|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.79M | 71.75M | 56.19M | -27.59M | 114.98M | 140.15M | 200.74M | 146.60M | 155.04M | 147.88M | 132.48M | 120.28M | 121.23M | 143.80M | 153.87M | 144.66M | 125.41M | 182.57M | 216.62M | 233.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.50M | 6.69M | 7.79M | 10.00M | 9.20M | 9.54M | 9.12M | 9.27M | 9.78M | 10.04M | 9.68M | 9.27M | 9.50M | 9.65M | 9.55M | 10.81M | 11.76M | 12.83M | 12.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | 1.96M | 1.98M | 6.28M | 7.81M | 7.49M | 7.07M | 12.74M | 5.25M | 4.91M | 5.01M | 5.49M | 9.06M | 8.70M | 9.03M | 14.41M | 7.74M | 8.61M | 7.45M | 9.18M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.80M | 2.84M | 30.31M | | 0.21M | 5.70M | -19.02M | -0.83M | 88.50M | 70.81M | -155.40M | 2.43M | 12.75M | -8.09M | 0.69M | 2.17M | -1.34M | 8.75M | 1.69M | 10.78M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | -11.56M | 10.07M | -0.64M | 20.10M | 9.62M | 23.82M | -1.53M | 16.21M | 4.30M | 15.65M | -5.35M | 9.08M | -15.18M | 7.38M | -14.40M | 39.35M | 25.98M | 10.46M | -7.73M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.16M | 289.69M | 307.24M | 220.53M | 175.29M | 135.29M | 89.84M | 67.47M | 150.78M | 148.23M | 106.05M | 112.55M | 236.93M | 266.14M | 287.25M | 200.12M | 317.30M | 320.81M | 383.26M | 289.63M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.98M | 99.50M | 65.71M | 161.06M | 277.77M | 248.48M | 127.11M | 53.69M | 161.03M | 228.80M | 72.83M | 104.23M | 160.98M | 121.32M | 235.75M | 108.21M | 72.88M | 341.19M | 159.18M | 206.14M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.78M | -4.51M | -4.46M | 7.17M | 7.09M | 40.52M | -3.60M | 6.10M | 6.00M | 23.45M | 5.50M | 7.42M | 7.41M | 13.19M | 6.83M | 19.63M | 26.20M | 88.01M | 25.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 6.50M | 6.69M | 7.79M | 10.00M | 9.20M | 9.54M | 9.12M | 9.27M | 9.78M | 10.04M | 9.68M | 9.27M | 9.50M | 9.65M | 9.55M | 10.81M | 11.76M | 12.83M | 12.23M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 8.77M | 42.28M | -38.10M | 131.47M | 178.26M | 55.74M | -137.23M | 35.81M | 61.28M | -39.75M | -70.39M | 10.01M | -17.30M | 37.44M | -127.63M | -45.55M | 20.33M | -17.99M | -128.95M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.01M | -205.92M | 11.70M | 336.09M | 1,188.20M | 957.33M | 590.14M | 708.75M | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.53M | 6.36M | 7.92M | 9.59M | 7.87M | 11.28M | 9.16M | 10.46M | 6.95M | 10.66M | 10.30M | 8.48M | 9.37M | 5.67M | 6.76M | 5.80M | 8.80M | 7.59M | 21.88M | 12.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11M | 12.50M | 2.75M | | 0.45M | 1.28M | 1.41M | 0.96M | 1.14M | | | | 1.58M | | 1.19M | | 1.18M | | 0.15M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,912.63M | | | | | | | | | | | | | | -61.40M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.25M | 121.38M | -1173.49M | 54.90M | 1.90M | 0.63M | 47.53M | 24.74M | 26.91M | -49.04M | 45.13M | 318.81M | -25.57M | -290.49M | 1,078.81M | 10.19M | 668.52M | 1,403.35M | -2010.12M | 5.43M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.75M | -73.79M | -431.42M | 1,107.58M | -1386.16M | -599.95M | -806.98M | -640.09M | -651.06M | -270.46M | -257.27M | -766.14M | -190.50M | -298.00M | -117.32M | -270.55M | -414.39M | -451.09M | -698.77M | -1082.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.57M | 37.57M | -13.81M | 26.57M | 26.57M | 99.19M | 2,747.68M | -4.00M | 2,604.00M | -2485.75M | -97.31M | 750.00M | -707.73M | 1,357.73M | | -46.86M | 38.05M | 1,935.01M | 800.00M | 485.67M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | 1.50M | 0.01M | 1,100.00M | 574.87M | 427.63M | 750.15M | 900.00M | 200.00M | 400.00M | 825.00M | 475.00M | | 0.24M | 250.28M | 1,395.00M | 650.00M | 225.00M | 2,280.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | -20.88M | 17.03M | -18.19M | -33.10M | -38.12M | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.19M | -33.10M | -38.12M | -5.25M | -39.79M | -81.57M | -32.39M | 6.14M | -10.71M | -33.78M | 3.91M | 24.35M | 21.28M | -41.75M | -20.04M | -16.23M | 3.15M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.15M | 0.15M | 0.17M | 0.16M | 0.23M | 0.25M | 0.26M | 0.27M | 0.26M | -0.80M | 0.27M | 0.27M | 0.25M | 0.22M | 0.25M | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.41M | 0.02M | 70.08M | 0.32M | 0.53M | 0.25M | 43.71M | 0.10M | 0.45M | 0.04M | 7.18M | 1.28M | 0.29M | 0.14M | 13.54M | 7.96M | 25.20M | 25.10M | 104.07M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.20M | 23.21M | 23.22M | 40.78M | 40.90M | 40.91M | 30.83M | 41.09M | 40.93M | 40.93M | 28.84M | 41.06M | 44.66M | 44.65M | 32.56M | 48.69M | 54.85M | 54.86M | 42.51M | 56.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.88M | 280.62M | 390.27M | -114.11M | -70.20M | 355.11M | 606.67M | 971.92M | 573.98M | 507.21M | -303.93M | 426.35M | 323.07M | 135.21M | -82.03M | 174.16M | 910.30M | -16.06M | 683.15M | 804.64M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.35M | 306.33M | 24.56M | 1,154.53M | -1178.59M | 3.65M | -73.20M | 385.52M | 83.95M | 465.54M | -488.37M | -235.56M | 293.55M | -41.48M | 36.40M | 11.81M | 568.79M | -125.95M | 143.56M | -72.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.45M | 93.14M | 57.79M | 151.47M | 269.90M | 237.20M | 117.95M | 43.23M | 154.07M | 218.13M | 62.53M | 95.75M | 151.62M | 115.65M | 229.00M | 102.41M | 64.08M | 333.61M | 137.31M | 193.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.35M | 306.33M | 24.56M | 1,154.53M | -1178.59M | 3.65M | -73.20M | 385.52M | 83.95M | 465.54M | -488.37M | -235.56M | 293.55M | -41.48M | 36.40M | 11.81M | 568.79M | -125.95M | 143.56M | -72.03M |