | | | | | | | | | | 4.00M | 1.10M | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.55M | | | | | 0.32M | 0.71M | 1.41M | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.21M | 93.08M | 37.94M | 38.12M | 38.12M | 38.04M | 37.47M | 37.66M | 36.56M | 27.38M | 27.21M | 20.46M | 18.25M | 18.12M | 18.12M | 10.42M | 26.21M | 18.08M | 20.79M | 21.41M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.23M | -40.60M | 88.73M | 604.82M | 642.27M | -388.16M | -398.87M | -83.60M | 123.83M | 739.93M | 359.52M | 327.20M | 550.54M | 798.82M | 552.18M | 713.78M | 313.46M | 1,618.54M | 130.65M | 106.72M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.85M | 30.20M | -92.82M | 66.15M | 147.71M | -71.80M | -98.98M | -37.94M | 2.46M | 9.96M | -24.79M | 60.09M | -22.58M | -36.15M | -2.97M | -54.62M | -7.28M | 30.60M | 44.66M | 23.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.75M | -6.53M | 28.32M | -64.94M | -30.40M | -17.91M | -4.34M | -29.54M | -14.93M | 16.54M | 7.47M | -19.12M | -8.56M | -8.56M | 25.66M | 23.59M | 36.14M | 5.34M | 60.81M | -17.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.85M | 30.20M | -92.82M | 66.15M | 147.71M | -71.80M | -98.98M | -37.94M | 2.46M | 9.96M | -24.79M | 60.09M | -22.58M | -36.15M | -2.97M | -54.62M | -7.28M | 30.60M | 44.66M | 23.02M |