|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.01M | 88.81M | 76.88M | 74.26M | 86.82M | 96.28M | 108.76M | 103.36M | 87.15M | 83.25M | -90.81M | 81.17M | 115.57M | 88.02M | -161.62M | 101.69M | 111.23M | 124.73M | 137.13M | 119.64M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.16M | 11.91M | 10.40M | 11.68M | 11.06M | 11.00M | 11.35M | 11.43M | 11.49M | 11.79M | 12.29M | 12.35M | 12.17M | 11.89M | 12.43M | 13.98M | 12.03M | 11.95M | 12.40M | 12.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -1.99M | -3.96M | -9.45M | -9.95M | -2.95M | 44.61M | 1.86M | -6.99M | -9.52M | 25.32M | -1.65M | -0.92M | 3.53M | 3.69M | 1.05M | 0.58M | 0.83M | -3.90M | -1.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.67M | -2.79M | 1.52M | 2.59M | 12.31M | 20.36M | 28.67M | 7.96M | 6.78M | 11.93M | -1.55M | -2.48M | 6.01M | -5.33M | -0.01M | -8.04M | 8.90M | -0.18M | -7.33M | -0.10M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 484.45M | 463.43M | 426.79M | 296.09M | 204.32M | 119.94M | 94.68M | 54.65M | 96.52M | 103.45M | 113.09M | 91.03M | 137.71M | 187.11M | 168.94M | 105.64M | 132.91M | 213.31M | 176.00M | 146.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.43M | 133.94M | 165.41M | 246.12M | 242.92M | 233.29M | 124.24M | 47.47M | 131.30M | 199.34M | 64.63M | 154.50M | 113.50M | 105.12M | 207.13M | 98.17M | 141.47M | 157.97M | 218.08M | 135.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85M | -1.39M | -2.90M | -5.34M | -4.98M | -2.96M | -1.70M | -0.34M | -16.17M | -10.88M | -11.11M | -10.67M | -9.73M | -10.59M | -13.86M | -6.34M | -11.94M | -12.24M | -12.45M | -12.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.25M | 8.64M | 8.87M | 8.54M | 8.54M | 8.84M | 8.77M | 8.57M | 8.65M | 8.60M | 8.42M | 8.99M | 8.80M | 8.52M | 8.53M | 8.69M | 8.37M | 9.25M | 9.20M | 8.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09M | -24.56M | 37.93M | -1.92M | -22.87M | 6.80M | 30.60M | 14.78M | -55.66M | 18.25M | 101.17M | 15.59M | -30.63M | 15.37M | -1.29M | -53.26M | 42.15M | -7.67M | -0.12M | -52.85M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.41M | 7.84M | 13.76M | | | | | | | | | | | | | 29.85M | | | | 22.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.98M | -20.00M | -26.15M | -8.29M | 2.24M | -30.97M | 30.48M | -4.34M | 47.84M | -9.37M | -20.57M | -12.45M | 10.68M | 7.86M | -26.62M | 5.11M | -26.55M | -10.72M | 7.44M | -8.21M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -203.44M | -326.33M | 605.87M | 305.88M | 1,965.17M | 1,324.28M | 984.10M | 414.27M | 640.66M | 381.98M | 109.49M | 222.66M | 156.27M | 416.13M | 539.55M | 513.24M | 351.85M | 359.64M | 224.69M | 656.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.23M | 14.63M | 17.94M | 17.14M | 16.23M | 12.07M | 17.27M | 13.90M | 15.77M | 13.88M | 18.27M | 8.50M | 11.52M | 11.69M | -45.18M | -5.20M | 23.25M | 10.54M | 7.78M | -3.82M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 146.32M | 141.02M | 0.73M | 111.06M | 41.37M | 110.00M | | | | 715.10M | 9.47M | 319.52M | -236.59M | 1,100.00M | 206.88M | -199.07M | 98.35M | -81.98M | 3.73M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.41M | -411.10M | -1422.15M | -640.04M | -2040.52M | -1300.38M | -1273.86M | -1076.32M | -741.00M | -407.09M | 788.15M | -275.32M | -379.77M | -517.94M | -1045.96M | -127.12M | -637.50M | -485.25M | -374.93M | -824.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1207.69M | 0.46M | 7.07M | 6.65M | 0.14M | 1.27M | 3.00M | 1.77M | 0.09M | 0.50M | 1.94M | 3.91M | -3.91M | 13.28M | -13.28M | -0.05M | | 233.47M | -233.47M | 179.16M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.01M | 414.58M | -414.58M | 1.36M | -3.13M | 0.51M | 292.23M | -292.17M | -0.57M | 0.62M | 2.04M | | 507.34M | 0.03M | 199.97M | 1,360.00M | -1810.00M | 154.75M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.10M | 0.23M | 281.72M | 414.58M | -5.71M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.53M | 96.29M | 31.77M | 45.10M | 306.26M | -421.26M | 321.58M | -379.33M | 114.64M | 110.39M | -124.86M | 438.89M | 93.87M | 57.49M | -446.66M | -159.03M | -235.75M | 324.08M | -91.80M | 87.79M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.62M | 30.32M | 28.97M | 30.37M | 30.13M | 30.15M | 31.16M | 32.01M | 31.80M | 31.81M | 32.74M | 33.41M | 33.31M | 33.41M | 39.07M | 38.54M | 38.30M | 38.34M | 40.21M | 40.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -508.25M | 190.62M | 596.41M | -130.52M | 2,163.61M | 702.44M | 1,268.66M | 1,230.24M | 416.52M | 290.88M | -641.75M | 48.58M | 373.79M | 420.76M | 891.39M | 241.81M | 523.67M | 359.95M | 584.30M | 354.27M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 10.33M | -22.96M | -6.76M | 19.11M | -16.33M | -2.52M | 37.72M | -23.22M | 10.40M | 3.35M | 0.76M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.40M | -86.54M | -660.33M | -524.45M | 366.00M | -364.65M | 119.04M | 201.38M | -193.18M | 83.13M | 211.03M | -72.24M | 107.51M | 7.95M | 52.56M | 212.86M | 27.64M | 32.67M | 427.45M | -334.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.20M | 119.31M | 147.47M | 228.98M | 226.69M | 221.22M | 106.97M | 33.57M | 115.54M | 185.46M | 46.36M | 146.00M | 101.98M | 93.44M | 252.31M | 103.37M | 118.22M | 147.43M | 210.30M | 139.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.40M | -86.54M | -660.33M | -524.45M | 366.00M | -364.65M | 119.04M | 201.39M | -193.18M | 83.13M | 211.03M | -72.24M | 107.51M | 7.95M | 52.56M | 212.86M | 27.64M | 32.67M | 427.45M | -334.04M |