|
Net Income
|
4.06M | 14.28M | 8.87M | 6.01M | 1.24M | 32.14M | 9.79M | 1.74M | 4.67M | 31.44M | 6.79M | 9.39M | 16.33M | 33.20M | 30.34M | 21.46M | 22.23M | 53.61M | 19.28M | 14.24M | 29.26M | 59.91M | 39.86M | 16.72M | 61.69M | 46.73M | 23.71M | 21.97M | 28.37M | 54.72M | 36.59M | 25.78M | 35.15M | 70.17M | 45.08M | 34.11M | 30.17M | 75.19M | 42.36M | 39.10M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | |
|
Share-based Compensation
|
| | | -0.19M | 0.07M | 0.42M | 7.91M | 1.99M | 3.24M | 3.08M | 2.12M | 2.68M | 4.28M | 4.25M | 2.25M | 2.16M | 3.51M | 2.89M | 1.92M | 1.90M | 1.05M | 2.55M | 1.50M | 1.76M | 3.43M | 2.09M | 2.24M | 2.24M | 3.27M | 2.56M | 2.57M | 2.67M | 1.23M | 4.67M | 1.87M | 2.52M | 1.61M | 3.46M | 2.15M | 2.28M |
|
Deferred Taxes
|
1.15M | -0.45M | -1.05M | 0.58M | 0.93M | 1.25M | 0.74M | 3.37M | -6.81M | 6.68M | -0.36M | -6.04M | 6.79M | 1.02M | 6.66M | -0.17M | 0.02M | 0.62M | -2.92M | 4.64M | 7.40M | -1.47M | -4.57M | 0.28M | -8.09M | -5.01M | -4.32M | 1.62M | -2.13M | 0.24M | 0.71M | 8.32M | -3.54M | -4.52M | -4.66M | -3.45M | -2.00M | -9.92M | -4.34M | -0.54M |
|
Gains from Investment Securities
|
0.37M | 0.03M | -0.10M | 0.45M | -1.23M | -0.14M | 0.05M | 18.51M | 6.45M | -0.17M | -0.02M | -8.80M | 18.19M | 0.23M | 0.44M | 3.93M | 30.75M | 82.71M | 0.01M | 5.27M | 56.76M | 30.21M | 0.04M | 12.86M | 104.46M | 42.20M | 0.11M | 21.47M | 26.93M | 55.35M | 21.71M | 16.44M | 15.92M | 40.45M | 15.15M | 15.34M | 57.01M | 45.44M | 45.45M | 15.15M |
|
Asset Writedowns and Impairment
|
| | | | | | | 10.20M | 0.02M | | 0.01M | | | | | -6.05M | 0.08M | 0.02M | 0.46M | | 0.12M | 0.34M | 0.01M | 0.11M | | | 0.67M | | 0.02M | 2.75M | -2.75M | | | 2.01M | | | | | 1.08M | 0.33M |
|
Change in Interest Receivables
|
2.95M | -0.52M | 2.13M | -0.71M | 4.18M | -0.47M | 0.93M | -2.45M | 1.71M | -3.48M | 0.22M | -1.19M | 0.06M | -1.79M | -0.56M | 0.68M | -0.62M | -1.71M | 0.59M | -0.31M | 0.51M | 0.29M | -1.20M | 0.02M | 0.99M | 1.88M | -2.30M | 1.16M | 2.19M | 2.26M | -0.10M | 0.95M | 3.80M | 3.21M | 1.46M | -0.37M | 3.89M | 1.80M | 2.92M | -1.48M |
|
Change in Loans
|
| | | | 25.97M | 659.97M | | | | | | 17.62M | 22.61M | 13.85M | 59.20M | 29.69M | 143.03M | 17.25M | 8.52M | 150.31M | 451.65M | 124.28M | 118.13M | 196.28M | 562.69M | 161.25M | 174.50M | 160.92M | 402.87M | 201.49M | 265.77M | 269.75M | 626.34M | 342.66M | 499.16M | 567.92M | 618.43M | 528.27M | 867.53M | 753.38M |
|
Cash from Operations
|
-4.33M | 46.47M | 7.97M | 28.39M | -5.44M | 75.95M | 12.26M | 37.23M | 10.24M | 93.91M | 8.13M | 25.48M | 52.23M | 75.91M | 43.13M | 19.74M | 135.50M | 129.51M | 16.73M | 185.48M | 170.11M | 215.82M | 64.79M | 130.93M | 157.51M | 138.32M | 4.50M | -10.28M | 48.90M | 147.44M | 10.93M | 120.65M | 29.53M | 202.98M | 113.18M | 143.12M | -71.73M | 188.33M | 30.36M | 303.66M |
|
Depreciation & Amortization (CF)
|
8.63M | 8.93M | 9.08M | 8.97M | 9.48M | 15.36M | 10.16M | 10.05M | 9.56M | 9.62M | 8.81M | 9.73M | 14.62M | 14.32M | 12.36M | 13.86M | 15.30M | 18.41M | 12.41M | 14.62M | 14.07M | 14.35M | 15.15M | 15.49M | 15.32M | 15.43M | 16.44M | 14.41M | 14.57M | 19.82M | 15.12M | 15.45M | 14.69M | 14.77M | 14.38M | 13.93M | 14.92M | 15.41M | 15.09M | 14.30M |
|
Change in Accured Expenses
