|
Net Income
|
119.05M | 60.72M | 51.16M | 45.04M | 62.29M | 66.41M | 67.78M | 417.79M | 85.23M | 89.90M | 97.33M | 52.40M | 65.97M | 81.45M | 76.22M | 89.46M | -30.95M | 76.51M | 66.56M | 85.74M | 98.81M | 103.97M | 86.94M | 125.25M | 67.15M | 65.76M | 87.85M | 64.21M | 52.88M | 58.00M | 46.98M | 20.81M | 47.98M | 53.73M | 61.45M | 69.30M | 58.48M | 68.77M | 71.85M |
|
Share-based Compensation
|
0.21M | 0.21M | | | 5.00M | 4.71M | 4.63M | 8.36M | 6.78M | 5.49M | 5.77M | 5.09M | 6.47M | 4.78M | 5.72M | 6.40M | 3.64M | 3.71M | 4.93M | 8.08M | 7.67M | 4.75M | 5.10M | -1.62M | 4.11M | 7.75M | 1.52M | 7.56M | 5.28M | 4.87M | 5.50M | 3.98M | 5.88M | 4.70M | 5.41M | 5.58M | 5.17M | 5.01M | 4.73M |
|
Deferred Taxes
|
-2.33M | 9.10M | | | -1.99M | 26.97M | 6.64M | 26.18M | 13.32M | 10.75M | 36.00M | 7.71M | -1.97M | 12.79M | 11.46M | 2.25M | 0.94M | -1.71M | -26.54M | -0.28M | 6.60M | -5.38M | 6.62M | -16.85M | 12.92M | 2.22M | -1.50M | -12.21M | 9.39M | -7.25M | -20.24M | -28.73M | -5.87M | -19.29M | -12.02M | -6.76M | 13.33M | -8.17M | -4.38M |
|
Gains from Investment Securities
|
-0.81M | | 1.69M | -0.90M | 29.60M | | | 22.91M | 18.09M | 0.58M | 2.35M | -309.30M | 12.60M | 12.35M | 2.06M | -6.39M | 11.64M | -0.98M | 1.67M | 4.48M | 39.46M | 197.03M | 11.31M | 0.68M | -13.09M | -109.15M | 5.10M | 8.08M | 11.11M | 3.33M | 9.10M | 25.24M | 36.91M | 9.92M | 25.15M | 29.79M | 29.06M | 5.36M | 95.55M |
|
Asset Writedowns and Impairment
|
21.05M | | 0.84M | 6.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | 43.20M | 49.46M | 34.12M | 31.84M | 25.41M | 60.71M | 96.21M | 86.26M | 107.22M | 102.64M | 107.17M | 95.01M | 191.78M | 178.02M | 128.62M | 86.00M | 203.16M | 252.84M | 195.84M | 155.26M | 248.84M | 177.33M | 163.51M | -165.79M | 103.68M | 92.58M | 58.39M | 63.02M | 37.43M | 38.03M | 24.88M | 30.64M | 23.44M | 42.42M | 39.30M |
|
Change in Working Capital
|
1,562.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
67.11M | | | | -51.77M | -6.26M | 24.49M | -7.77M | 57.67M | -32.43M | 105.58M | -48.70M | -70.60M | -57.50M | -2.97M | 51.85M | -194.04M | -30.05M | 89.73M | 65.10M | 67.83M | 14.00M | 66.60M | 32.25M | 35.27M | 148.44M | -67.05M | -7.09M | -25.78M | 73.07M | 25.67M | 17.13M | -29.89M | 9.26M | -4.94M | 36.78M | -60.03M | -19.90M | 48.72M |
|
Cash from Operations
|
-344.49M | -182.23M | | | 35.41M | 93.53M | 102.22M | 87.47M | 138.09M | 91.80M | 174.03M | 420.33M | 88.52M | 149.28M | 174.44M | 223.47M | 63.52M | 257.32M | 314.10M | 229.23M | 386.40M | 191.40M | 375.22M | 267.15M | 457.29M | 598.14M | 261.71M | -23.32M | 141.37M | 282.21M | 170.14M | 63.78M | 66.50M | 135.68M | 46.06M | 185.53M | 16.40M | 117.58M | 99.74M |
|
Amortizatization of Intangibles
|
-378.53M | 10.72M | -232.54M | -114.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
