|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 35.47M | 73.06M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | 104.46M | 42.20M | 0.11M | 21.47M | 3.27M | 2.56M | 2.57M | -8.40M | 1.23M | -0.58M | 7.12M | 79.08M | 1.61M | 100.83M | -102.45M | 9.51M | 2.90M | 3.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.46M | -2.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | | | | 0.67M | -0.37M | 0.02M | 2.75M | -2.75M | | | 2.01M | | -0.01M | | | 1.08M | 0.31M | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -2.35M | -0.05M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.70M | 196.28M | 562.69M | 147.16M | 173.28M | 160.92M | 402.87M | 0.29M | 254.66M | 269.75M | 626.34M | 21.17M | 24.17M | 567.92M | 618.43M | 182.67M | 100.91M | 753.38M | 1,176.32M | 713.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 108.30M | 232.95M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -62.87M | 27.90M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59M | 13.64M | 103.64M | -99.92M | 266.54M | 154.66M | 1.99M | 1.44M | 1.54M | 436.07M | 106.16M | -102.57M | 218.09M | 44.93M | 2.09M | 3.58M | 107.35M | -101.34M | 4.24M | 82.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.83M | | 5.00M | 1.81M | -6.78M | 9.34M | 1.50M | 5.24M | -6.74M | 15.00M | 3.37M | 0.72M | 3.21M | 1.70M | 5.59M | -5.18M | 20.29M | -20.22M | 2.39M | 4.05M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | 10.00M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.23M | 8.22M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.93M | -16.20M | 5.41M | 178.70M | 60.20M | 21.65M | 1.06M | 1.76M | 0.94M | 1.08M | | 1.81M | 0.62M | -2.43M | 1.04M | 216.84M | | 21.42M | 0.61M | -0.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -300.36M | 141.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2753.54M | -373.90M | -0.49M | 315.41M | -317.69M | -1.38M | -0.76M | -0.94M | -0.59M | 725.43M | 0.24M | -221.08M | 220.62M | -0.35M | 655.94M | -656.76M | -0.41M | | -0.53M | -34.72M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 0.84M | 0.60M | 0.86M | 0.70M | 0.59M | 0.57M | 0.45M | 0.39M | 0.33M | 0.28M | 0.27M | 0.07M | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | 0.00M | | | | | | | 0.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 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 | 1.11M | 1.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 401.91M | -546.62M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.79M | -1.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 210.65M | -173.62M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.20M | 117.30M | 53.87M | 238.25M | -262.05M | -164.94M | 46.91M | 146.00M | 9.39M | -315.42M | -76.63M | 305.55M | -104.91M | 98.18M | -73.82M | 184.75M | -76.99M | 405.00M | 104.07M | 150.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 209.86M | -172.47M |