|
Net Income (Quarter)
|
-2.53M | -2.94M | -2.89M | -2.95M | -3.11M | -3.35M | -2.87M | -2.62M | -2.53M | -0.88M | | 0.04M | 1.70M | 2.71M | 11.55M | -7.30M | -9.19M | -7.37M | -9.04M | -6.37M | -4.14M | 0.95M | 4.57M | 4.14M | -81.35M | -36.49M | -32.27M | -29.84M | -25.44M | -6.66M | -92.10M | -31.18M | -60.81M | -22.75M | -13.41M | -19.90M | -10.63M | -0.39M | 0.23M | -48.09M | -78.47M | -34.33M | -26.90M | -24.65M | 9.37M | 27.17M | 10.83M | 40.82M | 182.11M | 43.20M | 23.55M | 13.70M | 10.10M | 5.01M | 10.11M | 12.25M | 14.92M | 14.41M | 9.72M | 11.70M | 38.18M | 44.24M | 41.56M |
|
Depreciation and Depletion (Quarter)
|
0.02M | 0.02M | 0.02M | | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.06M | 0.11M | 0.10M | -0.07M | 0.24M | 0.03M | 0.07M | 0.30M | 0.20M | 0.30M | | 0.53M | 0.90M | 1.87M | 3.15M | 7.03M | 8.32M | 10.54M | 11.26M | 11.59M | 12.49M | 13.48M | 13.66M | 15.02M | 13.45M | 17.97M | 22.81M | 19.50M | 19.09M | 16.11M | 16.29M | 17.80M | 19.80M | 19.77M | 17.72M | 18.25M | 20.55M | 18.09M | 16.74M | 18.13M | 14.20M | 15.12M | 14.08M | 14.80M | 17.71M | 16.81M | 17.44M | 15.69M | 17.77M | 16.74M | 16.15M | 11.89M | 15.83M | 14.41M | 10.27M | 11.54M | 9.45M | 9.53M | 9.54M | 8.52M | 9.06M | 8.50M | 8.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.06M | 0.07M | | | 0.01M | -0.00M | -0.01M | 0.04M | 10.26M | 0.01M | 3.13M | 6.27M | -0.12M | -0.01M | 0.73M | 18.51M | 0.25M | -0.02M | -0.07M | 0.04M | 0.04M | -0.03M | 0.03M | -0.76M | 0.76M | -0.35M | 261.18M | -260.83M | | -1.58M | 0.07M | | -0.24M | 0.00M | | 12.91M | -5.63M | -0.10M | -0.10M | -9.06M | 9.26M | -5.50M | -2.22M | 7.24M | -10.78M | -1.56M | 5.58M | -4.54M | 2.34M | 4.53M | 1.84M | 2.24M | -3.93M | 1.02M | 0.25M | -7.64M | 6.64M | -3.17M | 5.63M | -10.10M | 11.99M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 5.40M | 5.50M | 9.20M | 15.90M | 35.10M | | 9.16M | 20.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | 2.04M | 2.30M | 4.12M | -0.60M | 2.01M | | | 7.28M | 1.45M | 3.82M | 1.10M | 1.91M | 2.31M | 6.05M | 3.91M | 1.54M | 1.03M | 1.18M | 0.51M | -0.50M | -4.66M | -0.71M | 1.19M | -2.12M | -5.96M | 5.27M | 2.71M | 1.77M | 1.20M | 5.84M | 2.49M | 6.76M | 5.94M | 1.96M | -2.62M | -0.23M | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | -109.14M | 40.07M | 78.70M | | 436.61M | 265.58M | 366.38M | 462.52M | 635.56M | 622.14M | 760.99M | 955.22M | 1,020.26M | | | | | | | | | | | | | 66.12M | 63.01M | 64.72M | 246.34M | 191.50M | -156.72M | -410.56M | -59.46M | 42.79M | 9.04M | -37.06M | -19.61M | 29.60M | -96.39M | 23.80M | 34.96M | -50.74M | 189.09M | 452.05M | 944.64M | 928.16M | 1,052.70M | 825.75M | 295.17M | 448.38M | 868.77M | 902.13M | 1,048.06M |
|
Cash from Operations (Quarter)
|