|
-11.44M | 25.89M | -13.83M | 10.61M | 14.26M | 33.68M | -31.85M | 14.73M | -14.46M | 51.24M | -31.90M | -33.49M | 9.45M | 12.50M | -3.17M | -2.16M | -33.89M | 23.42M | 0.25M | 11.37M | -20.59M | 70.36M | -24.44M | 18.59M | -45.31M | 36.91M | -28.16M | 25.94M | -24.21M | 38.84M | -8.00M | 42.15M | -19.75M | 36.42M | 35.27M | 124.10M | -128.23M | 34.71M | -70.11M | 129.98M |
|
Change in Net Loans
|
31.66M | 41.58M | 79.15M | 65.59M | 59.01M | 43.57M | 65.96M | 106.30M | 114.83M | 28.94M | 94.91M | 254.70M | 299.40M | 99.98M | 130.84M | 61.57M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
1.52M | 2.14M | 1.87M | 1.44M | 2.90M | 1.31M | 1.49M | 1.10M | 2.59M | 1.10M | 1.49M | 3.37M | 46.15M | 12.81M | 52.18M | 33.28M | 17.96M | 4.72M | 25.60M | 5.36M | 13.15M | 13.07M | 10.59M | 13.64M | 103.64M | 92.40M | 74.22M | 154.66M | 164.25M | 74.75M | 134.06M | 67.98M | 106.16M | 66.84M | 48.68M | 44.93M | 52.79M | 34.32M | 25.91M | 89.33M |
|
Sales of Property, Plant and Equipment
|
0.01M | | 0.04M | 0.00M | 0.06M | 0.03M | 0.01M | 0.10M | 0.12M | | 0.12M | 2.12M | 1.47M | 3.50M | 1.59M | 1.75M | 23.09M | | 0.00M | 0.91M | 5.61M | 2.41M | 3.72M | 5.08M | 5.00M | 1.81M | 1.43M | 1.14M | 1.50M | 5.24M | 2.64M | 5.62M | 4.08M | 0.87M | 2.35M | 1.70M | 5.59M | 2.72M | 12.38M | 6.88M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | 10.00M | | | | | | | | | | | |
|
Acquisitions
|
| | | | 29.43M | | | | | | | 58.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.23M | 8.22M | | |
|
Change in Acquisitions & Divestments
|
27.67M | 72.63M | 124.27M | 60.94M | 60.62M | 53.02M | 203.45M | 140.21M | 65.94M | 60.43M | 186.49M | 260.00M | 171.93M | 362.85M | 185.60M | 35.24M | -86.68M | 192.73M | 60.43M | 70.78M | 64.98M | 72.65M | 129.04M | 105.22M | 91.30M | 92.81M | 80.70M | 59.43M | 49.07M | 40.09M | 37.91M | 50.23M | 41.94M | 47.54M | 52.33M | 59.93M | 160.13M | 57.77M | | 21.42M |
|
Cash from Investing Activities
|
-162.21M | -365.62M | -47.96M | -162.69M | -216.49M | -406.83M | -53.27M | -23.84M | -175.16M | -114.40M | 64.22M | -164.44M | -299.32M | 117.50M | -102.94M | -54.44M | -94.47M | -52.18M | 75.78M | -135.44M | -182.38M | -478.21M | -311.22M | -146.59M | -147.90M | -389.42M | 113.07M | 92.14M | 38.92M | -182.49M | -496.01M | -305.97M | -50.71M | 52.71M | -177.24M | -87.69M | 292.76M | 215.06M | -282.36M | -199.61M |
|
Other financing activities
|
928.70M | -326.10M | -82.34M | 217.47M | 926.99M | -441.94M | -40.19M | 31.32M | 341.41M | 122.68M | -244.18M | 10.07M | 259.43M | -309.21M | 146.54M | -70.75M | -118.48M | -629.78M | -65.24M | 1,744.62M | 1,228.59M | 2,434.62M | -2753.54M | -373.90M | 1,010.60M | -695.68M | -119.09M | 155.24M | -76.91M | 113.56M | 404.28M | 282.21M | 346.87M | -567.71M | 63.17M | -556.43M | 655.94M | -699.74M | 186.04M | -118.30M |
|
Long-Term Debt Issuances
|
-540.00M | 465.00M | -28.00M | 555.00M | -992.00M | 493.00M | -218.00M | 712.00M | 113.00M | -816.00M | -260.00M | 963.00M | 5.03M | | 2.50M | 0.39M | 1.21M | 0.43M | | | | | 0.08M | | | | | 20.00M | | | 1.03M | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 4.84M | 2.85M | 3.19M | 3.37M | 2.29M | 2.19M | 2.18M | 1.60M | 1.59M | 1.50M | 1.46M | 1.82M | 0.84M | 0.60M | 0.86M | 73.54M | | 0.57M | 0.45M | 0.39M | 0.33M | 0.28M | 0.27M | 0.07M | | | | | |
