|
Net Income
|
| 24.92M | 36.35M | 46.95M | 56.35M | 56.07M | 60.52M | 62.43M | 66.21M | 68.08M | 70.56M | 71.11M | 71.90M | 72.09M | 74.02M | 73.16M | 75.78M | 74.17M | 84.31M | 91.90M | 95.50M | 100.03M | 98.75M | 94.10M | 91.81M |
|
Share-based Compensation
|
| | | | 2.60M | 2.29M | 1.90M | 3.80M | 3.69M | 3.64M | 2.40M | 3.80M | 0.56M | 2.50M | 3.40M | 3.40M | 4.25M | 3.20M | 3.54M | 3.64M | 3.50M | 3.95M | 3.70M | 4.05M | 4.80M |
|
Deferred Taxes
|
| | | | 22.73M | 26.90M | 36.72M | 0.78M | 129.44M | -20.16M | 0.29M | 32.00M | -50.88M | 0.31M | 0.01M | 33.79M | -76.94M | | | -13.41M | -134.47M | 0.00M | 10.05M | 108.02M | 143.13M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.09M | 0.09M | 0.22M | 0.22M | | | 0.76M | 1.07M | | 0.34M | 0.34M | 0.34M | 0.21M | 0.21M | | |
|
Gains from Investment Securities
|
| | | | -84.91M | 0.02M | 9.30M | 250.40M | 63.74M | 4.30M | 162.31M | 3.01M | -5.34M | 8.37M | 83.73M | 26.31M | 24.57M | 70.72M | 150.63M | 58.60M | 41.22M | 18.46M | 0.14M | 17.04M | 13.37M |
|
Asset Writedowns and Impairment
|
| | | | 13.16M | 7.82M | 11.84M | 2.79M | 6.83M | 7.39M | 3.15M | 2.80M | 2.69M | 1.32M | 0.83M | -0.05M | 1.75M | 0.49M | 0.05M | 2.13M | 0.25M | | | | |
|
Non-cash Items
|
| | | | 126.14M | 102.24M | 121.12M | -202.93M | -10.34M | 29.62M | -104.79M | 59.66M | 21.39M | 8.31M | 3.32M | 60.45M | 60.44M | -26.29M | -84.68M | 103.83M | 54.15M | 25.51M | 65.17M | 38.03M | -43.77M |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | 40.78M | 68.46M | 77.26M | 102.21M | 0.46M | 1.41M | 0.37M | 0.94M |
|
Cash from Operations
|
| | | | 182.49M | 158.31M | 181.64M | -140.50M | 55.86M | 97.70M | -34.23M | 130.77M | 93.28M | 80.40M | 77.34M | 133.60M | 134.50M | 47.89M | -0.37M | 195.73M | 149.65M | 125.54M | 163.92M | 132.13M | 48.04M |
|
Depreciation & Amortization (CF)
|
| | | | 9.44M | 15.43M | 15.28M | 18.11M | 18.64M | 19.46M | 20.25M | 19.27M | 23.56M | 23.91M | 22.88M | 23.12M | 9.97M | 17.42M | 20.88M | 40.81M | 38.38M | 17.42M | 13.38M | 22.01M | 35.92M |
|
Change in Accured Expenses
|
| | | | -5.17M | -15.14M | 171.16M | -256.41M | -133.47M | 40.43M | -83.57M | 27.16M | 31.07M | 20.56M | -64.14M | -4.16M | 105.26M | -63.61M | 7.74M | 60.68M | -43.40M | 26.41M | -23.27M | 36.01M | -22.37M |
|
Change in Net Loans
|
| | | | 164.47M | 8.35M | 387.68M | 324.32M | 214.43M | -68.53M | -115.91M | 95.48M | 426.65M | 147.93M | 531.43M | 870.47M | 908.86M | 734.56M | 847.20M | 938.54M | 31.94M | 273.71M | 719.70M | 880.20M | 1,411.82M |
|
Capital Expenditures
|
| | | | 859.95M | 268.37M | 150.00M | 701.34M | 172.35M | | | 550.00M | -86.43M | 250.00M | 50.00M | -450.00M | 600.00M | | | 450.00M | | 725.00M | 620.00M | 300.00M | 30.00M |
|
Sales of Property, Plant and Equipment
|
| | | | 62.91M | 33.61M | 40.39M | 61.46M | 41.55M | 22.79M | 37.02M | 16.43M | 24.31M | 22.31M | 16.36M | 9.21M | 16.42M | 4.99M | 15.96M | 33.02M | 16.98M | 4.51M | -0.17M | 29.58M | 7.13M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | -138.47M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 295.57M | 312.87M | 248.84M | 886.13M | 332.62M | 260.26M | 837.01M | 32.75M | 100.11M | 196.85M | 128.87M | 60.39M | 277.46M | 330.23M | 21.61M | 43.79M | 250.00M | 300.00M | 292.56M | 855.42M | 299.33M |
