|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | 38.49M | -7.94M | -22.51M | -25.72M | 35.26M | 27.17M | 43.84M | 39.64M | 31.00M | 30.03M | 35.83M | -3.77M | 30.17M | 30.19M | 23.70M | 24.38M | 17.62M | 18.36M | 12.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.50M | 0.72M | 0.63M | 0.67M | 1.02M | 1.23M | 1.25M | 1.26M | 1.80M | 2.09M | 2.13M | 2.15M | 2.25M | 2.32M | 2.24M | 2.32M | 2.40M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.08M | | | 3.12M | -3.12M | | -0.01M | 0.33M | 0.50M | | 1.51M | | -1.51M | 1.51M | | 9.80M | -8.71M | 8.71M | 2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | -2.78M | 9.27M | -7.54M | -3.95M | 4.15M | 7.90M | -0.54M | -0.19M | -1.81M | 3.45M | -4.38M | -1.69M | -3.75M | 3.06M | -7.71M | -3.56M | -1.36M | 3.49M | -2.89M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.54M | 52.01M | | | 35.18M | 27.10M | 106.21M | 40.26M | 137.83M | | 111.47M | 13.26M | 1,742.69M | 1,936.50M | 778.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.76M | 108.83M | -16.54M | -32.29M | 8.26M | 154.66M | 21.88M | 33.26M | 45.15M | 63.06M | 55.92M | 12.97M | 1.91M | 97.44M | -55.09M | 116.24M | 11.82M | -148.13M | 312.01M | -54.01M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 1.57M | 2.61M | 2.54M | 2.67M | 3.57M | 3.84M | 4.16M | 2.08M | 3.86M | 2.97M | 2.45M | 2.41M | 2.12M | 2.64M | 2.53M | 2.60M | 2.35M | 2.24M | 2.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.10M | 6.32M | 1.40M | 6.61M | -3.46M | 4.89M | 1.84M | 2.06M | 2.08M | 1.61M | 1.51M | 4.89M | 3.39M | 3.25M | 3.25M | 2.10M | 2.31M | 5.30M | 2.79M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | 1.29M | 1.29M | 1.30M | 1.29M | 1.44M | 1.64M | 1.91M | 2.90M | 1.96M | 1.42M | 1.42M | 1.39M | 1.41M | 1.38M | 1.38M | 3.43M | 3.40M | 3.42M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 4.45M | 0.40M | 4.36M | -2.14M | -3.31M | -1.01M | -1.57M | 2.07M | 0.91M | 2.48M | 1.65M | -4.42M | -0.92M | -1.52M | -1.95M | 0.92M | -0.35M | -0.67M | -1.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.50M | -0.91M | 0.24M | 0.30M | 39.58M | -30.09M | 0.22M | -6.32M | 0.26M | 5.85M | -0.33M | -1.52M | 4.16M | 4.18M | | -0.47M | 13.91M | -22.73M | 1.38M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.89M | 303.19M | 453.77M | 330.13M | 348.06M | 287.49M | 292.71M | 406.24M | 185.12M | 330.15M | 144.02M | 280.29M | 212.07M | 342.37M | 672.71M | 396.90M | 199.60M | 386.38M | 485.54M | 291.67M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 396.33M | 471.60M | -1254.72M | 636.47M | -636.47M | 1,964.21M | 263.51M | | 472.34M | -471.43M | 935.36M | 488.29M | 611.86M | 324.29M | 334.85M | 171.85M | 51.20M | -222.87M | 924.22M | 0.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.34M | 2,190.14M | 1,541.57M | -3729.67M | | | 22.30M | 195.18M | -177.77M | 42.24M | 6.99M | 60.91M | -75.77M | 28.84M | 16.05M | 5.50M | 10.54M | 2.27M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.22M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.76M | | 1,881.40M | | | 3,731.72M | | 225.15M | -97.49M | 59.38M | 231.75M | 41.76M | 15.13M | 33.42M | 29.73M | 35.44M | 145.83M | 1.07M | 1.63M | 2.91M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.01M | -246.05M | 1,573.61M | 2,262.86M | 1,133.38M | -194.20M | -104.78M | 422.81M | -142.34M | 274.34M | -174.00M | -139.33M | -389.91M | 108.81M | 264.96M | 286.94M | 238.87M | -52.11M | -92.90M | -246.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -4.38M | 9.12M | 0.74M | 7.71M | 0.02M | -8.35M | 1.38M | -1.12M | 0.01M | -0.27M | 0.88M | -0.88M | | 0.06M | 0.95M | 3.61M | -4.44M | -0.13M | 0.88M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -567.40M | 154.27M | -153.48M | 960.00M | -950.72M | 1,621.36M | | 43.62M | -43.62M | 46.84M | 12.87M | 27.95M | -27.95M | | | | | 107.00M | -107.00M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.80M | | 58.68M | | 23.67M | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 2.20M | | | | 11.04M | 5.54M | 3.67M | 5.50M | | 3.34M | 1.88M | 2.99M | | | | | | 14.37M | 39.82M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.90M | 20.48M | -42.06M | 36.74M | 36.85M | 36.55M | 36.47M | 36.37M | 36.22M | 36.22M | 1.99M | 36.30M | 36.23M | 36.23M | 128.82M | 1.47M | 36.45M | 36.45M | 36.44M | 35.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -132.08M | 160.53M | -1489.77M | -2269.24M | -814.01M | -155.63M | 11.39M | -409.27M | 92.05M | -151.44M | 43.67M | 30.80M | 245.61M | 41.89M | -366.88M | -375.94M | -52.01M | -78.68M | -177.79M | 251.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.31M | 23.30M | 67.29M | -38.67M | 327.63M | -195.17M | -71.51M | 46.79M | -5.14M | 185.95M | -74.41M | -95.56M | -142.39M | 248.14M | -157.01M | 27.24M | 198.68M | -278.92M | 41.32M | -48.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -346.56M | -362.77M | 1,238.18M | -668.75M | 644.72M | -1809.55M | -241.63M | 33.26M | -427.19M | 534.49M | -879.43M | -475.32M | -609.95M | -226.85M | -389.94M | -55.62M | -39.38M | 74.75M | -612.21M | -54.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.31M | 23.30M | 67.29M | -38.67M | 327.63M | -195.17M | -71.51M | 46.79M | -5.14M | 185.95M | -74.41M | -95.56M | -142.39M | 248.14M | -157.01M | 27.24M | 198.68M | -278.92M | 41.32M | -48.74M |