-2.47M | -1.90M | -2.52M | -2.61M | -2.88M | -2.30M | -3.76M | -1.62M | -0.89M | -3.30M | -6.92M | 2.14M | | | 1.53M | 20.09M | 2.04M | 13.26M | 14.53M | 6.50M | 15.28M | 31.58M | 21.39M | 9.94M | -11.13M | -6.56M | 8.29M | -17.12M | -13.53M | -130.18M | -412.56M | 13.70M | -226.19M | -49.67M | -377.58M | 166.26M | -120.06M | -206.89M | -109.96M | -216.45M | 162.08M | 419.32M | 53.07M | -51.37M | 83.99M | 85.67M | 121.58M | 40.67M | 191.28M | 110.26M | 33.35M | 114.49M | -91.36M | -344.93M | -814.80M | -846.52M | -932.46M | -669.83M | -185.37M | -339.26M | -713.09M | -770.82M | -903.77M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 35.40M | 1.65M | | | | | | | 35.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
0.08M | 0.07M | 0.07M | 0.06M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | -0.01M | -135.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
-0.04M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.09M | 0.01M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 8.94M | 12.79M | 16.32M | 19.25M | 22.14M | 22.09M | 22.65M | 24.11M | 26.18M | 24.19M | 16.24M | 18.83M | 17.86M | 16.29M | 15.55M | 15.83M | 15.71M | 15.98M | 14.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.02M | 0.02M | 0.02M | | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.18M | | 0.17M | 0.30M | 0.30M | 1.43M | 1.01M | 1.30M | 1.80M | 3.64M | 4.69M | 3.80M | 4.50M | 6.05M | 6.66M | 5.90M | 6.50M | 8.51M | 10.25M | 9.80M | 10.30M | 13.80M | 11.70M | 11.20M | 12.30M | 14.84M | 15.86M | 12.80M | 12.80M | 18.12M | 13.73M | 11.60M | 11.40M | 9.97M | 11.77M | 9.90M | 9.00M | 13.62M | 11.04M | 9.30M | 9.50M | 11.55M | 12.35M | 10.60M | 10.30M | 11.95M | 12.67M | 2.18M | 11.28M | 19.75M | 13.91M | 1.21M | 16.88M | 16.64M |
|
Change in Receivables (Quarter)
|
0.54M | -0.53M | 0.01M | | 0.15M | 0.10M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
0.21M | -0.01M | -0.26M | -0.11M | -0.03M | -0.97M | 1.49M | 0.13M | 0.24M | 0.02M | -1.54M | 0.82M | | | 1.46M | -0.13M | 0.20M | -1.18M | 3.46M | -1.81M | 1.14M | -2.40M | 2.47M | -0.12M | 2.16M | -0.15M | 3.69M | -3.83M | 5.45M | -5.42M | 1.90M | -6.06M | 10.24M | -5.06M | -2.12M | 16.81M | -15.11M | 5.30M | -2.84M | -5.44M | -2.31M | 0.38M | 0.44M | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
-0.14M | 0.19M | 0.33M | 0.24M | 0.11M | 0.01M | 0.19M | 2.29M | 1.07M | 5.06M | -0.83M | 0.90M | | | 6.99M | 1.67M | 3.82M | 2.49M | 1.24M | 2.72M | 5.71M | 13.92M | -9.07M | 1.39M | 3.41M | 13.71M | 8.78M | -5.15M | -0.01M | 17.12M | -22.55M | -7.48M | -1.52M | -94.56M | 10.14M | -31.60M | 27.12M | -7.65M | -65.47M | -101.37M | -27.93M | -3.71M | 1.99M | -10.33M | 23.98M | -19.65M | 32.37M | -10.17M | -4.56M | 21.34M | -27.44M | -45.41M | -4.34M | -16.17M | -21.83M | -22.11M | 0.07M | 24.81M | -9.22M | -10.01M | 19.61M | -15.38M | 5.47M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.93M | 1.52M | 0.89M | 7.40M | 16.57M | 29.25M | 58.94M | 57.58M | 44.10M | 1,602.72M | 342.67M | 319.89M | 288.04M | -959.76M | 228.06M | -232.64M | -1.40M | 417.42M | 138.29M | 653.95M | -430.23M | 75.86M | 64.28M | 49.14M | 1,517.44M | 968.58M | 285.10M | -93.16M | -333.17M | -403.60M | -121.26M | -313.89M | 862.56M | -203.56M | -85.85M | 0.70M | -164.20M | -71.19M |
|
Capital Expenditures (Quarter)
|
