|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.92M | -90.33M | 135.73M | 261.96M | 491.18M | 161.87M | 189.76M | 163.22M | -13.27M | 228.28M | 148.03M | 31.19M | 146.81M | -164.33M | 144.80M | 86.14M | 73.40M | 4.68M | 19.56M | 22.74M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.02M | 1.96M | 1.84M | 2.19M | 1.31M | 1.24M | 1.27M | 1.19M | 2.72M | 2.62M | 2.57M | -0.91M | 2.99M | 3.17M | 3.19M | -1.35M | 3.39M | 3.34M | 3.36M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.00M | 0.01M | -0.01M | | 0.00M | 0.06M | 0.14M | 0.13M | 0.26M | 0.10M | 0.03M | 0.18M | 0.01M | 0.43M | 0.10M | 0.15M | 0.01M | 0.26M | 0.01M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.96M | -1.64M | 2.16M | 2.10M | 0.93M | 20.34M | 15.15M | 14.95M | 10.87M | 4.63M | 11.14M | 0.96M | 0.80M | 67.71M | 9.83M | -80.50M | 82.94M | 3.72M | 8.81M | -22.01M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 60.66M | 106.50M | 112.80M | 43.14M | 36.00M | 65.00M | 39.00M | 64.00M | 104.50M | 116.50M | 133.00M | 61.00M | 181.50M | 48.50M | 157.70M | 132.60M | 169.63M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.16M | 122.32M | -4.23M | 131.84M | 0.87M | 145.51M | 30.88M | 120.18M | 41.20M | 116.21M | 30.07M | 120.91M | 53.43M | 36.71M | 63.83M | 150.25M | -43.26M | 82.31M | 38.93M | 105.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | 3.15M | 3.26M | 3.25M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.82M | 2.15M | 11.40M | 6.80M | 7.06M | 1.97M | 12.39M | -8.64M | 23.02M | 1.70M | 12.74M | -9.53M | 24.91M | 8.18M | 8.26M | -14.19M | 31.61M | 0.67M | 0.65M | 25.59M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 2.02M | 1.96M | 1.84M | 2.19M | 1.31M | 1.24M | 1.27M | 1.19M | 2.72M | 2.62M | 2.57M | -0.91M | 2.99M | 3.17M | 3.19M | -1.35M | 3.39M | 3.34M | 3.36M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.95M | 47.87M | -51.10M | 50.97M | -39.46M | 66.97M | -29.75M | 64.52M | -21.35M | 62.21M | -38.11M | 60.46M | -33.52M | 42.97M | -21.84M | 28.74M | -18.33M | 20.00M | -19.64M | 3.16M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.65M | 43.06M | 588.55M | 505.19M | 667.44M | 904.90M | 812.18M | 150.12M | 563.11M | 456.74M | 843.48M | 141.86M | 570.51M | 500.38M | 861.87M | 583.91M | 502.36M | 268.52M | 914.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,719.10M | 4.14M | 4.59M | 3.64M | 5.36M | 4.53M | 5.70M | 4.35M | -6.87M | 1.08M | 1.60M | 1.52M | 1.96M | 1.27M | 1.11M | 1.27M | 1.04M | 0.32M | 0.63M | 0.48M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -400.00M | 400.00M | | 25.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.16M | -456.02M | -72.82M | -578.48M | -521.66M | -674.08M | -920.49M | -797.34M | -65.89M | -513.01M | -811.26M | -406.00M | -88.52M | -492.71M | -455.68M | -824.51M | -549.47M | -463.76M | -241.26M | -909.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | | | | | 2.01M | 0.10M | | | | 0.09M | | | | 3.58M | 2.16M | 0.72M | 3.93M | 0.50M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 700.72M | 704.83M | 754.43M | 516.16M | -1975.42M | 724.30M | 1,287.33M | 129.39M | 2,152.17M | 432.37M | 1,314.35M | 740.14M | 2,033.87M | 595.74M | -595.74M | 35.28M | 2,139.72M | 1,243.99M | 518.51M | -192.62M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.91M | 342.30M | -51.16M | 373.67M | 571.13M | 608.00M | 930.70M | 575.77M | 51.68M | 398.40M | 712.22M | 298.28M | 170.37M | 440.53M | 474.40M | 572.62M | 482.06M | 503.94M | 249.67M | 740.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.91M | 8.60M | -128.21M | -72.97M | 50.34M | 79.44M | 41.10M | -101.39M | 26.98M | 1.60M | -68.97M | 13.19M | 135.28M | -15.47M | 82.55M | -101.64M | -110.67M | 122.49M | 47.33M | -63.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1699.94M | 118.18M | -8.82M | 128.19M | -4.49M | 140.98M | 25.18M | 115.83M | 48.06M | 115.13M | 28.47M | 119.39M | 51.48M | 35.44M | 62.72M | 148.97M | -44.30M | 81.99M | 38.30M | 105.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.91M | 8.60M | -128.21M | -72.97M | 50.34M | 79.44M | 41.10M | -101.39M | 26.98M | 1.60M | -68.97M | 13.19M | 135.28M | -15.47M | 82.55M | -101.64M | -110.67M | 122.49M | 47.33M | -63.71M |