-19.11M | | | -6.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.20M | | | | 14.59M | 15.24M | 15.37M | 16.35M | 15.63M | 15.76M | 20.08M | 12.80M | 18.17M | 17.38M | 17.55M | 19.32M | 10.32M | 25.37M | 18.69M | 18.13M | 18.14M | 18.95M | 19.03M | 22.38M | 18.95M | 19.21M | 19.58M | 19.89M | 19.43M | 18.81M | 18.80M | 17.02M | 17.21M | 11.60M | 17.51M | 13.79M | 14.07M | 13.24M | 12.59M |
|
Change in Net Loans
|
| | | | -290.73M | 458.25M | 24.55M | 480.26M | -289.82M | 136.97M | -167.70M | -84.22M | 147.44M | -96.42M | -383.26M | -145.56M | | | | | | | 1,269.80M | -51.02M | 1,000.54M | -214.28M | 86.08M | -258.57M | 73.37M | 289.76M | 272.82M | -258.09M | 440.70M | -425.75M | 331.53M | 85.32M | 363.86M | 35.94M | 255.47M |
|
Capital Expenditures
|
4.89M | | | | 27.34M | 24.84M | 24.94M | 22.43M | 14.04M | 42.10M | 81.17M | 53.20M | 22.40M | 14.72M | 1.19M | 25.47M | | 19.12M | 0.48M | | 38.88M | | 5.30M | -12.76M | | | -23.26M | -28.98M | -2.07M | -0.29M | -47.48M | -50.49M | -46.42M | -51.94M | -34.05M | -15.90M | -1.48M | -0.61M | -1.07M |
|
Sales of Property, Plant and Equipment
|
176.60M | | | | | 2.27M | 0.90M | 1.78M | 13.40M | 36.49M | 1.01M | 1.23M | 2.87M | 6.11M | 0.42M | 9.87M | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
1,160.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
9.27M | | | | 261.56M | 166.37M | 399.43M | 425.97M | 272.36M | 569.39M | 102.24M | 398.96M | 775.72M | 850.53M | 670.87M | 678.14M | 306.53M | 240.81M | 383.42M | 572.74M | 535.59M | 389.81M | 548.29M | 605.83M | 559.78M | 228.46M | 87.44M | 269.98M | 251.51M | 300.42M | 238.10M | 246.49M | 266.88M | 373.59M | 709.69M | 601.79M | 625.24M | 534.98M | 391.49M |
|
Cash from Investing Activities
|
2,855.34M | 124.16M | | | -275.19M | -1099.58M | -409.96M | -667.85M | -76.47M | -497.43M | -363.22M | -1104.41M | -609.50M | -289.27M | -93.78M | -82.96M | -579.46M | -1564.90M | -426.73M | -49.62M | 319.27M | -861.39M | -87.58M | -1008.21M | -579.62M | -848.03M | -217.61M | -475.13M | 96.22M | 594.33M | 458.64M | -168.61M | 487.49M | -226.46M | 19.34M | 129.35M | 271.88M | -186.41M | 252.97M |
|
Other financing activities
|
-587.81M | | | | 433.47M | 853.48M | 445.40M | 655.24M | 361.17M | -61.70M | 127.34M | 1,168.93M | 205.06M | 243.12M | 34.03M | 438.16M | 606.18M | 1,069.65M | 526.79M | 898.61M | 236.27M | 877.19M | -493.00M | 1,321.83M | -896.83M | -80.38M | -1111.82M | 160.26M | -1786.44M | 115.75M | 274.01M | 425.81M | 488.89M | 736.24M | 92.62M | 9.48M | 192.12M | 588.12M | -27.65M |
|
Long-Term Debt Issuances
|
300.00M | | | | 1,225.00M | 1,595.00M | 1,101.00M | 995.00M | 1,201.00M | 1,000.00M | 1,646.00M | 800.00M | 1,281.00M | 1,175.00M | 1,506.00M | 550.00M | 1,746.00M | 2,016.34M | 519.62M | -424.96M | 920.00M | 186.00M | 125.00M | -285.00M | 1,810.00M | 700.00M | 1,565.00M | 575.00M | 2,455.00M | -440.00M | 365.00M | 1,045.00M | 285.00M | 200.00M | 105.00M | 285.00M | 80.00M | | 55.00M |
|
Long-Term Debt Repayments
|
