|
Net Income
|
| 7.92M | 5.06M | 5.20M | 12.61M | 5.78M | 8.63M | 18.87M | 14.75M | 8.90M | 11.90M | 11.88M | 13.46M | 12.18M | 14.59M | 13.28M | 19.97M | 19.84M | 21.23M | 21.58M | 18.92M | 24.36M | 21.95M | 25.78M | 26.74M | 21.26M | 25.41M | 27.48M | 30.72M | 29.20M | 27.13M | 40.77M | 15.73M | 39.97M | 41.75M | 46.41M | 44.75M | 45.87M | 51.72M | 50.73M | 46.13M | 14.63M | 36.58M | 44.73M | 58.30M | 51.85M | 55.04M | 53.02M | 260.39M | 91.16M | 78.59M | 84.04M | 83.00M | -14.02M | 133.38M | 135.84M | 93.53M | 124.07M | 120.14M | 146.00M | 143.68M | 86.61M | 152.42M | 96.00M |
|
Share-based Compensation
|
| 0.35M | 0.35M | 0.35M | 0.37M | 0.34M | 0.43M | 0.40M | 0.47M | 0.45M | 0.46M | 0.24M | 0.47M | 0.55M | 0.73M | 0.60M | 0.96M | 0.68M | 0.54M | 0.82M | 0.82M | 0.86M | 0.97M | 1.10M | 1.16M | 1.18M | 1.37M | 1.07M | 1.38M | 2.36M | 1.76M | 1.80M | 1.83M | 2.06M | 2.02M | 2.15M | 2.12M | 2.29M | 2.24M | 2.30M | 2.44M | 2.17M | 2.74M | 3.01M | 2.82M | 3.03M | 3.91M | 3.90M | 0.07M | 2.45M | 2.28M | 2.52M | 2.50M | 5.64M | 3.33M | 4.34M | 4.76M | 4.42M | 5.49M | 5.09M | 5.43M | 11.19M | 5.06M | 6.75M |
|
Deferred Taxes
|
| -0.12M | 0.27M | -0.54M | 16.23M | | | | -3.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.84M | | | |
|
Gains from Investment Securities
|
| 0.14M | 1.50M | 1.88M | 1.73M | 2.71M | | 1.61M | 2.24M | 2.95M | | | 3.03M | 2.79M | 0.09M | | -8.28M | 1.66M | 1.31M | -3.54M | 0.00M | 0.72M | 1.25M | 0.24M | 0.28M | 0.37M | 0.23M | 0.57M | 0.01M | -0.06M | 0.23M | 0.01M | 2.11M | 0.63M | 2.00M | 0.03M | 0.02M | 2.43M | 0.31M | 4.04M | 0.53M | 2.47M | 19.03M | 11.24M | -30.22M | 4.00M | 24.48M | 16.65M | -137.96M | -176.08M | -113.20M | -138.41M | 20.49M | 107.61M | -107.85M | -247.16M | 328.20M | -90.78M | -29.28M | 223.00M | -215.60M | 96.42M | 26.06M | 71.00M |
|
Asset Writedowns and Impairment
|
| 0.83M | 0.96M | 2.79M | 0.56M | 1.93M | 2.63M | 0.83M | 0.92M | 3.13M | 2.69M | 1.19M | 1.30M | 0.16M | 0.51M | 1.26M | 0.11M | 1.58M | 0.97M | 0.67M | 0.82M | 0.20M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| -0.60M | 0.13M | -3.73M | -0.28M | 1.73M | 0.21M | 1.44M | -2.14M | 0.75M | -0.48M | 1.03M | -2.32M | 2.05M | 6.80M | 1.00M | -1.91M | 1.39M | -1.42M | 3.12M | -2.15M | 1.29M | -1.60M | 3.00M | -2.61M | 1.43M | 0.43M | 1.87M | -1.53M | 1.27M | -0.49M | 5.31M | -3.11M | 0.91M | 1.31M | 5.37M | -3.15M | 1.51M | 0.04M | 1.62M | -1.66M | -2.26M | 14.57M | -2.43M | -1.89M | -2.16M | -0.32M | 0.54M | -2.10M | -0.08M | 1.22M | 4.50M | 3.26M | | | | | | | | | | | |
