|
Net Income (Quarter)
|
20.87M | 21.83M | 16.24M | 21.93M | 19.89M | 17.99M | 21.89M | -5.20M | 18.49M | 23.32M | 20.07M | 28.50M | 27.57M | 29.10M | 34.29M | 38.80M | 39.80M | 38.84M | 47.91M | 55.91M | 46.82M | 61.71M | 56.99M | 43.05M | 43.47M | 83.25M | 63.54M | 58.20M | 113.15M | 82.13M | 129.44M | 108.48M | | | 90.72M | 100.56M | -95.50M | 61.59M | 152.54M | 85.68M | 141.28M | 32.74M | 193.53M | 90.13M | 100.95M | 46.97M | 36.01M | 60.45M | 95.25M | 57.66M | 69.25M | 116.94M | 108.03M | 126.00M | 110.98M | 142.67M | 186.87M | 183.30M |
|
Share-based Compensation (Quarter)
|
| 0.48M | 0.48M | 0.40M | 0.47M | 0.45M | 0.46M | 1.48M | 1.52M | 1.52M | 1.52M | 1.49M | 1.49M | 1.49M | 1.49M | 1.45M | 1.47M | 1.51M | 1.51M | 2.26M | 2.29M | 2.02M | 2.02M | 1.61M | 2.87M | 2.20M | 4.45M | 2.78M | 3.67M | 3.67M | 3.67M | 3.74M | | | 4.63M | 4.62M | 5.12M | 4.42M | 5.40M | 5.81M | 5.71M | 4.49M | 6.90M | 6.85M | 6.81M | 6.79M | 8.74M | 8.81M | 8.76M | 8.76M | 9.23M | 9.19M | 9.08M | 9.20M | 6.60M | 9.23M | 9.28M | 9.89M |
|
Gains from Sales and Divestitures (Quarter)
|
| | 0.09M | | | | 0.09M | 0.07M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | | | | 0.18M | | | | 0.97M | | | | | | | | | | | | 0.25M | | | | 0.31M |
|
Gains from Investment Securities (Quarter)
|
| -0.13M | 45.07M | 14.32M | -13.53M | 15.65M | -15.65M | 0.59M | 1.70M | 2.56M | 1.59M | 1.07M | 2.49M | 1.11M | 5.07M | 2.97M | 27.28M | 2.32M | 140.33M | 4.07M | 1.31M | 1.33M | -3.99M | 43.05M | 43.47M | 83.25M | 63.54M | 5.12M | 113.15M | 82.13M | 129.88M | 1.17M | 1.70M | 4.80M | 23.81M | -20.44M | 113.09M | 51.47M | 27.64M | 20.92M | 45.67M | 70.57M | 100.22M | 98.38M | 106.62M | | 9.90M | | | | 0.50M | 0.49M | 1.24M | -0.69M | 0.22M | 0.02M | 6.18M | 15.75M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 4.14M | | 1.37M | 0.27M | | | | | | | | | 1.56M | 2.10M | | 5.98M | 6.92M | 1.74M | 3.04M | 34.56M | 6.89M | 17.27M | | 7.64M | | | 3.64M | 0.01M | 32.08M | -9.21M | -1.02M | 3.54M | 25.51M | 49.71M | 1.82M | -1.56M | 10.02M | 17.20M | -4.06M | 21.11M | 2.73M | | 5.29M | 8.18M | 8.62M | -0.72M | 5.09M | 14.21M | 1.14M | 5.92M |
|
Change in Loans (Quarter)
|
| | | | | | | -0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 33.50M | 32.79M | 38.80M | 27.14M | 44.51M | 47.12M | 38.71M | 38.45M | 51.87M | 40.75M | 49.54M | 44.88M | 62.54M | 51.30M | 57.60M | 63.73M | 78.72M | 79.90M | 78.06M | 88.70M | 92.84M | 77.95M | 103.29M | 89.80M | 129.71M | 141.08M | 127.18M | 159.72M | 170.34M | 168.55M | 113.94M | | | 139.07M | 190.38M | 181.45M | 197.36M | 175.97M | 202.35M | 187.28M | 156.53M | 132.20M | 172.99M | 166.85M | 153.68M | 111.36M | 170.38M | 171.02M | 164.98M | 151.47M | 184.10M | 184.88M | 228.97M | 181.95M | 239.26M | 226.71M | 230.62M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | -3.51M | -3.66M | -5.73M | -6.22M | -1.12M | -1.11M | -1.06M | -1.61M | -0.98M | -0.98M | -2.10M | -6.13M | -0.64M | -2.14M | -0.54M | -0.53M | -0.53M | -1.27M | 0.65M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.98M | 4.39M | 0.98M | 16.92M | 0.69M | 0.70M | 3.70M | 0.65M | 7.74M | -1.03M | 0.67M | 3.19M | 0.68M | -10.41M | 0.70M | 0.70M | 2.96M | 3.59M | -0.37M | 1.32M | 10.73M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 11.09M | 11.68M | 14.69M | 16.45M | 27.74M | 25.74M | 25.22M | 24.76M | 24.87M | 25.49M | 27.15M | 27.20M | 28.30M | 30.33M | 31.96M | 32.23M | 32.20M | 32.26M | 31.44M | 31.30M | 30.11M | 30.40M | 30.61M | 59.16M | 60.14M | 60.79M | 62.43M | 65.50M | 68.32M | 70.81M | 69.99M | | | 82.64M | 83.59M | 81.07M | 82.62M | 84.85M | 85.80M | 86.10M | 85.27M | 82.75M | 83.21M | 82.71M | 83.74M | 81.19M | 82.02M | 80.80M | 75.67M | 74.56M | 74.23M | 77.25M | 78.61M | 79.88M | 80.51M | 82.11M | 82.75M |
|
Change in Receivables (Quarter)
|
| 0.07M | -0.04M | 0.09M | 1.29M | 0.65M | -1.99M | 0.09M | -0.11M | -0.34M | 1.82M | -0.18M | -0.19M | 0.17M | 0.44M | -0.64M | 0.49M | 0.21M | -0.93M | 0.43M | -1.34M | 3.16M | 0.01M | 0.20M | -1.32M | 0.81M | 0.07M | -0.56M | -0.30M | 0.65M | 5.08M | 21.38M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.19M | 0.55M | 0.16M | | 155.56M | 79.10M | 57.10M | 98.55M | 7.32M | 52.01M | 35.20M | 104.80M | 29.23M | 14.34M | 45.90M | 37.42M | 60.10M | 62.76M | 21.33M | 6.40M | 126.24M |
|
Capital Expenditures (Quarter)
|
| | 23.23M | 9.14M | 7.86M | 326.18M | | 4.33M | -4.23M | | 86.61M | 7.99M | 6.22M | 5.90M | 376.52M | 8.33M | 8.98M | -14.91M | 30.11M | 4.70M | 3.66M | 4.32M | 5.23M | 5.60M | 5.75M | 276.94M | 5.89M | 16.32M | 606.53M | 336.90M | -919.28M | 15.70M | | | 27.73M | 19.02M | -19.73M | 48.09M | 4.01M | 15.29M | 72.63M | -46.98M | 13.55M | -5.57M | 29.74M | -20.59M | 4.78M | 8.41M | 15.88M | 15.43M | 6.94M | 35.21M | -19.87M | 15.48M | 20.17M | 12.77M | 21.23M | -20.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.78M | 0.03M | | 0.05M | | | | | 1.00M | 11.00M | 1.80M | | 4.83M | | 2.19M | | 0.00M | 3.63M | 0.30M | 0.10M | 0.02M | 0.26M | 26.60M | 14.70M | 0.00M | 2.39M | 41.40M | 21.00M | 104.85M | 45.80M | | | 18.09M | 38.03M | 61.05M | 63.70M | 70.80M | 50.00M | 65.00M | 7.68M | 0.02M | 0.54M | 0.09M | 758.39M | 0.45M | 61.84M | 199.00M | 323.74M | 10.09M | 34.80M | 40.70M | 93.39M | 120.88M | -120.49M | 263.67M | 18.71M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -113.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59M | | | 0.18M | 0.30M | 2.37M | 3.44M | 7.49M | 8.02M | 2.16M | 0.20M | 0.06M | 1.11M | 0.16M | 1.99M | 0.38M | 0.75M | 1.88M | 5.79M | 0.94M | 0.31M | 1.58M | -1.82M | 1.16M | 0.31M | 8.50M | 2.94M |
|
Cash from Investing Activities (Quarter)
|
