|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 51.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.14M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 768.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -618.99M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 13.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 15.82M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -12.34M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 252.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 25.78M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -522.89M | 522.89M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 505.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 182.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.44M | 22.81M | 18.48M | 14.73M | 5.49M | 3.18M | 2.19M | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.62M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 327.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -108.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -644.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -108.58M |