|
Change in Loans
|
| | | -1.51M | 2.27M | -0.21M | 0.11M | 1.91M | -0.42M | -0.08M | 0.02M | 1.51M | -1.04M | -1.68M | 1.26M | -1.31M | 46.60M | -0.73M | 0.75M | 18.41M | 5.15M | 12.46M | 16.72M | 22.55M | 20.57M | 20.00M | 23.56M | 34.23M | 31.34M | 33.90M | 30.93M | 32.34M | 36.37M | 29.01M | 37.30M | 37.80M | 31.76M | 21.37M | 39.01M | 63.06M | 73.17M | 66.22M | 139.72M | 144.34M | 132.86M | 107.32M | 101.47M | 69.40M | 4,674.73M | 683.35M | 640.17M | 470.16M | 282.87M | 155.57M | 103.23M | 226.96M | 116.87M | 71.99M | 132.29M | 153.72M | 170.21M | 143.68M | 178.24M | 161.08M |
|
Cash from Operations
|
| 28.42M | 9.76M | 43.30M | 42.66M | 19.66M | 22.86M | 27.68M | 16.22M | 35.38M | 39.00M | 25.90M | 34.62M | 13.68M | 16.18M | 29.96M | 19.82M | 35.52M | 27.85M | 23.83M | 50.42M | 26.96M | 37.66M | 36.26M | 33.89M | 29.31M | 44.34M | 44.83M | 27.37M | 35.98M | 21.26M | 43.19M | 28.09M | 43.49M | 70.96M | 56.79M | 65.96M | 52.47M | 46.04M | 56.30M | 49.93M | 65.36M | 17.74M | 60.66M | 48.52M | 59.07M | 68.37M | 61.66M | 473.62M | 275.32M | 305.19M | 324.15M | 160.36M | -38.97M | 266.33M | 350.11M | 92.37M | 185.51M | 150.29M | 67.20M | 255.87M | 122.01M | 106.80M | 236.19M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -2.67M | -1.32M | -1.51M | 7.67M | 19.29M | 21.02M | 19.73M | 17.69M | 22.09M | 19.21M | 19.46M | 13.73M | 23.36M | 26.92M |
|
Depreciation & Amortization (CF)
|
| 2.90M | 3.18M | 4.02M | 1.25M | 3.77M | 24.75M | 6.64M | 10.95M | 16.14M | 14.34M | 15.39M | 11.43M | 13.02M | 9.51M | 7.69M | 10.21M | 8.97M | 8.09M | 4.90M | 22.50M | 7.74M | 6.89M | 7.26M | 8.42M | 10.80M | 8.10M | 8.90M | 6.75M | 6.07M | 7.89M | 7.51M | 9.62M | 7.62M | 9.17M | 9.02M | 7.16M | 8.18M | 9.12M | 8.85M | 8.06M | 13.15M | -2.77M | 4.07M | 0.44M | 1.43M | 5.62M | 4.33M | 20.11M | 7.61M | 7.07M | 6.88M | 6.75M | 19.04M | 44.07M | 39.30M | 41.84M | 39.96M | 37.16M | 36.88M | 35.87M | 35.03M | 32.89M | 34.08M |
|
Change in Accured Expenses
|
| 6.29M | 5.04M | 10.73M | -14.24M | -0.77M | -1.28M | 3.65M | 11.50M | -8.40M | 3.46M | 1.06M | 7.66M | -11.74M | -0.92M | 10.55M | -8.22M | -0.65M | -1.94M | 9.34M | -11.87M | 3.68M | -0.39M | 7.72M | -12.25M | -4.62M | 14.43M | 3.61M | -4.67M | -3.84M | -5.39M | 6.61M | -7.93M | -15.01M | 13.00M | 7.68M | 1.02M | 2.18M | 6.38M | 21.15M | -15.40M | 44.73M | 31.77M | -44.80M | 1.09M | -10.63M | -4.07M | -4.05M | 9.38M | 2.10M | 103.56M | 142.70M | -18.14M | -119.99M | 65.87M | 80.31M | -121.10M | 79.35M | 4.28M | -171.63M | 85.67M | -74.48M | -56.11M | 7.59M |