2,795.11M | | | | 1,690.00M | 1,420.00M | 1,180.00M | 1,095.00M | 1,576.00M | 325.00M | 1,771.00M | 950.00M | 1,051.00M | 870.00M | 1,906.00M | 1,000.00M | 1,086.00M | 2,510.31M | 1,051.00M | 569.69M | 1,020.00M | 526.00M | 375.00M | 241.00M | 320.00M | 90.00M | 275.00M | 450.00M | 325.00M | 1,135.00M | 1,175.00M | 1,095.00M | 1,495.00M | 820.00M | -190.00M | 935.00M | 605.00M | 150.00M | 230.00M |
|
Short-Term Debt issuances
|
1.66M | | | -1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
947.75M | | | | 61.52M | | | 0.58M | 1.09M | 6.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | 48.63M | 5.77M | 95.60M | 149.97M | 39.97M | 102.09M | 7.93M | 4.03M | 100.97M | | | | 7.26M | | 129.42M | 181.81M | 82.10M | 243.64M | 10.79M | 64.75M | 55.02M | 0.13M | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | 22.51M | 23.04M | 23.03M | 23.05M | 23.05M | 22.94M | 22.91M | 22.39M | 21.67M | 21.26M | 20.62M | 20.52M | 20.77M | 21.93M | 21.91M | 21.91M | 22.31M | 21.41M | 21.40M | 20.68M | 19.88M | 20.97M | 19.24M | 19.36M | 19.35M | 19.64M | 20.05M | 20.06M | 20.71M | 21.53M | 21.63M | 21.64M | 22.18M | 23.17M | 23.27M |
|
Cash from Financing Activities
|
-2154.64M | | | | 30.89M | 994.99M | 371.98M | 482.36M | -56.46M | 585.14M | 89.73M | 786.36M | 380.36M | 341.37M | -293.27M | -156.07M | 1,067.97M | 943.11M | 80.18M | -151.67M | -53.59M | 515.54M | -675.97M | 548.89M | 504.97M | 66.17M | 168.27M | 344.96M | 93.76M | -1479.36M | -538.06M | 301.23M | -721.05M | 103.02M | 391.01M | -713.63M | -335.64M | 426.38M | -594.49M |
|
Change in Cash
|
356.21M | | | | -208.90M | -11.06M | 64.24M | -98.02M | 5.17M | 179.51M | -99.46M | 102.27M | -140.62M | 201.38M | -212.60M | -15.55M | 552.02M | -364.47M | -32.45M | 27.94M | 652.08M | -154.45M | -388.33M | -192.16M | 382.63M | -183.72M | 212.37M | -153.49M | 331.35M | -602.83M | 90.72M | 196.40M | -167.07M | 12.24M | 456.42M | -398.75M | -47.37M | 357.55M | -241.79M |
|
Beginning Cash Balance
|
| | 166.91M | 494.59M | 448.31M | 239.42M | 228.36M | 229.72M | 194.58M | 199.75M | 379.26M | 41.57M | 165.29M | 241.45M | 233.71M | 220.14M | 214.67M | 766.70M | 402.23M | 261.82M | 397.72M | 1,049.80M | 895.35M | 356.38M | 314.86M | 697.49M | 513.77M | 419.77M | 572.65M | 904.00M | 301.17M | 391.88M | 588.28M | 421.22M | 433.45M | 889.87M | 491.12M | 443.75M | 801.29M |
|
Free Cash Flow
|
-349.38M | -182.23M | | | 8.07M | 68.69M | 77.28M | 65.03M | 124.06M | 49.70M | 92.86M | 367.13M | 66.12M | 134.56M | 173.25M | 197.99M | 63.52M | 238.20M | 313.62M | 229.23M | 347.52M | 191.40M | 369.92M | 279.91M | 457.29M | 598.14M | 284.97M | 5.66M | 143.44M | 282.50M | 217.62M | 114.27M | 112.91M | 187.62M | 80.12M | 201.44M | 17.87M | 118.19M | 100.80M |
|
Net Cash Flow
|
356.21M | -58.07M | | | -208.90M | -11.06M | 64.24M | -98.02M | 5.17M | 179.51M | -99.46M | 102.27M | -140.62M | 201.38M | -212.60M | -15.55M | 552.02M | -364.47M | -32.45M | 27.94M | 652.08M | -154.45M | -388.33M | -192.16M | 382.63M | -183.72M | 212.37M | -153.49M | 331.35M | -602.83M | 90.72M | 196.40M | -167.07M | 12.24M | 456.42M | -398.75M | -47.37M | 357.55M | -241.79M |