0.01M | 0.05M | -0.01M | 0.11M | 0.14M | 0.08M | 0.06M | 0.10M | 0.19M | 0.76M | -2.65M | 1.41M | | | 0.97M | 0.39M | 8.99M | -8.25M | 19.44M | 1.18M | 14.77M | -12.48M | -0.49M | 10.48M | -7.35M | 35.91M | -37.95M | 7.91M | -5.84M | -0.71M | -0.65M | 13.61M | -11.65M | 35.93M | 15.10M | 15.94M | -10.61M | 33.65M | 11.69M | 11.44M | -10.41M | 23.56M | 6.56M | 6.37M | 8.62M | 9.45M | 9.98M | 21.57M | 15.78M | 17.30M | 14.82M | 16.40M | 15.86M | 15.98M | 11.27M | 11.78M | 12.87M | 12.44M | 17.22M | 13.07M | 90.69M | 21.00M | 15.58M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.24M | | -522.89M | 522.89M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.51M | 59.69M | 57.22M | 17.37M | 25.43M | 16.93M | 27.42M | 66.82M | 69.02M | 55.67M | 165.10M | 40.48M | 36.55M | 41.94M | 34.50M | 35.46M | 40.48M | 34.94M | -98.34M | 2.40M | | 200.00M | 3.82M | 106.19M | | | -2.45M | 24.99M | 24.66M | | 16.30M | 9.00M | 10.02M | 23.83M | 54.85M | 119.56M | 190.40M | 297.69M | 330.76M | 380.37M | 435.02M | 472.74M | 498.64M |
|
Cash from Investing Activities (Quarter)
|
-21.16M | -25.01M | -24.67M | -30.05M | -35.91M | -46.63M | -63.96M | -72.30M | -96.15M | -325.27M | 42.25M | -229.65M | | | -679.47M | -314.29M | -359.53M | -251.66M | -331.60M | -478.70M | -884.73M | -557.49M | -485.78M | -356.00M | 89.07M | -73.97M | 15.01M | 161.08M | 186.87M | 216.50M | 434.13M | 229.68M | 226.35M | 204.31M | 218.40M | 161.10M | 185.38M | 143.21M | 164.08M | 143.40M | 172.02M | 135.17M | 115.18M | 287.91M | -182.81M | -180.51M | -379.00M | -360.22M | -621.90M | -712.89M | -1114.78M | -336.41M | 78.52M | 325.79M | 448.80M | 216.88M | 486.97M | -594.13M | 498.09M | 450.46M | 337.02M | 595.88M | 548.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.69M | -0.67M | | 0.09M | -0.00M | 1.21M | 0.04M | -0.10M | | -0.10M | | | | -2.26M | 1.12M | 0.35M | -4.44M | 6.52M | -0.62M | 1.96M | 0.02M | -28.12M | -18.67M | -6.79M | -6.51M | 23.03M | -1.38M | -2.23M | -3.83M | -1.85M | -4.98M | -1.34M | -1.67M | -1.03M | -5.37M | -7.70M | -4.13M | -2.64M | -4.43M | -4.11M | -4.28M | -0.85M | -0.75M | -3.41M | -5.98M | -11.96M |
|
Long-Term Debt Issuances (Quarter)
|
28.62M | 35.00M | 39.43M | 47.57M | 55.69M | -14.11M | 25.60M | 38.12M | 138.99M | 131.06M | -40.31M | 88.85M | | | 350.44M | 204.95M | -155.14M | | | | 798.30M | -798.30M | | 586.16M | 593.94M | -1157.82M | 2,371.08M | | | 1,863.34M | -1582.84M | 504.62M | 431.85M | 556.84M | 632.18M | 396.50M | 618.45M | 836.78M | 1,092.21M | 979.54M | 71.01M | 54.50M | 90.21M | | | | | | | | | | | | | 250.00M | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
6.61M | 9.31M | 14.49M | -24.49M | 0.94M | 41.08M | 25.50M | -64.92M | 0.33M | | | | | | -0.37M | | | 0.31M | 49.38M | | | | | | | | | | | | | | | | | | | | | | | 9.12M | | | | | 326.86M | 102.65M | 80.59M | 39.03M | 230.07M | 38.97M | 49.52M | 13.69M | 9.81M | 6.98M | 7.23M | 2.07M | 2.92M | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.00M | 233.00M | 386.00M | 600.53M | 478.69M | 591.52M | 557.93M | 652.15M | 1,000.22M | 946.04M | -917.64M | 250.00M | 104.05M | 24.91M | 21.44M | 22.81M | 18.48M | 14.73M | 5.49M | 3.18M | 2.19M | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