|
Change in Net Loans
|
| | | | | | | | -180.00M | -16.81M | -46.55M | -8.82M | 164.27M | -71.81M | -122.51M | 27.42M | 328.73M | 64.06M | 137.10M | 109.02M | 130.19M | 12.44M | 162.82M | 139.51M | 69.55M | 64.06M | 234.20M | 152.66M | -48.77M | 21.94M | 194.60M | 88.29M | -30.90M | -17.69M | 118.17M | 20.93M | -123.48M | 80.41M | 127.23M | 97.94M | -13.72M | 197.36M | 828.89M | -87.63M | -319.08M | 164.86M | 12.54M | -285.95M | 843.97M | 470.34M | 1,476.96M | 1,117.44M | 679.75M | 59.39M | 521.96M | 410.05M | 343.79M | 263.62M | 193.68M | -178.31M | 237.63M | -33.86M | 67.01M | -222.14M |
|
Capital Expenditures
|
| 0.01M | 1.04M | 2.86M | 32.59M | 2.46M | -0.07M | 8.23M | 4.47M | 6.68M | 4.95M | 0.77M | 4.73M | 3.62M | 4.45M | 2.02M | 3.05M | 4.93M | 3.45M | 2.15M | 1.96M | 4.03M | 0.77M | 2.55M | 0.23M | 0.45M | 0.75M | 1.51M | 1.81M | 0.34M | 1.61M | 2.43M | 2.12M | 2.10M | 2.91M | 3.24M | 3.08M | 1.79M | 1.75M | 2.29M | 2.61M | 1.65M | 2.84M | 3.05M | 1.18M | 0.81M | 2.28M | 1.25M | 11.14M | 3.74M | 1.24M | 6.29M | 15.83M | 3.49M | 0.03M | -47.57M | 3.37M | 5.90M | 6.47M | 7.63M | 15.66M | 0.24M | 21.76M | 8.00M |
|
Sales of Property, Plant and Equipment
|
| 1.36M | 1.83M | 0.75M | 0.86M | 5.37M | 2.50M | 2.36M | 2.04M | 7.83M | 4.07M | 3.17M | 33.94M | 2.02M | 4.06M | 4.70M | 25.67M | 11.21M | 4.73M | 8.76M | 3.87M | 7.38M | 4.17M | 2.58M | 5.25M | 1.91M | 2.72M | 2.76M | 2.25M | 6.89M | 1.24M | 4.02M | 0.27M | 3.72M | 2.52M | 8.72M | 1.07M | 0.15M | 5.67M | 1.91M | 0.90M | 0.05M | 0.88M | 1.20M | 0.82M | 0.13M | 4.16M | -0.01M | 11.59M | 27.27M | 0.30M | 9.40M | 0.03M | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | | | | | | | |
|
Acquisitions
|
| 145.53M | | 10.38M | -10.38M | | 39.01M | 208.78M | | | | | | | | | -308.34M | | | | 32.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -274.59M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 69.33M | | | 23.51M | 27.32M | 32.93M | 40.82M | 47.51M | 49.65M | 58.86M | 55.07M | 73.17M | 64.76M | 102.98M | 73.65M | 52.55M | 36.53M | 47.26M | 51.09M | 45.77M | 57.24M | 77.86M | 69.22M | 78.88M | 52.42M | 71.39M | 75.86M | 84.54M | 55.37M | 76.10M | 69.00M | 83.40M | 82.64M | 137.04M | 92.27M | 153.79M | 100.88M | 175.59M | | 140.55M | 194.10M | | | 196.36M | 180.38M | 26.91M | | 174.96M | 126.01M | | | 67.42M | 1,243.60M | 126.21M | 182.39M | 142.65M | 110.46M | 127.16M | 147.38M | 167.37M | 189.81M | 181.72M | 2,168.47M |
|
Cash from Investing Activities
|
