|
Net Income
|
-131.86M | -0.86M | 139.70M | 178.97M | 188.69M | 190.51M | 188.30M | 200.27M | 229.26M | 333.56M | 326.79M | 306.77M | 350.99M | 366.12M | 182.96M | 123.14M |
|
Depreciation and Depletion
|
22.00 | 22.00M | 24.00M | 30.00M | 33.00M | 34.00M | 33.00M | 32.00M | 46.97M | 48.25M | 58.15M | 50.57M | 46.51M | 45.09M | 46.99M | 48.84M |
|
Deferred Taxes
|
-134.83M | 50.81M | 34.74M | 54.29M | 25.92M | 9.89M | -3.52M | 10.66M | 21.40M | 46.95M | 13.83M | | | | | |
|
Gains from Investment Securities
|
46.21M | -93.72M | -12.20M | -12.10M | 49.20M | 72.43M | 84.41M | 75.56M | 81.45M | 18.34M | 41.13M | 17.73M | 57.73M | 22.26M | 69.42M | 17.75M |
|
Change in Interest Receivables
|
-10.89M | -13.47M | -5.06M | -0.53M | -2.08M | 1.26M | -0.40M | 7.84M | 9.48M | 7.42M | -7.59M | -0.93M | -9.73M | 63.92M | 25.12M | -1.80M |
|
Change in Loans
|
3,731.63M | 2,259.79M | 1,764.80M | 2,822.00M | 2,516.69M | 1,010.17M | 1,241.01M | 1,542.66M | 819.95M | 1,131.65M | 1,317.08M | 1,959.57M | 1,774.79M | 715.03M | 367.71M | 584.78M |
|
Cash from Operations
|
121.84M | 509.42M | 309.79M | 350.48M | 477.96M | 199.51M | 301.21M | 641.38M | 458.37M | 496.57M | 574.26M | 550.02M | 529.55M | 846.57M | 442.74M | 580.25M |
|
Amortizatization of Intangibles
|
-56.73M | -62.71M | -65.67M | -55.10M | -44.97M | -28.14M | -39.81M | -46.62M | -37.48M | -11.62M | -23.57M | -25.03M | -15.09M | -14.98M | -38.51M | -44.86M |
|
Depreciation & Amortization (CF)
|
30.62M | 30.11M | 33.63M | 43.61M | 49.71M | 50.28M | 47.17M | 45.43M | 19.83M | 19.43M | 20.06M | 25.56M | 34.07M | 34.68M | 34.25M | 34.84M |
|
Change in Accured Expenses
|
-10.73M | -4.05M | -1.23M | -5.72M | -2.21M | 1.54M | 3.90M | -4.64M | 6.54M | 30.92M | 2.50M | -29.06M | 24.64M | 12.61M | 78.54M | 13.31M |
|
Change in Taxes
|
| | | | | | | | | 18.18M | 43.91M | -47.27M | -6.18M | -40.61M | 77.85M | 36.75M |
|
Change in Net Loans
|
-1612.15M | -616.61M | 1,754.50M | 1,637.90M | 593.59M | 1,736.57M | 1,136.79M | 1,682.58M | 861.93M | 326.46M | 137.99M | 1,640.52M | -198.63M | 4,579.43M | 1,546.39M | 1,334.61M |
|
Capital Expenditures
|
22.79M | 34.59M | 76.65M | 83.97M | 67.72M | 50.40M | 54.64M | 103.88M | 47.37M | 65.85M | 67.46M | 54.68M | 52.28M | 62.71M | 61.81M | 44.99M |
|
Sales of Property, Plant and Equipment
|
56.31M | 67.40M | 50.42M | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 1.13M | 0.69M | -0.34M | 59.47M | 551.25M | -31.52M | | | | |
|
Change in Acquisitions & Divestments
|
2,380.57M | 2,027.85M | 1,776.24M | 1,692.08M | 1,298.08M | 862.04M | 1,601.95M | 997.70M | 713.49M | 633.86M | 1,367.48M | 1,343.06M | 1,216.66M | 494.20M | 715.07M | 1,159.78M |