|
Short-Term Debt issuances
|
50.00M | -52.38M | 102.38M | | -100.00M | | | 408.00M | -205.00M | -180.00M | -30.00M | 416.22M | 0.53M | -1.42M | 0.85M | 0.36M | -4.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
12.99M | 0.26M | 0.34M | 0.27M | 3.25M | 3.52M | -5.60M | | 1.61M | | | -1.46M | 0.05M | | 0.04M | -0.05M | 0.12M | 0.09M | 0.09M | -0.03M | | | | | | | | | 0.00M | | | | 0.00M | 0.00M | | | | | | |
|
Dividends Paid - Common
|
1.07M | 1.11M | 1.11M | 1.11M | 1.20M | 1.21M | 1.22M | 1.21M | 1.26M | 1.26M | 1.26M | 1.96M | 1.97M | 1.97M | 1.93M | 1.89M | 1.87M | 1.78M | 1.72M | 1.73M | 1.61M | 1.60M | 1.59M | 1.60M | 1.52M | 1.48M | 1.47M | 1.45M | 1.40M | 1.39M | 1.33M | 1.31M | 1.30M | 1.27M | 1.26M | 1.24M | 1.20M | 1.19M | 1.15M | 1.14M |
|
Cash from Financing Activities
|
432.04M | 65.48M | 37.34M | 871.30M | 143.83M | -297.55M | 39.35M | 1,188.57M | 197.75M | -1172.36M | -108.63M | 167.66M | 311.64M | -201.23M | 3.86M | 60.61M | -15.49M | -120.11M | 2,906.60M | -2730.98M | 1,170.91M | 2,400.06M | -2757.68M | -390.35M | 906.40M | -741.46M | -197.47M | 150.34M | -107.07M | 98.43M | 567.26M | 46.24M | 316.61M | -578.85M | 15.40M | -196.36M | 220.05M | -746.51M | 254.02M | -240.59M |
|
Exchange Rate Effect
|
| | | | | | | | | | | 0.00M | -0.36M | 0.12M | 0.22M | -0.10M | 0.12M | -0.68M | 0.30M | 0.17M | 0.45M | 0.13M | 0.12M | -0.22M | 0.07M | 0.14M | -0.52M | -1.43M | 0.39M | 0.06M | 0.49M | -0.61M | 0.62M | -0.58M | -0.30M | 0.34M | -2.02M | -0.02M | 2.07M | -1.24M |
|
Change in Cash
|
265.49M | -253.67M | -2.65M | 737.00M | -78.10M | -628.44M | -1.66M | 1,201.96M | 32.82M | -1192.85M | -36.29M | 28.70M | 64.19M | -7.71M | -55.73M | 25.81M | 25.64M | -43.46M | 2,999.41M | -2680.77M | 1,159.08M | 2,137.79M | -3004.00M | -406.22M | 916.08M | -992.42M | -80.42M | 230.78M | -18.87M | 63.43M | 82.67M | -139.69M | 296.05M | -323.74M | -48.96M | -140.59M | 439.06M | -343.15M | 4.09M | -137.78M |
|
Beginning Cash Balance
|
27.66M | 293.15M | 39.48M | 36.83M | 773.83M | 695.73M | 67.29M | 65.63M | 1,267.59M | 1,300.41M | 107.56M | 71.28M | 99.98M | 164.17M | 156.46M | 100.73M | 126.55M | 152.19M | 108.73M | 3,108.14M | 427.37M | 1,586.45M | 3,724.24M | 720.24M | 314.02M | 1,230.10M | 237.68M | 157.26M | 388.04M | 369.17M | 432.60M | 515.27M | 375.58M | 671.63M | 347.89M | 298.93M | 158.34M | 597.40M | 254.25M | 258.34M |
|
Free Cash Flow
|
-5.86M | 44.33M | 6.09M | 26.95M | -8.34M | 74.64M | 10.77M | 36.13M | 7.64M | 92.82M | 6.64M | 22.11M | 6.08M | 63.09M | -9.05M | -13.54M | 117.54M | 124.79M | -8.87M | 180.12M | 156.96M | 202.75M | 54.20M | 117.30M | 53.87M | 45.92M | -69.72M | -164.94M | -115.35M | 72.68M | -123.13M | 52.67M | -76.63M | 136.13M | 64.50M | 98.18M | -124.53M | 154.01M | 4.46M | 214.34M |
|
Net Cash Flow
|
265.49M | -253.67M | -2.65M | 737.00M | -78.10M | -628.44M | -1.66M | 1,201.96M | 32.82M | -1192.85M | -36.29M | 28.70M | 64.55M | -7.82M | -55.95M | 25.91M | 25.53M | -42.78M | 2,999.11M | -2680.94M | 1,158.64M | 2,137.66M | -3004.12M | -406.01M | 916.01M | -992.56M | -79.90M | 232.20M | -19.26M | 63.37M | 82.18M | -139.08M | 295.43M | -323.16M | -48.66M | -140.93M | 441.08M | -343.12M | 2.02M | -136.54M |