|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.04M | 53.02M | 260.39M | 91.16M | 78.59M | 84.04M | 83.00M | -14.02M | 133.38M | 135.84M | 93.82M | 124.08M | 120.14M | 146.00M | 144.00M | 87.00M | 152.42M | 96.00M | 215.00M | 192.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91M | 3.90M | 0.07M | 2.45M | 2.28M | 2.52M | 2.50M | 5.64M | 3.33M | 4.34M | 4.68M | 4.42M | 5.49M | 5.09M | 5.00M | 11.00M | 5.25M | 6.75M | 10.00M | 10.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | 24.00M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | -28.21M | -2.24M | | -113.20M | -138.41M | 8.35M | -0.07M | -107.85M | -247.16M | -12.48M | 4.67M | -29.28M | 223.00M | -85.00M | 96.00M | 26.06M | 71.00M | -168.00M | 11.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.54M | -2.10M | -0.08M | 1.22M | 4.50M | 3.26M | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.47M | 69.40M | 4,674.73M | 683.35M | 640.17M | 470.16M | 282.87M | 155.57M | 103.23M | 226.96M | 117.24M | 71.99M | 132.29M | 153.72M | 170.00M | 144.00M | 177.92M | 161.08M | 265.00M | 429.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.37M | 61.66M | 473.62M | 275.32M | 305.19M | 324.15M | 160.36M | -38.97M | 266.33M | 350.11M | 92.53M | 185.51M | 150.29M | 67.20M | 256.00M | 122.00M | 106.81M | 236.19M | 281.00M | 494.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -2.67M | -1.32M | -1.51M | 7.67M | 19.29M | 21.02M | 20.03M | 17.69M | 22.09M | 19.21M | 19.00M | 13.73M | 23.36M | 26.92M | 28.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 4.33M | 20.11M | 7.61M | 7.07M | 6.88M | 6.75M | 19.04M | 44.07M | 39.30M | 41.59M | 39.96M | 37.16M | 36.88M | 36.00M | 21.00M | 46.92M | 34.08M | 39.00M | 21.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.58M | -18.71M | 9.38M | 2.10M | 103.56M | 142.70M | -18.14M | -119.99M | 65.87M | 80.31M | -121.19M | 79.35M | 4.28M | -171.63M | 86.00M | -74.00M | -56.59M | 7.59M | -106.00M | -71.00M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | -285.95M | 843.97M | 470.34M | 1,476.96M | 1,117.44M | 679.75M | 59.39M | 521.96M | 410.05M | 343.60M | 263.62M | 193.68M | -178.31M | 238.00M | -34.00M | 67.14M | -222.14M | -556.00M | 142.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 1.25M | 11.14M | 3.74M | 1.24M | 6.29M | 15.83M | 3.49M | 0.03M | -47.57M | 3.06M | 5.90M | 6.47M | 7.63M | 16.00M | | 22.00M | 8.00M | 10.00M | 17.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | -0.01M | -4.16M | 27.27M | -27.07M | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -274.59M | | | 0.59M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.91M | | 174.96M | 126.01M | | | 261.83M | 90.69M | 1,279.11M | -1151.11M | 42.30M | 110.46M | 38.04M | 0.50M | 24.00M | 190.00M | -63.76M | 189.75M | 2,455.00M | 72.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -711.45M | -554.27M | 399.16M | -434.14M | -1383.71M | -1017.55M | -697.69M | 461.31M | 8.50M | 231.94M | -199.76M | -77.67M | -8.14M | 321.81M | -122.00M | 250.00M | -483.94M | 1,822.94M | 583.00M | 112.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.97M | 607.97M | -111.02M | 104.91M | -567.16M | 684.69M | 248.51M | -672.74M | -751.06M | 789.82M | -17.03M | 99.14M | -182.89M | -8.25M | 206.00M | 497.00M | -475.07M | -509.93M | -1547.00M | -722.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -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 | 3,350.00M | 3,400.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | 0.01M | 179.01M | 31.00M | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.37M | -30.95M | 150.68M | 7.29M | 28.42M | -144.39M | -74.80M | -107.75M | 23.87M | -36.53M | -6.59M | -38.55M | -15.71M | -13.74M | 52.00M | -44.00M | -1.19M | -24.81M | 40.00M | -45.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | -2.32M | 1.02M | -0.96M | | | | | 1.19M | -0.18M | | | | | 1.00M | 0.38M | 1.62M | | 2.00M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.69M | 4.04M | 0.07M | 0.04M | 0.01M | 5.22M | 0.74M | 0.15M | -0.11M | 4.85M | 0.77M | 0.39M | | 7.00M | 1.60M | 0.40M | 100.00M | 215.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.13M | 19.68M | 123.81M | 45.53M | 45.58M | 45.58M | 45.58M | 45.58M | 74.87M | 74.90M | 74.65M | 75.00M | 75.07M | 74.93M | 75.00M | 75.00M | 75.47M | 75.53M | 109.00M | 107.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.13M | 558.56M | -928.05M | 62.63M | -584.33M | 1,244.67M | 278.12M | 1,918.20M | -502.80M | -1585.57M | -133.83M | -69.25M | -274.44M | -347.31M | -367.00M | -178.00M | 247.05M | -1659.05M | -826.00M | -887.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.95M | 65.94M | -55.27M | -96.19M | -1662.86M | 551.28M | -259.22M | 2,340.54M | -227.97M | -1003.52M | -241.05M | 38.58M | -132.29M | 41.70M | -233.00M | 194.00M | -130.09M | 400.08M | 38.00M | -281.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.33M | 60.41M | 462.48M | 271.59M | 303.95M | 317.86M | 144.54M | -42.45M | 266.30M | 397.68M | 89.48M | 179.61M | 143.82M | 59.57M | 240.00M | 122.00M | 84.81M | 228.19M | 271.00M | 477.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.95M | 65.94M | -55.27M | -96.19M | -1662.86M | 551.28M | -259.22M | 2,340.54M | -227.97M | -1003.52M | -241.05M | 38.58M | -132.29M | 41.70M | -233.00M | 194.00M | -130.09M | 400.08M | 38.00M | -281.00M |