|
Net Income (Quarter)
|
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 | 21.51M | 22.23M | 53.61M | 19.28M | 0.27M | 29.29M | 59.91M | 39.86M | 16.72M | 61.69M | 46.73M | 23.71M | 21.97M | 28.37M | 54.72M | 36.59M | 25.78M | 35.16M | 70.17M | 45.08M | 34.11M | 30.17M | 75.19M | 42.36M | 39.07M | 35.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | -0.19M | 0.07M | 0.42M | 0.30M | 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 | 1.60M | 3.47M | 2.15M | 2.28M | 2.90M |
|
Deferred Taxes (Quarter)
|
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 | -1.46M |
|
Gains from Investment Securities (Quarter)
|
0.01M | 0.03M | | -1.21M | 0.45M | 0.01M | 0.05M | -1.55M | 1.67M | | | -1.89M | | 0.23M | 0.44M | -1.90M | 1.82M | 111.64M | -107.68M | -4.04M | 0.01M | 0.01M | 87.00M | -74.06M | 104.46M | -104.50M | 0.48M | -0.49M | 26.93M | -27.20M | 0.36M | 120.35M | 0.65M | | 5.46M | -3.37M | 1.41M | 8.32M | 138.17M | -147.90M | 0.49M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | 10.20M | 0.02M | -0.02M | | | | | -6.05M | -0.03M | 0.08M | 0.02M | 0.46M | | 0.12M | 0.34M | 0.01M | 0.11M | | | 0.67M | | 0.02M | 2.75M | -2.75M | | | 2.01M | | -0.01M | | | 1.08M | 0.31M | |
|
Change in Interest Receivables (Quarter)
|
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 | -2.35M |
|
Change in Loans (Quarter)
|
| | | | 25.97M | 659.97M | | | | | | 17.62M | 22.61M | | | 29.69M | 143.03M | 271.68M | | 150.31M | 451.65M | 19.79M | | 196.28M | 562.69M | | 173.28M | 160.92M | 402.87M | 201.20M | 11.11M | 269.75M | 626.34M | 321.49M | 474.99M | 567.92M | 618.43M | 182.67M | 100.91M | 753.38M | 1,176.32M |
|
Cash from Operations (Quarter)
|
-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 | 108.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
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 | 13.39M |
|
Change in Accured Expenses (Quarter)
|
-0.04M | -0.06M | 0.73M | 10.61M | 1.38M | -1.53M | 1.74M | -0.18M | -14.46M | 13.50M | 5.84M | -2.95M | 3.49M | 18.46M | -3.17M | -17.16M | -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 | -62.87M |
|
Change in Net Loans (Quarter)
|
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 (Quarter)
|
1.52M | 2.14M | 1.87M | 1.44M | 2.90M | 1.31M | 1.49M | -5.70M | 2.59M | -2.59M | | 1.85M | 46.15M | 12.81M | -47.02M | 132.49M | 2.11M | 2.71M | 43.46M | -36.01M | 13.15M | -8.89M | 32.55M | 13.64M | 1.95M | 1.77M | 2.14M | 2.32M | 164.25M | 74.75M | -234.03M | 3.65M | 1.89M | 171.12M | 48.68M | 44.93M | 2.09M | 3.58M | 2.67M | 194.01M | 45.37M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.01M | -0.01M | 0.05M | 0.00M | | 0.08M | 0.01M | -0.04M | | | | 0.24M | 0.02M | 4.94M | 1.59M | -4.65M | 2.25M | 20.84M | -9.82M | -13.15M | | 7.83M | 3.91M | -2.79M | 5.00M | 1.81M | -3.89M | 6.45M | | 0.00M | 9.37M | -9.37M | 3.37M | 0.72M | 2.38M | -0.00M | 5.59M | 2.72M | -7.90M | 27.16M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | 10.00M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | 29.43M | | | | | | | 58.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 600.23M | 8.22M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
-17.19M | 117.49M | -89.06M | 23.58M | 30.85M | -9.74M | 295.99M | -190.68M | 12.02M | -63.95M | 364.79M | 260.00M | -105.63M | -16.25M | 232.70M | -277.85M | 52.59M | -52.59M | 166.48M | -161.57M | | | 50.47M | | 5.41M | 178.70M | 60.20M | -230.02M | 49.07M | -49.07M | 127.07M | -122.24M | | | 2.43M | 199.30M | 160.13M | 57.77M | | -214.31M | 30.61M |
|
Cash from Investing Activities (Quarter)
|
-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 | -300.36M |
|
Other financing activities (Quarter)
|
928.70M | -928.70M | | 1.77M | 309.73M | -287.80M | 422.93M | 31.32M | 341.41M | 122.68M | -319.30M | 85.20M | 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 | -909.67M | 1,010.60M | -695.68M | -317.69M | -1.38M | 0.50M | 0.01M | -2.80M | 725.43M | 346.87M | -346.79M | -157.75M | 157.10M | -0.68M | -43.12M | 186.04M | -142.23M | 463.45M |
|
Long-Term Debt Issuances (Quarter)
|
-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 | -0.08M | | | | 20.00M | | | 1.03M | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
0.03M | 0.03M | 0.03M | -0.10M | 0.02M | 0.02M | 0.02M | -0.06M | | | 0.05M | 4.84M | 0.02M | 6.02M | 3.37M | 2.29M | 2.19M | 2.18M | 1.60M | -5.98M | 1.50M | 1.46M | 1.82M | 0.84M | 0.60M | 0.86M | 73.54M | -72.25M | 0.57M | 0.45M | 0.39M | 0.33M | 0.28M | 0.27M | 0.07M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
-2.00M | 2.00M | -1.77M | 0.80M | 0.74M | -1.94M | 0.25M | 308.94M | 0.87M | -1.62M | 1.51M | 0.47M | 0.53M | -1.42M | 0.85M | 0.36M | -4.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
12.99M | -12.32M | -0.67M | 13.86M | | | 0.53M | 0.12M | 0.00M | 0.15M | -0.14M | 0.15M | 0.00M | 0.05M | -0.05M | 0.04M | 0.12M | -0.12M | 0.29M | -0.03M | | | | | | | | | 0.00M | | | | 0.00M | 0.00M | | | | | | | 0.00M |
|
Dividends Paid - Common (Quarter)
|
1.07M | 1.11M | 1.11M | 1.11M | 1.20M | 1.21M | 1.22M | -3.62M | | | 3.78M | -3.51M | 1.23M | 0.82M | 1.06M | 0.73M | 0.92M | 1.85M | 2.60M | 1.73M | 1.61M | 1.60M | -0.33M | 1.15M | 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 |
|
Cash from Financing Activities (Quarter)
|
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 | 401.91M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | 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 | 0.79M |
|
Change in Cash (Quarter)
|
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 | 210.65M |
|
Free Cash Flow (Quarter)
|
-5.86M | 44.33M | 6.09M | 26.95M | -8.34M | 74.64M | 10.77M | 42.93M | 7.64M | 96.51M | 8.13M | 23.63M | 6.08M | 63.09M | 90.15M | -112.75M | 133.39M | 126.80M | -26.73M | 221.50M | 156.96M | 224.71M | 32.24M | 117.30M | 155.56M | 136.55M | 2.35M | -12.60M | -115.35M | 72.68M | 244.96M | 117.00M | 27.65M | 31.86M | 64.50M | 98.18M | -73.82M | 184.75M | 27.69M | 109.66M | 62.93M |
|
Net Cash Flow (Quarter)
|
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 | 209.86M |