|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.03M | 88.29M | 44.05M | 30.91M | -99.97M | -50.41M | -44.06M | 4.62M | 2.87M | -30.81M | 21.04M | 30.26M | 15.53M | 14.83M | -6.62M | 16.15M | -98.49M | -7.70M | 20.02M | -5.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 4.90M | 4.14M | 8.17M | 5.27M | 5.07M | 5.43M | 6.34M | 5.20M | 3.41M | 4.11M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 16.67M | -15.54M | -0.04M | 0.04M | 2.58M | -2.58M | 0.34M | 2.68M | 0.27M | 1.72M | | 4.54M | -4.54M | 4.06M | 5.65M | -2.77M | 0.21M | 27.54M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2325.31M | 29.76M | 34.62M | 2,176.42M | 1,200.18M | 734.35M | -3914.49M | 18.70M | 563.64M | -537.02M | 736.06M | 20.67M | 598.90M | 322.13M | 1,869.46M | 751.38M | 1,153.85M | 1,660.45M | 2,438.05M | 56.27M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1685.93M | -1128.18M | -1914.29M | -291.68M | -199.11M | 361.36M | -9.71M | 102.01M | -78.44M | -891.03M | -1148.36M | -954.17M | -1966.00M | -2088.37M | -853.98M | -1952.51M | -2113.24M | -2668.14M | -3360.64M | -4507.59M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | 3.70M | 10.09M | 5.45M | -2.91M | -4.58M | -4.21M | -5.82M | -4.37M | -3.95M | -3.78M | -4.84M | -2.98M | -1.72M | -2.61M | -2.94M | -2.73M | -3.16M | -4.16M | -2.86M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 4.27M | 4.11M | 3.97M | 3.74M | 4.41M | 3.81M | 3.67M | 3.67M | 3.75M | 3.77M | 3.47M | 2.85M | 2.82M | 2.79M | 2.75M | 2.71M | 2.33M | 2.27M | 2.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.50M | 55.79M | -31.15M | -8.90M | -66.95M | 13.81M | -17.13M | -9.92M | 10.80M | -1.86M | -9.35M | -2.41M | 47.34M | 60.37M | -81.11M | 96.49M | 18.69M | -130.42M | -2.85M | 18.78M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 662.32M | 638.09M | 651.26M | 660.99M | 499.41M | 506.11M | 336.12M | 343.43M | 382.26M | 400.92M | 422.48M | 476.66M | 572.61M | 699.91M | 1,019.02M | 683.44M | 1,020.46M | 1,341.87M | 1,617.69M | 1,456.77M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -7.25M | 23.05M | | 48.28M | 5.26M | 0.26M | 180.40M | 27.44M | 142.96M | 0.29M | 252.42M | 13.00M | 3.19M | 14.39M | 16.00M | 228.74M | 0.12M | 0.48M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.23M | 293.17M | 41.08M | 270.50M | -66.66M | -34.88M | 44.93M | 110.73M | 275.52M | 252.98M | 269.49M | 350.29M | 551.49M | 635.62M | 1,001.00M | 658.76M | 979.08M | 1,283.61M | 1,610.60M | 1,228.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | -1.50M | 18.86M | 0.56M | 3.19M | 0.31M | -2.03M | 3.36M | -8.54M | 2.78M | -2.78M | -1.40M | -0.50M | | -0.75M | 11.75M | 11.19M | -2.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 323.52M | 460.70M | 506.71M | 630.87M | 536.85M | 511.09M | -258.52M | 594.33M | 40.75M | 605.04M | 1,225.39M | 1,190.50M | 1,409.52M | 1,680.22M | 5,741.63M | 3,122.51M | 647.56M | 2,138.05M | 3,065.63M | 4,811.87M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500.82M | 400.58M | 366.19M | 308.58M | 417.50M | 147.74M | 274.24M | 128.97M | 115.94M | 206.34M | 453.38M | 256.99M | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,880.09M | 3,242.57M | 3,387.85M | 2,153.52M | 1,297.09M | 699.12M | 692.72M | 643.09M | 701.93M | 1,053.39M | 559.77M | 1,319.11M | 2,590.91M | 3,297.98M | | 3,122.51M | 3,693.20M | 4,419.26M | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,427.99M | 3,022.17M | 2,960.81M | 2,684.08M | 1,441.56M | 1,066.53M | 771.50M | 1,057.38M | 781.38M | 1,005.80M | 484.68M | 1,598.93M | 2,125.03M | 2,911.81M | | 2,823.61M | 3,711.34M | 3,808.40M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 19.99M | 1.70M | 67.63M | 0.14M | 0.13M | 0.14M | 0.16M | 0.15M | 33.48M | 90.69M | 0.13M | 0.10M | 0.12M | 0.11M | 0.11M | 0.13M | 0.15M | 0.04M | 0.10M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.64M | | | | | | | | | | | 7.51M | 29.56M | 14.76M | 1.12M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.92M | | | 0.03M | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.98M | 24.66M | -64.21M | 28.79M | 28.23M | 27.70M | -84.71M | 27.56M | 19.14M | 19.75M | 84.93M | 1.75M | 22.14M | 23.57M | -60.80M | 25.35M | 25.32M | 24.30M | -67.96M | 23.75M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,153.18M | 1,004.44M | 1,758.99M | -27.48M | 226.80M | -401.24M | -74.94M | -51.62M | -240.73M | 450.93M | 987.94M | 575.48M | 1,413.50M | 1,439.33M | -160.05M | 1,327.30M | 1,235.92M | 1,266.49M | 1,868.96M | 3,124.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.52M | 169.44M | -114.22M | -48.66M | -38.97M | -74.77M | -39.72M | 161.12M | -43.64M | -187.12M | 109.06M | -28.40M | -1.01M | -13.41M | -13.04M | 33.55M | 101.75M | -118.04M | 118.92M | -154.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1685.93M | -1128.18M | -1914.29M | -291.68M | -199.11M | 361.36M | -9.71M | 102.01M | -78.44M | -891.03M | -1148.36M | -954.17M | -1966.00M | -2088.37M | -853.98M | -1952.51M | -2113.24M | -2668.14M | -3360.64M | -4507.59M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.52M | 169.44M | -114.22M | -48.66M | -38.97M | -74.77M | -39.72M | 161.12M | -43.64M | -187.12M | 109.06M | -28.40M | -1.01M | -13.41M | -13.04M | 33.55M | 101.75M | -118.04M | 118.92M | -154.41M |