|
Cash from Investing Activities
|
1,026.18M | 616.77M | -472.54M | -1633.72M | -1253.23M | -2118.61M | -1533.82M | -1653.02M | -1396.86M | -380.87M | 1,617.45M | -793.74M | -1584.19M | -5254.81M | -1436.26M | -2219.00M |
|
Other financing activities
|
1,573.82M | -1503.22M | -134.74M | 1,969.06M | 394.34M | 1,496.34M | 2,244.16M | 880.78M | 897.51M | 270.48M | -1842.75M | 2,497.38M | 2,015.42M | 1,169.98M | 3,809.95M | 1,202.38M |
|
Long-Term Debt Issuances
|
800.00M | 400.00M | 432.50M | 154.74M | 2,500.00M | 996.03M | 250.00M | -515.00M | -750.00M | -1837.68M | -751.57M | -520.00M | -6.95M | 3,125.00M | -2385.00M | 510.00M |
|
Long-Term Debt Repayments
|
707.60M | 940.36M | 670.10M | 311.62M | 427.43M | 155.07M | 1,500.04M | 430.00M | -115.02M | -2150.02M | -764.66M | -1040.97M | 300.00M | 413.56M | 0.60M | 601.01M |
|
Short-Term Debt issuances
|
-2477.08M | 520.53M | 767.10M | -187.55M | -1586.01M | 327.36M | -233.87M | 147.00M | -217.75M | 616.00M | -380.00M | -238.66M | 101.95M | 251.67M | -279.16M | 143.59M |
|
Shares Issued
|
| 478.36M | | | 9.30M | 13.23M | 20.05M | 21.75M | 27.62M | 18.41M | 11.22M | 3.97M | 25.70M | 11.06M | 4.30M | 331.02M |
|
Shares Repurchased
|
0.60M | 0.83M | 0.66M | 61.65M | 123.35M | 108.60M | | | | 206.45M | 177.48M | 71.25M | 132.96M | 6.48M | 6.59M | 18.29M |
|
Preferred Shares Issued
|
| | 63.27M | | | | 62.97M | 97.07M | | 97.31M | | 96.80M | | | | |
|
Preferred Shares Repurchased
|
| | 525.00M | | 1.63M | 2.45M | 1.33M | 58.90M | | 0.54M | | | 164.46M | | | |
|
Dividends Paid - Common
|
60.35M | 26.25M | 14.22M | 39.63M | 54.99M | 58.71M | 62.40M | 67.86M | 76.42M | 105.52M | 111.80M | 112.02M | 116.06M | 123.14M | 129.53M | 139.20M |
|
Cash from Financing Activities
|
-898.06M | -1078.72M | -88.82M | 1,404.52M | 639.65M | 2,348.92M | 674.23M | 1,180.19M | 1,012.27M | 44.98M | -2479.66M | 371.02M | 1,364.10M | 4,004.18M | 1,295.88M | 1,734.53M |
|
Change in Cash
|
249.96M | 47.47M | -251.57M | 121.28M | -135.63M | 429.82M | -558.38M | 168.55M | 73.78M | 160.68M | -287.95M | 127.30M | 309.47M | -404.06M | 302.37M | 95.78M |
|
Beginning Cash Balance
|
-249.96M | -47.47M | 251.57M | -121.28M | 135.63M | -429.82M | 1,032.07M | -168.55M | -73.78M | -160.68M | 287.95M | -127.30M | -309.47M | 404.06M | -302.37M | -95.78M |
|
Free Cash Flow
|
99.05M | 474.83M | 233.14M | 266.51M | 410.24M | 149.11M | 246.57M | 537.50M | 411.00M | 430.71M | 506.80M | 495.34M | 477.27M | 783.86M | 380.93M | 535.26M |
|
Net Cash Flow
|
249.96M | 47.47M | -251.57M | 121.28M | -135.63M | 429.82M | -558.38M | 168.55M | 73.78M | 160.68M | -287.95M | 127.30M | 309.47M | -404.06M | 302.37M | 95.78M |