|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.38M | 19.05M | 23.17M | 5.75M | 48.51M | 26.71M | 24.20M | 21.52M | -1195.42M | -197.41M | -23.34M | -482.95M | 30.85M | 30.33M | 8.78M | 56.92M | 53.57M | 28.39M | 69.63M | 77.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 5.68M | 0.81M | 24.72M | 1.28M | 1.48M | -1.02M | 33.03M | 4.98M | 8.93M | 0.26M | 14.52M | 4.66M | 3.91M | 5.45M | 1.44M | 5.50M | 6.44M | 6.11M | 5.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | -1.12M | -1.51M | 9.32M | 3.20M | -2.22M | -2.52M | 20.62M | -0.73M | 2.40M | -3.74M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.99M | 8.24M | -8.16M | 2.96M | 13.57M | -40.08M | -3.15M | 24.98M | 14.99M | 0.33M | -21.54M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.90M | 40.19M | 11.61M | 427.26M | 5.26M | 69.88M | 35.36M | 591.47M | -37.00M | 61.14M | 30.06M | 81.57M | -88.40M | 39.10M | 46.87M | 79.80M | 15.12M | 62.71M | 75.68M | 102.08M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,376.74M | | | | 1,400.00M | | | | 1,400.00M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -0.34M | -0.41M | -43.01M | -0.33M | -0.26M | -0.25M | 0.83M | -9.53M | -9.76M | -9.70M | -8.51M | -6.14M | -6.36M | -5.97M | -5.34M | -5.07M | -4.97M | -5.00M | -4.64M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.43M | 0.47M | 29.12M | 0.40M | 0.44M | 0.48M | 28.91M | 6.66M | 7.92M | 6.36M | 6.24M | 8.20M | 9.64M | 9.77M | 6.05M | 5.89M | 5.86M | 5.92M | 5.81M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 3.86M | 3.67M | 7.86M | 3.98M | 3.94M | 3.96M | 3.46M | 3.61M | 3.73M | 4.04M | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.89M | 28.16M | -19.70M | -16.86M | -7.73M | -0.39M | 3.08M | 83.27M | -108.83M | 139.37M | 3.31M | 11.19M | -178.62M | -58.52M | -87.30M | -51.30M | -75.30M | -36.93M | -25.92M | -19.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 267.37M | 7.61M | 6.98M | 3,643.88M | 195.85M | 278.41M | 333.89M | 5,008.46M | 77.24M | -574.65M | 46.95M | -13.60M | 202.96M | -101.56M | 298.26M | 262.69M | 337.35M | 611.70M | -204.21M | 913.88M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | -0.59M | 2.00M | 15.01M | 0.53M | 0.85M | 1.18M | 17.57M | 9.24M | 0.01M | 2.86M | 3.11M | 1.94M | 4.70M | 2.27M | 4.13M | 1.52M | 1.27M | 0.18M | 17.85M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | | | | 19.25M | 5.12M | -5.11M | 9.01M | 8.12M | 0.00M | 8.62M | 5.94M | 2.35M | 5.32M | 1.75M | 3.92M | 3.72M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,757.12M | | | | -10.33M | | | | 26.31M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.58M | 0.63M | | 0.36M | 0.35M | 0.34M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.23M | -116.09M | 17.65M | -0.00M | | 1,995.45M | 1.84M | 129.63M | -131.47M | 3.95M | 44.52M | -43.00M | 680.37M | 11.45M | 97.89M | -97.89M | | 2.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.39M | -295.62M | -210.74M | -5297.49M | -154.97M | 20.11M | 145.64M | -3580.86M | 149.47M | 5,780.20M | 716.00M | 5,963.48M | 107.40M | 391.94M | 1,658.02M | -266.00M | -384.74M | -493.54M | 285.53M | -885.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 457.12M | -457.43M | 40.27M | 78.98M | -278.30M | 159.05M | | | | 0.07M | 0.07M | 0.08M | 0.10M | -0.24M | 0.07M | 0.07M | -0.07M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | -145.00M | 50.00M | | | | 200.00M | 1,563.12M | 251.66M | 5,870.62M | -4597.24M | 981.26M | 300.00M | 1,775.37M | -975.37M | | 279.84M | 420.16M | -523.03M | 673.22M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | 2.99M | 3.04M | 110.38M | 3.75M | 3.67M | 3.56M | 109.27M | 29.46M | 5.88M | 5.69M | 17.52M | 16.69M | 17.30M | 16.38M | 17.93M | 17.31M | 16.26M | 16.13M | 14.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.40M | 39.26M | 221.64M | 5,801.78M | 175.83M | -101.17M | -168.01M | 1,144.44M | 4,327.45M | -5823.33M | -1374.54M | -6737.15M | -2311.35M | -817.46M | -1849.48M | 134.19M | 211.29M | 440.49M | -316.49M | 693.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.69M | -216.18M | 22.51M | 931.55M | 26.12M | -11.18M | 12.99M | -1844.95M | 4,439.91M | 18.01M | -628.48M | -692.09M | -2292.35M | -386.42M | -144.58M | -52.02M | -158.32M | 9.66M | 44.71M | -90.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.05M | 40.78M | 9.61M | 412.25M | 4.74M | 69.03M | 34.18M | 573.89M | -46.24M | 61.13M | 27.20M | 78.46M | -90.34M | 34.41M | 44.60M | 75.66M | 13.60M | 61.45M | 75.50M | 84.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.69M | -216.18M | 22.51M | 931.55M | 26.12M | -11.18M | 12.99M | -1844.95M | 4,439.91M | 18.01M | -628.48M | -692.09M | -2292.35M | -386.42M | -144.58M | -52.02M | -158.32M | 9.66M | 44.71M | -90.30M |