|
Net Income
|
44.17M | 41.06M | 81.73M | 63.69M | 91.40M | 104.02M | 94.31M | 101.43M | 104.41M | 152.00M | 207.83M | 172.72M | 212.52M | 232.16M | 217.10M | 200.72M |
|
Share-based Compensation
|
| 2.20M | 2.21M | 2.04M | 1.93M | 2.99M | 2.73M | 2.80M | 2.95M | 3.51M | 5.55M | 5.53M | 5.18M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.18M | | | |
|
Gains from Investment Securities
|
| -0.51M | 0.72M | 1.39M | 3.05M | 0.96M | 0.38M | 1.28M | 1.47M | 24.86M | 16.49M | 0.43M | 0.41M | | | |
|
Asset Writedowns and Impairment
|
| 0.90M | 0.66M | | | | | | | | | | | | | |
|
Non-cash Items
|
| 39.93M | 48.28M | 77.48M | 16.20M | -16.32M | 6.50M | 23.10M | 34.00M | 12.95M | 0.35M | 7.94M | 1.49M | 38.31M | 74.20M | 49.05M |
|
Change in Interest Receivables
|
| 5.03M | -0.14M | -1.16M | -0.30M | 0.42M | -0.46M | | | | | | | | | |
|
Cash from Operations
|
| 102.86M | 130.02M | 154.76M | 111.81M | 87.70M | 105.64M | 124.53M | 138.41M | 164.95M | 208.18M | 185.10M | 195.24M | 273.73M | 295.63M | 249.76M |
|
Amortizatization of Intangibles
|
| 6.95M | -14.11M | -24.08M | -27.06M | -21.02M | 19.54M | -21.00M | -18.02M | -13.53M | 10.30M | 15.04M | 32.23M | | | 26.91M |
|
Depreciation & Amortization (CF)
|
| 10.55M | 9.65M | 7.53M | 2.45M | 0.83M | -1.47M | 5.32M | 2.66M | 8.35M | 22.04M | -1.16M | -6.43M | | | |
|
Change in Account Payables
|
| 145.71M | 123.67M | 130.60M | 93.08M | 134.91M | 132.50M | 125.73M | 114.42M | 172.00M | 182.57M | 168.04M | 176.81M | 185.30M | 197.74M | 184.40M |
|
Change in Accured Expenses
|
| -1.50M | -1.46M | -2.03M | -0.38M | 0.01M | -0.90M | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | -88.94M | -69.90M | -53.88M |
|
Change in Net Loans
|
| -265.01M | -232.16M | | 87.28M | 16.77M | 189.71M | 203.04M | 111.88M | 179.05M | 231.10M | 743.29M | -497.29M | 400.22M | -180.33M | -352.74M |
|
Capital Expenditures
|
| 6.71M | 1.68M | 4.27M | 2.42M | 1.89M | 1.87M | 12.62M | 4.89M | 4.19M | 5.52M | 4.67M | 4.68M | 5.36M | 4.52M | 5.13M |
|
Sales of Property, Plant and Equipment
|
| 16.46M | 20.91M | 18.30M | 12.97M | 5.83M | 2.59M | 2.10M | 4.01M | 8.07M | 5.75M | 2.13M | 5.01M | 8.31M | | |
|
Acquisitions
|
| | | | | -50.04M | | 7.50M | -28.32M | 132.92M | | | | -329.00M | | |
|
Divestments
|
| | | | | | | -8.22M | -25.27M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 743.77M | 373.74M | 559.19M | 99.16M | 75.92M | 128.71M | -363.49M | 118.54M | 717.00M | 152.64M | 146.31M | 152.57M | 148.24M | 101.77M | 439.42M |
|
Cash from Investing Activities
|
| 550.43M | -86.66M | -221.09M | -378.46M | -268.52M | -300.75M | -154.02M | 140.03M | 811.08M | 325.32M | -1268.76M | -1730.49M | -1176.97M | 536.28M | 852.75M |
|
Other financing activities
|
| 184.56M | 338.44M | 292.42M | 149.27M | 291.00M | 378.32M | 541.21M | -50.61M | -444.32M | -36.93M | 3,076.19M | 1,313.95M | -1219.11M | -1504.37M | 337.54M |
|
Long-Term Debt Issuances
|
| -0.51M | -1.92M | 26.00M | 43.00M | -23.00M | | 7.00M | -53.00M | 114.00M | -280.00M | 5.00M | -2.72M | 992.72M | 1,075.00M | -1570.00M |
|
Long-Term Debt Repayments
|
| 200.00M | 100.00M | 250.00M | | | 200.00M | 5.00M | | 297.57M | | | | | | |
|
Short-Term Debt issuances
|
| 57.06M | -32.82M | -36.13M | 170.01M | -79.62M | 127.08M | -87.25M | -49.26M | -111.52M | -13.60M | 10.75M | 202.98M | -76.96M | -293.79M | -9.76M |
|
Shares Issued
|
126.06M | 1.55M | 0.06M | 2.60M | 4.52M | 5.52M | 5.14M | 5.15M | 2.68M | 1.70M | 2.21M | 0.23M | 1.28M | 1.92M | 0.21M | 0.56M |
|
Shares Repurchased
|
| 5.17M | 12.53M | 0.05M | 0.56M | 5.47M | 0.83M | 1.91M | 1.13M | 7.76M | 2.64M | 92.77M | 8.34M | 46.33M | 21.22M | 2.82M |
|
Dividends Paid - Common
|
| 36.10M | 35.80M | 44.55M | 29.94M | 42.30M | 48.86M | 51.62M | 57.05M | 65.97M | 95.35M | 98.47M | 97.73M | 104.44M | 111.69M | 111.83M |
|
Cash from Financing Activities
|
| -352.28M | -102.29M | -180.59M | 262.91M | 191.89M | 195.44M | 45.02M | -255.70M | -956.46M | -511.94M | 2,856.30M | 1,309.64M | -625.85M | -754.08M | -1179.10M |
|
Change in Cash
|
| 301.02M | -58.93M | -246.91M | -3.74M | 11.07M | 0.33M | 15.54M | 22.74M | 19.57M | 21.57M | 1,772.64M | -225.61M | -1529.09M | 77.82M | -76.59M |
|
Beginning Cash Balance
|
| -301.02M | 58.93M | 246.91M | 3.74M | -11.07M | -0.33M | 106.10M | 121.63M | 144.38M | 9.48M | -1717.00M | 287.06M | 1,568.37M | 203.46M | 281.29M |
|
Free Cash Flow
|
| 96.15M | 128.34M | 150.49M | 109.39M | 85.81M | 103.77M | 111.92M | 133.52M | 160.76M | 202.66M | 180.42M | 190.56M | 268.37M | 291.11M | 244.63M |
|
Net Cash Flow
|
| 301.02M | -58.93M | -246.91M | -3.74M | 11.07M | 0.33M | 15.54M | 22.74M | 19.57M | 21.57M | 1,772.64M | -225.61M | -1529.09M | 77.82M | -76.59M |