|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.58M | 33.84M | 30.15M | 34.51M | 97.04M | 42.87M | 1.79M | 0.40M | 17.54M | 39.79M | 16.16M | 27.59M | 26.96M | 13.03M | 9.84M | 9.67M | 23.39M | 26.47M | 46.12M | 29.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | -7.36M | 0.30M | 4.56M | -3.94M | 13.56M | 5.22M | 0.13M | 12.21M | -12.08M | | 6.31M | 6.79M | 6.61M | -19.71M | 6.67M | 6.95M | 5.90M | -19.51M | 6.88M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 3.01M | 15.31M | 6.78M | 10.66M | -0.18M | 9.87M | -5.54M | -4.18M | -3.44M | -9.00M | -6.89M | 6.61M | -8.71M | -2.43M | -1.01M | 0.17M | 4.42M | -15.95M | -0.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 16.63M | 2.89M | 0.05M | 7.72M | -25.21M | -0.40M | | | 27.59M | 3.06M | 6.70M | 2.40M | -5.90M | 0.17M | 2.89M | -6.58M | 30.11M | -2.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.19M | 338.02M | 297.33M | 349.36M | 180.62M | 266.30M | -153.76M | 317.58M | 331.73M | 335.98M | -65.39M | 197.98M | 264.76M | 282.32M | 295.38M | 284.34M | 343.26M | 368.04M | 264.26M | 294.22M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.21M | -15.18M | 14.49M | 156.44M | -78.77M | 20.66M | -399.07M | 158.46M | 136.48M | 154.89M | -264.93M | 30.17M | 29.53M | 47.41M | 49.67M | -29.77M | 46.03M | 62.29M | 79.69M | 87.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.67M | -1.52M | -1.46M | -1.42M | -0.96M | -0.64M | -0.40M | -0.17M | 0.04M | 0.07M | 0.06M | 0.35M | 0.14M | 0.13M | 0.09M | 0.08M | 0.15M | 0.21M | 0.16M | 0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 5.33M | 5.47M | 5.41M | 5.15M | 5.07M | 5.15M | 5.19M | 5.25M | 5.49M | 5.33M | 4.98M | 5.34M | 6.31M | 6.65M | 6.97M | 6.78M | 6.67M | 9.97M | 6.94M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | -14.54M | 17.42M | 3.10M | 7.92M | -23.39M | 28.27M | -6.59M | -13.84M | -17.14M | 2.02M | -0.30M | 13.84M | -8.62M | 7.37M | 0.70M | -15.99M | 7.04M | -14.60M | -3.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 2.46M | -1.93M | -1.26M | 11.11M | -7.78M | -8.48M | 6.10M | -0.56M | -6.47M | 4.90M | 0.04M | 6.05M | 4.05M | 7.87M | -7.90M | 3.81M | 4.22M | 20.60M | -6.68M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -159.96M | -129.33M | 158.65M | 243.46M | 206.43M | 297.10M | 79.89M | 455.74M | 234.06M | 514.50M | -13.40M | 167.99M | 294.40M | 620.68M | 489.59M | 413.76M | 273.75M | 543.57M | 611.34M | 262.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.35M | 1.50M | 20.04M | 8.20M | 7.40M | 8.12M | 10.40M | 6.56M | 8.26M | 21.61M | 21.68M | 17.21M | -38.59M | 49.01M | 2.29M | 1.43M | -3.72M | 14.76M | 2.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 6.46M | 2.45M | 0.33M | | -0.33M | | | | 18.60M | 0.10M | 20.90M | -20.32M | 43.02M | | 0.22M | -0.22M | | 9.39M | 0.23M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | | | | 22.39M | 0.71M | | | 6.88M | 0.73M | | 0.52M | 0.81M | 0.02M | 0.13M | 0.26M | 0.14M | 67.14M | 0.76M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.54M | | 239.59M | 0.50M | | 129.34M | -129.09M | 21.32M | 27.92M | -48.98M | 3.50M | 43.49M | 34.19M | 35.72M | 38.04M | 31.84M | 45.73M | 46.76M | 47.81M | 48.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.75M | 65.75M | -197.86M | -253.21M | -203.62M | -446.39M | -113.90M | -592.85M | -244.92M | -548.65M | 46.68M | -217.97M | -331.24M | -684.99M | -465.21M | -464.52M | -322.92M | -619.29M | -497.46M | -273.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.83M | 295.78M | 295.43M | 525.12M | 518.58M | 249.16M | 480.02M | 537.07M | 457.12M | 124.53M | -1118.71M | 108.34M | 323.67M | 693.52M | 359.95M | 635.45M | 198.84M | 695.93M | 397.94M | 146.40M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.12M | 0.03M | 8.03M | 12.03M | 0.03M | 0.02M | 50.02M | 2,156.02M | 750.02M | 0.02M | 0.01M | 99.41M | 0.05M | 0.20M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 548.15M | 437.44M | 260.77M | 133.40M | 110.73M | 18.50M | 2.44M | 2,208.46M | 752.47M | 2.49M | 2.51M | 2.53M | 2.54M | 2.57M | 2.60M | 2.62M | 2.63M | 2.65M | 2.68M | 2.69M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | 0.37M | | 0.53M | 0.62M | -0.09M | 1.05M | 0.63M | | 0.77M | | 0.70M | | 0.75M | 0.86M | 0.76M | 0.79M | 0.95M | 0.48M | 0.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | 1.31M | 1.31M | 1.31M | 1.32M | 1.32M | 1.33M | 1.33M | 1.33M | -3.99M | 1.34M | 1.35M | 1.35M | -4.05M | | 2.74M | -1.78M | 4.53M | 1.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -253.26M | -142.37M | 40.09M | 400.79M | 406.80M | 196.92M | 526.24M | 480.95M | 453.38M | 120.41M | 266.01M | 202.66M | 319.76M | 688.72M | 357.75M | 629.75M | 195.38M | 786.69M | 390.23M | 137.25M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -196.72M | -91.79M | -143.28M | 304.02M | 124.42M | -228.82M | 13.27M | 46.55M | 344.94M | -273.36M | 47.77M | 14.85M | 18.05M | 51.14M | -57.78M | 135.46M | -81.51M | 229.69M | -27.54M | -48.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.77M | -15.53M | 12.99M | 136.40M | -86.96M | 13.26M | -407.19M | 148.05M | 129.92M | 146.62M | -286.54M | 8.49M | 12.32M | 85.99M | 0.66M | -32.06M | 44.61M | 66.01M | 64.93M | 85.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -196.72M | -91.79M | -143.28M | 304.02M | 124.42M | -228.82M | 13.27M | 46.55M | 344.94M | -273.36M | 47.77M | 14.85M | 18.05M | 51.14M | -57.78M | 135.46M | -81.51M | 229.69M | -27.54M | -48.77M |