| -6.67M | -195.29M | -22.94M | -336.98M | -8.87M | -26.03M | -5.67M | -7.66M | -6.70M | -237.61M | 10.03M | -27.39M | -210.83M | -162.52M | -11.46M | -33.50M | -24.84M | -529.04M | -120.38M | -319.91M | -20.67M | -86.98M | -18.53M | -106.18M | -226.05M | -46.66M | -673.78M | -35.19M | -425.90M | 20.96M | 16.35M | | | -55.15M | -41.59M | 40.77M | -33.09M | -396.33M | 9.19M | -65.01M | -72.02M | 177.34M | 99.83M | -4.75M | 170.43M | 2.66M | -187.33M | 72.58M | 111.32M | -47.45M | -208.52M | -133.46M | -281.73M | 19.26M | -463.55M | -83.80M | -11.71M |
|
Other financing activities (Quarter)
|
| 10.11M | -9.90M | 4.29M | -31.82M | -15.54M | 103.58M | -1.25M | 2.51M | 2.98M | 0.07M | 14.22M | 54.75M | 37.16M | -89.01M | 36.33M | 5.30M | 6.20M | 2.18M | 31.54M | 14.30M | 20.50M | 0.40M | 5.41M | 1.57M | 19.19M | 124.68M | 3.58M | 73.80M | 136.60M | 216.64M | 0.56M | | | 3.15M | 0.60M | -2.85M | 17.29M | 33.84M | 14.24M | 0.86M | 0.06M | 0.01M | 0.01M | 0.38M | -0.31M | 0.02M | -0.23M | 3.54M | 0.49M | 1.28M | -0.74M | 6.36M | -6.36M | | | 19.06M | 1.65M |
|
Long-Term Debt Issuances (Quarter)
|
| 20.50M | 135.10M | 6.00M | 265.00M | -74.44M | 583.21M | 117.00M | 57.00M | 115.00M | 280.00M | 400.00M | -308.00M | 180.00M | 440.00M | 155.00M | 46.00M | -141.65M | 451.64M | 120.00M | 470.00M | | | 689.82M | 300.00M | 714.18M | 134.12M | 350.00M | 529.00M | 255.00M | 170.00M | 148.00M | | | | | 177.00M | 912.74M | 1,905.13M | 185.00M | 130.00M | 55.00M | 420.21M | 95.00M | 82.19M | | | | 12.58M | 414.50M | | | 179.32M | | | | | 641.00M |
|
Long-Term Debt Repayments (Quarter)
|
| 57.50M | 50.00M | 100.10M | 44.00M | 121.00M | 214.00M | 48.00M | 73.00M | 123.00M | 52.50M | 290.50M | 72.00M | 80.00M | 284.00M | 213.00M | 41.00M | 5.00M | 84.00M | 446.00M | 200.00M | 433.00M | 62.00M | 91.00M | 425.00M | 723.00M | 442.00M | 370.00M | 269.00M | 502.00M | 203.00M | 215.00M | | | | | 241.62M | | 1,667.71M | 321.85M | 131.87M | | 66.90M | 407.99M | 7.90M | | 1.91M | 84.09M | 421.25M | | 41.88M | 848.25M | 252.66M | | 400.60M | 126.64M | 1.26M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 662.47M | | | | 1,210.00M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | | | | 1,177.49M | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| 23.09M | -23.08M | 0.00M | -24.07M | 63.41M | -71.53M | -1.25M | 32.60M | -30.10M | | 5.17M | 10.80M | 62.10M | 114.90M | 51.45M | 46.81M | | 91.40M | 0.53M | 56.62M | -55.57M | 233.80M | 440.02M | 0.02M | | | 2.38M | -1.89M | 22.92M | -3.75M | 2.12M | | | 1.80M | | -0.10M | 150.90M | 60.10M | 90.50M | 1.20M | -0.10M | | | | | 1.99M | 199.63M | 14.20M | 8.66M | 32.35M | 242.84M | 526.04M | 434.43M | 260.72M | 257.13M | 88.96M | -0.04M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.32M | 114.95M | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | 108.55M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 27.30M | 27.86M | 30.60M | 32.05M | 36.42M | 39.81M | 40.27M | 38.78M | 41.41M | 41.44M | 42.58M | 44.44M | 45.66M | 49.51M | 50.58M | 53.43M | 55.06M | 59.04M | 61.67M | 63.82M | 65.78M | 67.23M | 68.26M | 83.13M | 101.72M | 105.13M | 107.50M | 109.57M | 116.59M | 119.49M | 122.27M | | | 7.29M | 299.87M | -290.75M | 595.90M | 158.30M | 158.22M | -296.42M | 617.54M | 160.64M | 157.63M | 157.29M | 157.34M | 157.38M | 157.44M | 164.49M | 164.57M | 164.76M | 165.96M | 173.28M | 181.45M | 189.22M | 194.57M | 198.21M | 198.39M |