| 262.83M | 39.01M | 51.29M | -74.66M | -61.53M | -76.64M | 186.84M | -71.94M | 30.39M | -15.78M | 70.36M | -76.58M | -80.47M | -78.35M | -19.27M | -102.97M | -26.95M | -72.12M | -148.07M | -274.83M | 97.33M | -62.69M | -235.16M | -222.53M | -63.52M | -323.12M | -235.76M | 73.85M | -68.24M | -125.67M | -11.79M | 6.21M | 95.08M | -150.56M | -363.22M | -87.38M | 50.42M | 78.64M | -589.20M | -405.31M | 103.23M | -896.86M | -503.56M | -621.60M | -667.72M | -711.45M | -554.27M | 399.16M | -434.14M | -1383.71M | -1017.55M | -697.69M | 461.31M | 8.50M | 231.94M | -200.02M | -77.67M | -8.14M | 321.81M | -121.43M | 250.25M | -484.19M | 1,822.94M |
|
Other financing activities
|
| -258.86M | -86.22M | 21.94M | 20.38M | 8.94M | -143.85M | -80.80M | 11.12M | 49.92M | -34.63M | 108.04M | 103.23M | 4.45M | -182.09M | 201.11M | 10.51M | 84.94M | -59.35M | 281.51M | -56.47M | 150.24M | -30.59M | 270.43M | 124.02M | 158.12M | 76.41M | 384.64M | 1.62M | 29.43M | -16.36M | 269.26M | 71.46M | -136.47M | -11.43M | 220.04M | -145.74M | -89.03M | -157.38M | 644.30M | -170.94M | 128.06M | 2,318.72M | 468.78M | 269.60M | 897.60M | 577.97M | 607.97M | -111.02M | 104.91M | -567.16M | 684.69M | 248.51M | -672.74M | -751.06M | 789.82M | -17.16M | 99.14M | -182.89M | -8.25M | 205.71M | 496.96M | -475.04M | -509.93M |
|
Long-Term Debt Issuances
|
| | 0.09M | 1.51M | -0.96M | -0.56M | -0.08M | -25.09M | 25.09M | | | | 0.10M | 0.10M | 756.00M | 388.00M | 71.00M | 587.00M | 581.00M | 140.00M | 294.00M | 624.00M | 695.00M | 148.00M | 235.00M | 165.00M | 797.00M | 385.00M | 45.00M | 785.00M | 1,386.00M | 130.00M | | 1,127.00M | 1,116.00M | 1,160.00M | 1,533.00M | 1,432.00M | 1,499.00M | 1,839.00M | 2,075.00M | 1,281.00M | 50.00M | | | | 0.01M | 0.01M | -0.02M | | | 750.00M | 900.00M | 5,945.00M | 3,905.00M | 2,250.00M | 5,250.00M | 3,900.00M | | | 1,000.00M | 2,050.00M | 3,475.00M | 2,800.00M |
|
Long-Term Debt Repayments
|
| 30.16M | 0.04M | 6.04M | 0.04M | 4.14M | 7.26M | 28.05M | 3.54M | 4.21M | 1.52M | 0.02M | 106.47M | 0.10M | 710.90M | 533.00M | 69.00M | 617.00M | 477.00M | 244.00M | 84.00M | 804.00M | 686.00M | 187.00M | 173.00M | 227.00M | 599.00M | 523.00M | 105.00M | 776.00M | 1,242.00M | 283.00M | 96.00M | 1,097.00M | 1,058.00M | 1,093.00M | 1,300.00M | 1,441.00M | 1,394.00M | 1,842.00M | 1,614.00M | 1,527.00M | 600.00M | 150.00M | | | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 179.01M | 1,802.00M | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | 21.04M | -8.23M | -4.62M | -19.05M | 26.52M | -25.86M | 15.38M | -20.03M | 11.63M | -33.91M | 18.98M | -24.96M | 36.51M | -29.81M | 21.98M | 15.97M | -1.10M | -38.08M | 27.21M | -25.74M | 39.95M | -35.19M | 22.23M | -24.51M | 46.89M | -35.23M | 32.37M | -30.95M | 150.68M | 7.29M | 28.42M | -144.39M | -74.80M | -107.75M | 23.87M | -36.53M | -6.26M | -38.55M | -15.71M | -13.74M | 52.51M | -44.24M | -0.95M | -24.81M |
|
Shares Issued
|
| 0.49M | 0.03M | | | 0.38M | 0.03M | 0.38M | 0.06M | 0.31M | 0.01M | 0.40M | | 0.33M | 0.45M | 0.38M | -0.06M | 0.41M | 0.02M | 0.49M | 4.08M | 0.43M | 0.09M | 0.68M | 0.06M | 0.60M | 0.01M | 0.70M | 0.04M | 1.15M | 0.01M | 0.82M | | 0.72M | 0.02M | 1.12M | | 0.88M | 0.01M | 1.13M | | 0.94M | | 1.08M | | 1.10M | | 1.25M | -2.32M | 1.02M | -0.96M | | | | | 1.19M | | | | | | 1.38M | | 1.62M |
|
Shares Repurchased
|
| | | | | 0.03M | | | | | | | | | 0.39M | | 0.04M | 0.52M | 0.08M | 0.00M | 0.02M | 0.78M | 0.09M | 0.01M | 0.03M | 1.03M | 0.06M | 0.02M | 0.01M | 2.04M | 0.18M | 0.03M | 5.10M | 2.58M | -2.58M | | | | 21.86M | 23.52M | 5.45M | 20.00M | | | | | | | 80.69M | 4.04M | 0.07M | 0.04M | 0.01M | 5.22M | 0.74M | 0.15M | 0.18M | 4.85M | 0.77M | 0.39M | -0.28M | 6.74M | 1.86M | 0.40M |
|
Dividends Paid - Common
|
| 0.96M | 0.96M | 0.92M | 0.00M | 1.18M | 1.97M | 2.37M | 5.14M | 14.62M | 8.73M | 11.90M | 3.57M | 3.97M | 5.12M | 5.13M | 5.64M | 6.15M | 12.63M | 14.74M | 15.97M | 17.24M | 19.61M | 19.63M | 20.78M | 21.94M | 21.46M | 22.64M | 22.64M | 12.79M | 12.83M | 12.85M | 12.84M | 16.07M | 19.04M | 19.04M | 29.29M | 30.75M | 30.76M | 20.31M | 20.09M | 35.86M | 19.89M | 19.88M | 19.88M | 20.11M | 20.13M | 19.68M | 123.81M | 45.53M | 45.58M | 45.58M | 45.58M | 45.58M | 74.87M | 74.90M | 74.91M | 75.00M | 75.07M | 74.93M | 75.22M | 75.17M | 75.30M | 75.53M |
|
Cash from Financing Activities
|
| -289.86M | 141.71M | -65.44M | 20.05M | 4.07M | -153.05M | -136.56M | 2.55M | 31.39M | -44.87M | 96.52M | -6.71M | 0.81M | -193.06M | 51.35M | 7.96M | 48.66M | 31.94M | 163.22M | 149.13M | -63.85M | -45.87M | 193.39M | 191.76M | 47.84M | 268.23M | 204.61M | -69.04M | -9.16M | 133.63M | 79.25M | -14.46M | -187.45M | 49.49M | 285.05M | 56.85M | -168.41M | -78.09M | 572.85M | 304.44M | -200.51M | 1,761.05M | 275.46M | 296.59M | 839.36M | 590.13M | 558.56M | -928.05M | 62.63M | -584.33M | 1,244.67M | 278.12M | 1,918.20M | -502.80M | -1585.57M | -133.51M | -69.25M | -274.44M | -347.31M | -366.72M | -177.81M | 246.85M | -1659.05M |
|
Change in Cash
|