0.01M | | | 0.00M | 0.00M | 0.07M | 0.02M | 0.06M | 0.28M | 0.49M | 0.29M | 0.48M | | | -0.86M | 0.09M | 2.11M | -2.20M | 1,000.00M | 0.86M | 2.43M | 4.38M | 3.99M | 4.85M | 0.98M | 4.75M | -5.34M | 4.31M | -1.45M | | 2.75M | 0.18M | 1.01M | 1.57M | 2.46M | 0.10M | 2.31M | | -1.59M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 19.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
24.39M | | | | | | -0.01M | 6.04M | 17.50M | 17.34M | 276.00 | | | | -17.34M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.03M | 1.88M | -1.65M | -0.26M | | | | | 50.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
44.89M | 24.14M | 23.40M | 28.73M | 35.05M | 71.53M | 60.23M | 80.45M | 113.07M | 356.27M | -16.06M | 226.27M | | | 653.38M | 309.50M | 361.84M | 252.12M | 1,104.18M | 476.55M | 485.79M | 614.65M | 508.72M | 306.37M | -88.85M | 28.36M | 68.61M | -154.03M | -156.56M | -219.21M | 55.50M | -255.77M | 23.81M | -259.23M | 251.96M | -401.15M | -134.84M | 38.02M | -42.09M | 19.52M | -294.96M | -483.27M | -83.74M | 105.85M | -179.51M | 342.03M | 81.27M | 669.70M | 419.12M | 519.52M | 1,186.79M | 781.78M | -432.78M | 130.68M | 309.89M | 437.85M | 312.58M | 1,344.78M | -385.60M | -168.35M | 230.14M | 246.29M | 439.74M |
|
Change in Cash (Quarter)
|
21.27M | -2.78M | -3.79M | -3.93M | -3.74M | 22.61M | -7.49M | 6.53M | 16.03M | 27.70M | 19.26M | -1.25M | | | -24.56M | 15.30M | 4.36M | 13.72M | 787.11M | 4.34M | -383.66M | 88.74M | 44.33M | -39.69M | -10.92M | -52.16M | 91.91M | -10.07M | 16.77M | -132.89M | 77.06M | -12.39M | 23.97M | -104.59M | 92.78M | -73.79M | -69.52M | -25.66M | 12.04M | -53.53M | 39.15M | 71.23M | 84.52M | 342.39M | -278.34M | 247.19M | -176.14M | 350.15M | -11.50M | -83.11M | 105.36M | 559.86M | -445.62M | 111.54M | -56.11M | -191.79M | -132.91M | 80.83M | -72.88M | -57.15M | -145.93M | 71.35M | 84.77M |
|
Free Cash Flow (Quarter)
|
-2.48M | -1.96M | -2.51M | -2.71M | -3.02M | -2.38M | -3.82M | -1.72M | -1.08M | -4.07M | -4.27M | 0.73M | | | 0.56M | 19.71M | -6.95M | 21.51M | -4.92M | 5.31M | 0.51M | 44.06M | 21.88M | -0.54M | -3.78M | -42.47M | 46.25M | -25.03M | -7.70M | -129.47M | -411.91M | 0.09M | -214.53M | -85.60M | -392.67M | 150.32M | -109.45M | -240.54M | -121.65M | -227.88M | 172.49M | 395.76M | 46.51M | -57.73M | 75.37M | 76.22M | 111.60M | 19.10M | 175.50M | 92.96M | 18.53M | 98.09M | -107.21M | -360.91M | -826.08M | -858.30M | -945.32M | -682.26M | -202.59M | -352.32M | -803.79M | -791.83M | -919.35M |
|
Net Cash Flow (Quarter)
|
21.27M | -2.78M | -3.79M | -3.93M | -3.74M | 22.61M | -7.49M | 6.53M | 16.03M | 27.70M | 19.26M | -1.25M | | | -24.56M | 15.30M | 4.36M | 13.72M | 787.11M | 4.34M | -383.66M | 88.74M | 44.33M | -39.69M | -10.92M | -52.16M | 91.91M | -10.07M | 16.77M | -132.89M | 77.06M | -12.39M | 23.97M | -104.59M | 92.78M | -73.79M | -69.52M | -25.66M | 12.04M | -53.53M | 39.15M | 71.23M | 84.52M | 342.39M | -278.34M | 247.19M | -176.14M | 350.15M | -11.50M | -83.11M | 105.36M | 559.86M | -445.62M | 111.54M | -56.11M | -191.79M | -132.91M | 80.83M | -72.88M | -57.15M | -145.93M | 71.35M | 84.77M |