|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.92M | 80.57M | 48.24M | 65.09M | 27.45M | 80.60M | 83.26M | 45.59M | 58.31M | 47.25M | 23.91M | 38.87M | 40.76M | 24.74M | 48.32M | 32.39M | 54.77M | -562.79M | 78.08M | 68.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74M | 5.00M | 3.28M | 3.94M | 4.22M | 3.31M | 3.84M | 4.86M | 3.16M | 1.60M | 2.57M | 4.41M | 3.12M | 1.33M | 2.42M | 5.29M | 3.32M | 3.93M | -1.77M | 3.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09M | -2.73M | -7.35M | -9.11M | 8.19M | -2.01M | -12.01M | 0.18M | 0.16M | -4.54M | 6.66M | -0.38M | 1.62M | 2.02M | -0.02M | 1.09M | 1.66M | 163.84M | -13.07M | -12.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | 0.49M | -0.23M | -3.63M | 5.18M | 4.30M | 16.25M | -4.12M | 4.66M | 6.93M | 12.07M | 0.35M | 3.84M | -0.93M | -2.46M | -5.84M | 3.04M | -16.06M | -0.32M | -2.50M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.45M | 228.96M | 306.44M | 210.44M | 145.64M | 111.18M | 80.12M | 50.93M | 78.97M | 75.43M | 59.67M | 59.99M | 78.36M | 80.68M | 64.68M | 63.43M | 68.07M | 74.24M | 77.07M | 76.04M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.56M | 43.59M | 57.88M | 60.52M | 117.33M | 48.35M | 95.99M | 98.75M | 60.19M | -38.50M | 420.54M | 57.59M | 86.06M | 199.41M | 82.86M | 32.80M | 77.64M | 223.40M | 115.66M | 40.31M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | 12.55M | 15.85M | 13.18M | 11.32M | 8.04M | 6.50M | -2.25M | -4.05M | -4.35M | -4.33M | -4.68M | -4.23M | -4.20M | -3.50M | -4.21M | -3.99M | -2.09M | -1.59M | -1.33M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.85M | 0.11M | 0.08M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.51M | 11.56M | 11.82M | 11.64M | 12.59M | 12.43M | 12.30M | 12.01M | 11.94M | 11.98M | 11.94M | 11.53M | 11.68M | 11.65M | 11.25M | 10.76M | 10.21M | 9.98M | 9.85M | 10.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.55M | 16.61M | -8.95M | -5.04M | 62.92M | -23.02M | -24.43M | -2.62M | 30.28M | -22.54M | -9.02M | 17.39M | 23.95M | 33.48M | -21.62M | -27.86M | 17.78M | 42.41M | -30.20M | -9.54M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.84M | -7.99M | 9.79M | 9.05M | -9.30M | -5.13M | 13.82M | -10.03M | -9.39M | 15.69M | 12.73M | -5.51M | -3.02M | 5.85M | -5.55M | -5.60M | -5.13M | -2.66M | 7.40M | -5.01M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 31.00M | 11.03M | 7.16M | 9.84M | 8.76M | 9.51M | 10.49M | 8.23M | 7.84M | 6.53M | 9.85M | 13.39M | 11.70M | 10.57M | 10.15M | 11.34M | 6.67M | 9.99M | 6.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.42M | 3.61M | 7.39M | 1.62M | 1.20M | 0.66M | 1.28M | 0.29M | 1.19M | 0.39M | 0.20M | 1.22M | 1.23M | 2.65M | 0.33M | 1.59M | 3.59M | 5.13M | 1.18M | 0.64M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.43M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.08M | 4.12M | 1.39M | 2.25M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 248.88M | 93.12M | -338.76M | | 762.09M | -760.22M | 1,136.05M | 1.48M | 294.77M | -295.56M | 302.11M | 114.21M | -77.36M | -35.48M | 80.11M | 19.11M | -18.50M | 2,362.61M | -2363.22M | 144.75M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1625.69M | -327.31M | 252.53M | -20.88M | -332.31M | -239.01M | -354.03M | -280.67M | -139.17M | 254.56M | -18.31M | -39.70M | -44.68M | 62.97M | 390.92M | -9.01M | 88.68M | 1,807.05M | -314.57M | -321.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | 61.98M | -61.98M | 0.83M | | | | 0.97M | -405.06M | 405.06M | -360.20M | 0.84M | -61.60M | 61.60M | -1702.55M | 0.84M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | -0.61M | -76.77M | -0.73M | -315.05M | -95.47M | 2,087.98M | 164.53M | 2,185.47M | 286.44M | -2636.44M | 575.00M | 850.99M | 1,224.01M | 725.00M | 725.51M | 754.49M | -1158.77M | 1,886.88M | 285.50M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.84M | 30.06M | 83.40M | 11.43M | -41.73M | 13.41M | -8.11M | -17.54M | -40.28M | -28.10M | 85.92M | -9.21M | -6.05M | -1.63M | 16.90M | 13.02M | -18.83M | -8.96M | 381.76M | -12.68M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.51M | 19.31M | 20.53M | 21.38M | 24.47M | 24.12M | 24.13M | 25.45M | 25.38M | 25.09M | 25.04M | 26.34M | 26.35M | 26.37M | 26.38M | 26.76M | 26.77M | 30.75M | 30.76M | 31.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.21M | -274.00M | -441.17M | -3.29M | -507.19M | -94.78M | 260.75M | 24.25M | 300.44M | -356.32M | -393.79M | -28.68M | -70.35M | -233.31M | -389.81M | -76.88M | -156.15M | -2031.30M | 267.20M | 118.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1566.34M | -557.71M | -130.76M | 36.36M | -722.17M | -285.44M | 2.71M | -157.67M | 221.46M | -140.26M | 8.44M | -10.79M | -28.97M | 29.07M | 83.97M | -53.09M | 10.18M | -0.84M | 68.30M | -163.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.24M | 12.59M | 46.85M | 53.37M | 107.49M | 39.59M | 86.48M | 88.26M | 51.96M | -46.33M | 414.01M | 47.75M | 72.67M | 187.71M | 72.29M | 22.64M | 66.31M | 216.73M | 105.68M | 34.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1566.34M | -557.71M | -130.76M | 36.36M | -722.17M | -285.44M | 2.71M | -157.67M | 221.46M | -140.26M | 8.44M | -10.79M | -28.97M | 29.07M | 83.97M | -53.09M | 10.18M | -0.84M | 68.30M | -163.43M |