|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 41.28M | 41.33M | 43.20M | 46.30M | 51.24M | 59.29M | 64.50M | 63.54M | 62.03M | 49.51M | 51.90M | 55.14M | 52.45M | 55.20M | 62.60M | 56.12M | 55.74M | 63.90M | 68.20M | 65.33M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 5.37M | 5.18M | 5.22M | 5.33M | | 5.29M | 5.29M | 5.22M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -333.00M | -334.00M | -334.00M | | -333.00M | -334.00M | -334.00M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | | | -1.13M | 0.52M | 0.02M | 0.01M | -0.51M | 0.32M | 0.01M | 0.02M | -0.35M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.70M | -0.69M | -0.79M | -1.60M | -0.67M | -1.53M | -0.53M | -1.70M | 0.41M | -0.48M | -1.32M | -0.30M | 0.38M | -0.21M | -0.60M | 0.20M | -1.45M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.88M | 0.90M | | 1.10M | 1.12M | 1.14M | | 1.20M | 1.21M | 1.23M | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -12.92M | 19.48M | -4.72M | -3.07M | -10.16M | -45.34M | 84.46M | 5.97M | 2.36M | -39.33M | | -20.11M | 12.73M | 29.03M | | 19.36M | 17.54M | -8.12M | | -21.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 42.72M | 85.34M | 71.67M | 61.17M | 41.42M | 45.02M | 71.66M | 77.16M | 76.78M | 32.05M | 114.30M | 28.26M | 88.00M | 112.74M | 36.43M | 62.82M | 100.73M | 51.94M | 64.07M | 58.91M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 9.36M | -5.88M | 25.84M | 13.99M | 8.21M | 12.57M | 7.62M | 9.24M | 7.39M | 13.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -70.30M | -33.17M | 172.09M | 111.93M | -223.07M | -20.28M | 221.61M | 118.46M | 74.71M | 182.35M | -832.82M | 84.59M | 61.52M | 41.52M | -424.61M | 12.68M | 56.75M | 69.36M | -365.74M | -46.97M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.12M | | 0.36M | 0.37M | 0.00M | 1.18M | | | | 0.29M | | | | 0.06M | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.00M | | 0.96M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.03M | | 0.04M | 0.03M | 0.04M | | 0.04M | 5.14M | 0.04M | | 0.04M | 0.03M | 0.04M | | 0.03M | 0.03M | | | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 18.14M | -12.32M | 622.83M | 96.11M | -264.70M | -84.24M | 260.47M | -111.46M | 111.64M | -94.42M | 2,054.53M | 52.35M | -521.85M | -486.02M | 1,462.54M | 492.86M | -347.94M | -42.09M | 148.22M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 822.54M | -229.47M | -19.50M | 193.17M | -557.88M | -330.40M | 279.55M | -713.63M | -259.24M | -207.86M | -17.42M | 187.82M | 419.24M | -16.45M | 282.51M | -241.48M | -28.19M | -27.61M | -33.92M | 257.30M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | | | | | | | | 200.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | -90.03M | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -4.48M | -4.11M | 31.69M | -3.90M | | | 7.79M | -4.76M | -18.84M | -31.42M | 143.61M | -35.14M | -36.14M | -36.75M | 263.33M | -41.36M | -45.42M | -30.35M | 263.82M | -42.43M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -21.85M | -21.80M | 152.83M | -21.83M | -21.82M | -21.84M | 152.84M | -21.98M | -21.85M | -21.43M | 151.44M | -20.51M | -20.12M | -19.72M | 139.93M | -18.77M | -18.36M | -20.45M | 135.30M | -19.99M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 796.21M | -255.38M | -49.05M | 167.44M | -579.70M | -352.24M | 257.70M | -740.37M | -374.93M | -260.71M | -71.92M | 132.18M | 362.98M | 23.12M | 217.28M | -391.64M | -191.97M | -78.41M | -83.62M | 327.63M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.29M | -24.22M | 7.61M | -29.95M | -67.64M | -41.70M | 47.84M | 5.81M | 18.35M | -26.11M | 23.50M | -4.23M | 2.18M | 86.28M | -87.92M | 15.85M | 44.69M | -7.51M | -1.17M | -10.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 188.85M | -464.43M | -130.18M | -77.36M | -756.14M | 137.53M | 609.02M | -749.53M | 452.06M | -42.04M | -104.78M | 101.98M | 642.20M | -308.92M | -18.98M | 97.56M | -638.37M | 39.88M | 189.06M | 226.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 42.72M | 85.34M | 71.67M | 61.17M | 41.42M | 45.02M | 71.66M | 77.16M | 76.78M | 32.05M | 114.30M | 28.26M | 88.00M | 112.74M | 36.43M | 62.82M | 100.73M | 51.94M | 64.07M | 58.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 838.93M | -170.04M | 22.62M | 228.61M | -538.28M | -307.22M | 329.36M | -663.21M | -298.15M | -228.66M | 42.38M | 160.44M | 450.97M | 135.87M | 253.71M | -328.82M | -91.24M | -26.47M | -19.55M | 386.53M |