|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.26M | 60.21M | 60.79M | 61.82M | 57.90M | 58.41M | 81.55M | 79.85M | 87.36M | 82.64M | 151.77M | 110.72M | 104.87M | 112.34M | 104.69M | 105.21M | 110.67M | 112.35M | 128.40M | 124.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 3.98M | 4.53M | 7.37M | 5.36M | 5.32M | 6.25M | 7.58M | 6.95M | 6.80M | 6.59M | 9.22M | 12.58M | 10.24M | 9.62M | 10.92M | 11.20M | 10.83M | 10.52M | 11.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.45M | -2.92M | -2.72M | -5.22M | -3.81M | 11.40M | -17.87M | -9.31M | 3.53M | 17.51M | -36.04M | 48.14M | 0.46M | -15.88M | 0.60M | -13.14M | 38.92M | 15.96M | 6.82M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 1.19M | 4.94M | -7.36M | 7.67M | -0.95M | 1.05M | 3.49M | -2.95M | 0.91M | -2.87M | 0.15M | 18.00M | 1.76M | 8.00M | -7.88M | 17.40M | 8.47M | 2.32M | -8.78M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.19M | 208.78M | 202.14M | 178.74M | 99.88M | 67.61M | 49.64M | 43.44M | -11.61M | 65.14M | 42.71M | 47.05M | 54.61M | 74.53M | 58.53M | 18.77M | 43.37M | 44.92M | 48.68M | 63.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.86M | -129.17M | 56.67M | 141.98M | 147.14M | 70.82M | 106.25M | -57.83M | 77.46M | 34.19M | 118.55M | 115.77M | 36.97M | 70.79M | 162.51M | 73.68M | 183.35M | 118.43M | 104.11M | 42.03M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.72M | 2.35M | -2.13M | 0.09M | -4.23M | -0.71M | 0.18M | 1.15M | 0.99M | 3.10M | 8.90M | 25.91M | 20.36M | 37.36M | 21.36M | 24.41M | 24.95M | 21.70M | 39.38M | 15.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.17M | 0.26M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 5.97M | 6.79M | 6.06M | 2.87M | 6.09M | 5.96M | 5.67M | 5.67M | 5.88M | 6.49M | 7.22M | 7.50M | 7.45M | 7.03M | 6.85M | 7.69M | 8.34M | 23.20M | 22.27M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.75M | -25.39M | -35.68M | 15.11M | 22.19M | -65.48M | -25.22M | -14.86M | 39.38M | -103.56M | 26.97M | 18.29M | -86.05M | 14.86M | -6.39M | 4.81M | 36.21M | 35.22M | -27.09M | -20.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.09M | 18.95M | -11.88M | 7.45M | 20.18M | 26.48M | -30.99M | 11.32M | -7.19M | 29.13M | -48.31M | 32.50M | 7.12M | -40.30M | 14.23M | -8.84M | 65.92M | -40.11M | -6.85M | 63.50M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.42M | 433.13M | 445.08M | 1,360.83M | 48.33M | 391.02M | 690.93M | 1,045.17M | 637.16M | 1,667.67M | 721.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.37M | 7.48M | 1.25M | 22.77M | -9.99M | 7.92M | 6.06M | 5.72M | 10.52M | 6.49M | 10.54M | 8.44M | 10.49M | 17.77M | 6.10M | 8.55M | 21.79M | 9.15M | 18.69M | 143.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.62M | 6.83M | -7.45M | 8.65M | 0.72M | 0.51M | 1.08M | 1.86M | 0.92M | 2.50M | 0.98M | 0.36M | 2.20M | -1.20M | 0.42M | 0.79M | 0.26M | 0.54M | 0.74M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.60M | 0.16M | -0.16M | | 5.01M | 0.52M | | | | | | | | | | | 474.45M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,707.89M | 1,620.89M | 1,792.48M | 1,804.88M | -5218.15M | 1,229.39M | 1,717.80M | 1,389.24M | -4336.14M | 0.59M | 0.92M | | 0.48M | | 0.08M | | | 0.07M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.67M | 128.51M | 0.84M | 0.95M | 1.57M | 1.03M | 8.08M | 0.62M | 48.25M | 0.72M | 5.23M | 33.44M | 66.86M | 21.56M | 45.44M | 18.77M | 14.54M | 8.57M | 7.27M | 0.86M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.28M | -403.22M | -733.75M | -587.14M | -1058.92M | -1150.29M | -261.11M | -396.57M | -591.12M | -506.28M | -1235.59M | -420.26M | -427.15M | -45.54M | -269.22M | -677.53M | -848.77M | -1033.38M | -2384.14M | -880.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -796.70M | 931.64M | 521.73M | 463.83M | 1,213.42M | 1,230.21M | 513.86M | 1,048.37M | 384.24M | 442.63M | 638.17M | 899.62M | 255.69M | | | 777.50M | 692.83M | 2.55M | 0.31M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.30M | | | 11.80M | 138.20M | -19.50M | -92.00M | | 27.20M | 85.70M | -106.90M | -6.00M | | | | | | 200.00M | -185.00M | 185.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 10.00M | | 5.00M | 35.00M | 5.00M | 12.50M | 10.00M | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.40M | 4.40M | -27.00M | | -19.50M | -92.00M | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.61M | 17.36M | 18.47M | 64.11M | 0.59M | 13.11M | | | 25.87M | 32.33M | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -764.31M | 764.05M | 526.00M | 576.11M | 1,237.16M | 1,202.82M | 409.32M | 1,006.11M | 391.52M | 503.78M | 466.99M | 886.68M | 230.04M | 592.83M | -23.72M | 188.12M | 584.08M | 1,624.19M | 734.94M | 849.44M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -405.18M | 231.66M | -151.08M | 130.96M | 325.38M | 123.35M | 254.47M | 551.71M | -122.14M | 31.68M | -650.05M | 582.19M | -160.13M | 618.08M | -130.43M | -415.74M | -81.34M | 709.24M | -1545.08M | 10.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.22M | -136.65M | 55.42M | 119.22M | 157.13M | 62.90M | 100.19M | -63.55M | 66.94M | 27.70M | 108.01M | 107.33M | 26.48M | 53.02M | 156.41M | 65.13M | 161.56M | 109.28M | 85.42M | -101.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -405.18M | 231.66M | -151.08M | 130.96M | 325.38M | 123.35M | 254.47M | 551.71M | -122.14M | 31.68M | -650.05M | 582.19M | -160.13M | 618.08M | -130.43M | -415.74M | -81.34M | 709.24M | -1545.08M | 10.77M |