|
Cash from Financing Activities (Quarter)
|
| -31.11M | 164.03M | 57.17M | 236.60M | -36.40M | -15.36M | -36.58M | -29.17M | -39.44M | 186.48M | -57.21M | -17.35M | 152.38M | 105.97M | -22.24M | -48.80M | 6.83M | 384.00M | 60.09M | 239.53M | -100.41M | 13.07M | 610.89M | -658.65M | 86.65M | -104.20M | 550.69M | -100.88M | 254.89M | -128.41M | -183.79M | | | 235.16M | -459.24M | -223.45M | -38.02M | 108.56M | -162.84M | -120.69M | -166.14M | 161.24M | -597.99M | -190.72M | -161.97M | -166.42M | 124.74M | -41.84M | -389.79M | -186.02M | -299.20M | 268.13M | 243.41M | -347.70M | 588.96M | -139.05M | -940.46M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.11M | -0.10M | -0.10M | 0.27M | 0.01M | 0.16M | | | -0.43M | -0.01M | -0.22M | 1.19M | 0.14M | -0.03M | -0.13M | 0.04M | -0.41M | -1.15M | -1.67M | 0.33M | 0.28M | 0.21M | -0.35M | 0.30M | 0.30M | -0.28M | 1.62M | -2.22M | 1.82M | 3.84M | -1.45M | 1.11M |
|
Change in Cash (Quarter)
|
| -4.28M | 1.52M | 73.02M | -73.24M | -0.77M | 5.73M | -3.54M | 1.61M | 5.73M | -10.38M | 2.37M | 0.14M | 4.09M | -5.24M | 23.90M | -18.57M | 60.72M | -65.14M | 17.76M | 8.31M | -28.24M | 4.04M | 695.65M | -675.03M | -9.69M | -10.00M | 3.98M | 23.75M | -0.66M | 61.19M | -53.34M | | | 318.64M | -310.46M | -1.45M | 127.44M | -111.66M | 48.66M | 1.45M | -81.59M | 470.37M | -326.32M | -30.29M | 162.47M | -52.13M | 107.99M | 201.41M | -113.19M | -81.70M | -323.89M | 321.18M | 188.43M | -144.66M | 368.51M | 2.42M | -720.44M |
|
Free Cash Flow (Quarter)
|
| 33.50M | 9.56M | 29.66M | 19.28M | -281.67M | 47.12M | 34.38M | 42.67M | 51.87M | -45.85M | 41.56M | 38.66M | 56.64M | -325.21M | 49.27M | 54.75M | 93.63M | 49.78M | 73.36M | 85.04M | 88.52M | 72.71M | 97.69M | 84.05M | -147.23M | 135.19M | 110.86M | -446.82M | -166.56M | 1,087.83M | 98.23M | | | 111.33M | 171.36M | 201.19M | 149.27M | 171.96M | 187.07M | 114.65M | 203.50M | 118.65M | 178.56M | 137.11M | 174.27M | 106.58M | 161.97M | 155.14M | 149.55M | 144.53M | 148.90M | 204.76M | 213.49M | 161.78M | 226.50M | 205.48M | 251.21M |
|
Net Cash Flow (Quarter)
|
| -4.28M | 1.52M | 73.02M | -73.24M | -0.77M | 5.73M | -3.54M | 1.61M | 5.73M | -10.38M | 2.37M | 0.14M | 4.09M | -5.24M | 23.90M | -18.57M | 60.72M | -65.14M | 17.76M | 8.31M | -28.24M | 4.04M | 695.65M | -675.03M | -9.69M | -9.78M | 4.09M | 23.65M | -0.66M | 61.10M | -53.50M | | | 319.07M | -310.44M | -1.23M | 126.25M | -111.80M | 48.69M | 1.58M | -81.63M | 470.78M | -325.17M | -28.61M | 162.14M | -52.41M | 107.79M | 201.76M | -113.48M | -82.00M | -323.62M | 319.56M | 190.64M | -146.49M | 364.67M | 3.87M | -721.55M |