| 1.40M | 190.48M | 29.14M | -11.96M | -37.80M | -206.83M | 77.96M | -53.17M | 97.17M | -21.64M | 192.78M | -48.67M | -65.98M | -255.24M | 62.04M | -75.19M | 57.23M | -12.33M | 38.99M | -75.28M | 60.43M | -70.90M | -5.51M | 3.11M | 13.63M | -10.54M | 13.68M | 32.17M | -41.42M | 29.23M | 110.65M | 19.84M | -48.88M | -30.12M | -21.38M | 35.42M | -65.51M | 46.59M | 39.95M | -50.93M | -31.92M | 881.94M | -167.45M | -276.48M | 230.72M | -52.95M | 65.94M | -55.27M | -96.19M | -1662.86M | 551.28M | -259.22M | 2,340.54M | -227.97M | -1003.52M | -241.16M | 38.58M | -132.29M | 41.70M | -232.28M | 194.45M | -130.54M | 400.08M |
|
Beginning Cash Balance
|
305.07M | 305.07M | 306.47M | 496.95M | 526.09M | 514.13M | 476.33M | 269.50M | 347.46M | 294.29M | 391.46M | 369.81M | 562.59M | 513.93M | 447.94M | 192.71M | 254.75M | 179.56M | 236.79M | 224.46M | 263.45M | 188.17M | 248.60M | 177.70M | 172.19M | 175.30M | 188.93M | 178.39M | 192.06M | 224.24M | 182.82M | 212.05M | 322.69M | 342.53M | 293.66M | 263.54M | 242.16M | 277.59M | 212.07M | 258.66M | 78.74M | 247.67M | 215.76M | 1,097.69M | 283.71M | 653.77M | 884.49M | 831.53M | 879.98M | 1,068.66M | 2,077.05M | -233.60M | 1,553.86M | 1,294.64M | 3,635.18M | 3,407.22M | 2,403.70M | 2,162.53M | 2,201.12M | 2,069.32M | 2,111.28M | 1,878.26M | 2,072.71M | 1,942.91M |
|
Free Cash Flow
|
| 28.41M | 8.72M | 40.44M | 10.06M | 17.20M | 22.93M | 19.45M | 11.75M | 28.70M | 34.05M | 25.12M | 29.88M | 10.05M | 11.73M | 27.95M | 16.77M | 30.59M | 24.40M | 21.68M | 48.46M | 22.92M | 36.88M | 33.71M | 33.66M | 28.86M | 43.59M | 43.32M | 25.55M | 35.65M | 19.65M | 40.76M | 25.98M | 41.40M | 68.05M | 53.55M | 62.88M | 50.68M | 44.29M | 54.01M | 47.32M | 63.72M | 14.90M | 57.61M | 47.34M | 58.27M | 66.09M | 60.41M | 462.48M | 271.59M | 303.95M | 317.86M | 144.54M | -42.45M | 266.30M | 397.68M | 89.00M | 179.61M | 143.82M | 59.57M | 240.20M | 121.77M | 85.03M | 228.19M |
|
Net Cash Flow
|
| 1.40M | 190.48M | 29.14M | -11.96M | -37.80M | -206.83M | 77.96M | -53.17M | 97.17M | -21.64M | 192.78M | -48.67M | -65.98M | -255.24M | 62.04M | -75.19M | 57.23M | -12.33M | 38.99M | -75.28M | 60.43M | -70.90M | -5.51M | 3.11M | 13.63M | -10.54M | 13.68M | 32.17M | -41.42M | 29.23M | 110.65M | 19.84M | -48.88M | -30.12M | -21.38M | 35.42M | -65.51M | 46.59M | 39.95M | -50.93M | -31.92M | 881.94M | -167.45M | -276.48M | 230.72M | -52.95M | 65.94M | -55.27M | -96.19M | -1662.86M | 551.28M | -259.22M | 2,340.54M | -227.97M | -1003.52M | -241.16M | 38.58M | -132.29M | 41.70M | -232.28M | 194.45M | -130.54M | 400.08M |