|
Cash from Investing Activities
|
| | | | -187.20M | -354.07M | -486.11M | -374.90M | 143.85M | 424.33M | 923.24M | -925.96M | -1180.52M | -157.89M | -975.93M | -968.78M | -632.25M | -85.61M | -655.42M | -1232.33M | -386.53M | -397.27M | -401.35M | -878.37M | -1950.88M |
|
Other financing activities
|
| | | | 342.04M | 795.97M | 699.15M | 172.95M | 144.30M | -113.80M | 3.30M | 323.92M | 642.93M | 626.35M | 346.50M | 1,076.93M | 53.78M | 1,096.29M | 0.08M | 937.17M | 196.51M | 1,154.06M | 0.05M | 1,246.54M | 726.62M |
|
Long-Term Debt Issuances
|
| | | | 200.00M | | | | | | | | | | | | 50.00M | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | 420.89M | 262.24M | 77.14M | | 23.00M | 34.61M | -0.00M | 43.24M | | | | | 10.00M | | | | | | | |
|
Short-Term Debt issuances
|
| | | | 37.88M | -2.53M | -3.40M | -52.67M | -4.74M | -25.21M | | | 20.00M | -20.00M | | | | -15.00M | | | -10.00M | | -106.62M | -460.19M | |
|
Shares Issued
|
| | | | 1.93M | 1.57M | 1.77M | 0.32M | 2.06M | 1.54M | 1.14M | 0.46M | 0.69M | 0.44M | 0.71M | 0.96M | 0.94M | 0.28M | 0.92M | 0.04M | 5.54M | 0.83M | 0.94M | | 1.07M |
|
Shares Repurchased
|
| | | | | | | | | 100.98M | 48.97M | 50.00M | | 87.00M | 112.99M | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | 8.90M | 3.20M | 9.15M | 9.16M | 9.17M | 16.50M | 16.15M | 15.83M | 15.75M | 22.78M | 22.18M | 20.66M | 20.66M | 26.14M | 25.82M | 25.82M | 25.85M | 29.30M | 28.78M | 28.78M | 28.79M |
|
Cash from Financing Activities
|
| | | | 247.12M | 355.93M | 409.97M | 22.71M | 125.60M | -316.91M | -95.25M | 182.38M | 593.97M | 491.25M | 211.94M | 1,107.35M | 71.18M | 1,026.76M | 16.98M | 906.31M | 161.01M | 1,118.05M | 229.15M | 752.53M | 1,390.58M |
|
Exchange Rate Effect
|
| | | | 1.61M | -1.19M | 0.07M | 0.08M | -0.02M | -0.45M | -0.01M | -0.44M | | | | | | | | | | | | -8.50M | -2.55M |
|
Change in Cash
|
| | | | 244.01M | 158.97M | 105.58M | -492.61M | 325.30M | 204.67M | 793.76M | -613.24M | -493.27M | 413.76M | -686.65M | 272.17M | -426.56M | 989.03M | -638.81M | -130.29M | -75.87M | 846.31M | -8.29M | -2.21M | -514.82M |
|
Beginning Cash Balance
|
1,099.08M | 1,380.26M | 1,394.85M | 1,089.94M | 1,089.94M | 1,333.95M | 1,492.92M | 1,598.50M | 1,105.89M | 1,431.18M | 1,635.85M | 2,429.61M | 1,816.37M | 1,323.11M | 1,736.87M | 1,050.21M | 1,322.38M | 895.82M | 1,884.86M | 1,246.04M | 1,115.75M | 1,039.88M | 1,886.20M | 1,877.91M | 514.82M |
|
Free Cash Flow
|
| | | | -677.46M | -110.06M | 31.64M | -841.84M | -116.49M | 97.70M | -34.23M | -419.23M | 179.72M | -169.60M | 27.34M | 583.60M | -465.50M | 47.89M | -0.37M | -254.27M | 149.65M | -599.46M | -456.08M | -167.87M | 18.04M |
|
Net Cash Flow
|
| | | | 242.41M | 160.17M | 105.51M | -492.69M | 325.32M | 205.12M | 793.77M | -612.80M | -493.27M | 413.76M | -686.65M | 272.17M | -426.56M | 989.03M | -638.81M | -130.29M | -75.87M | 846.31M | -8.29M | 6.29M | -512.27M |