|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.96M | 122.79M | 106.85M | 100.33M | 119.17M | 133.04M | 143.50M | 139.93M | 123.45M | 124.14M | 108.75M | 115.06M | 132.37M | 143.18M | 144.18M | 89.08M | 215.22M | 246.64M | 353.00M | 225.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71M | 6.40M | 6.53M | 8.49M | 9.31M | 10.51M | 7.33M | 11.42M | 7.71M | 9.36M | 7.38M | 5.87M | 7.16M | 7.87M | 7.10M | 8.25M | 10.65M | 9.54M | 8.56M | 9.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.94M | 24.72M | -38.85M | 49.07M | 41.94M | 32.89M | -0.36M | 3.13M | 16.86M | 52.69M | -70.73M | 2.14M | 7.08M | 8.11M | -28.19M | 95.11M | -11.28M | 18.88M | 15.04M | 24.71M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.01M | 0.00M | 0.01M | 0.03M | 0.03M | 0.02M | 0.36M | 0.37M | 0.03M | 0.01M | 0.35M | 0.01M | 0.01M | 0.40M | 0.41M | 0.00M | 0.45M | 0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.20M | -1.67M | 1.23M | | | -30.32M | 0.93M | | | -66.94M | 0.10M | 0.37M | | -61.56M | 0.03M | | 0.03M | -117.53M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.19M | | 0.19M | 0.17M | 0.16M | 0.14M | 1.03M | 0.13M | 0.11M | 1.54M | 1.12M | 0.06M | 0.04M | 0.03M | | 1.09M | 0.03M | 0.02M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.85M | -5.62M | -3.45M | 4.63M | 3.60M | 14.56M | 10.04M | 3.92M | -1.28M | 14.03M | 3.14M | 6.12M | -0.66M | 5.67M | -2.13M | 4.20M | -0.37M | 7.97M | -2.26M | 6.61M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1432.22M | -244.64M | 136.65M | 243.65M | 902.93M | 1,369.72M | -950.50M | 518.34M | -106.85M | 1,443.86M | 378.92M | 225.35M | 285.65M | 442.07M | 587.67M | 326.11M | 332.45M | -87.83M | 601.01M | 899.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.40M | 179.38M | -12.32M | 578.77M | 387.69M | 610.06M | 154.37M | 59.38M | 312.27M | 449.42M | -274.32M | 277.66M | 126.82M | -246.81M | 354.29M | -126.26M | 72.61M | 122.44M | 232.06M | 299.02M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M | 9.33M | -67.02M | 7.77M | 7.12M | 6.64M | -48.83M | -5.36M | 15.55M | 4.98M | -35.32M | -4.82M | -4.91M | -4.84M | -4.78M | -2.43M | -3.01M | -2.75M | -2.85M | -2.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.84M | -178.81M | -3.18M | 3.04M | -2.45M | -87.24M | -57.53M | 91.20M | -65.63M | 13.37M | -45.44M | -0.65M | -0.82M | -2.72M | 144.77M | -39.24M | 12.44M | 50.48M | -24.54M | -2.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.11M | 6.54M | 63.30M | -20.19M | -35.99M | 1.96M | 37.00M | 36.42M | -46.02M | -22.14M | 94.25M | 32.73M | -12.13M | 12.31M | 19.22M | -66.70M | 2.62M | -0.63M | 4.35M | -12.95M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.28M | 7.55M | 3.01M | 4.98M | 4.12M | 4.68M | 3.89M | 7.64M | 7.39M | 11.34M | 12.51M | 5.51M | 9.49M | 7.39M | 13.42M | 12.82M | 20.11M | 20.72M | 16.60M | 16.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.29M | -22.34M | 38.75M | 0.45M | 0.06M | 8.05M | -2.42M | 0.62M | 0.06M | 0.17M | 10.72M | 3.70M | -3.33M | 10.91M | -10.90M | 0.97M | 0.00M | 0.03M | 34.08M | 4.22M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -250.12M | | | | | | | | | | | | 1,040.77M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -177.39M | 110.28M | 654.74M | 158.64M | 167.68M | -313.11M | 0.01M | 25.50M | 230.31M | -110.06M | 45.07M | 59.38M | 182.47M | 164.30M | 105.41M | 38.18M | 7.12M | 0.00M | 0.14M | 39.89M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.87M | -508.38M | -898.64M | -1492.91M | -1364.82M | -833.15M | -1169.51M | -273.85M | -631.67M | -320.52M | -200.40M | -105.95M | -388.02M | -156.10M | -236.10M | 1,865.18M | -510.55M | -274.45M | -1059.37M | -1138.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 802.71M | 319.72M | 1,495.45M | 518.52M | -215.70M | -1524.29M | -558.66M | 51.45M | 340.67M | 193.66M | 113.99M | 129.68M | 0.09M | 0.09M | 422.77M | 70.87M | 0.12M | 0.13M | 0.13M | 729.75M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,150.00M | 2,700.00M | 500.20M | 700.00M | 1,150.00M | 1,400.00M | 1,450.00M | | 700.00M | 345.04M | 0.08M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,250.00M | 3,200.00M | 900.20M | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.15M | -2.69M | -78.50M | -10.83M | -100.41M | -112.20M | -1.39M | -12.31M | 37.34M | -68.14M | -24.12M | 65.51M | -12.29M | -4.08M | -23.41M | 164.43M | -48.78M | -36.47M | 24.12M | 25.17M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 1.90M | 0.53M | 0.41M | 0.30M | 0.81M | 1.34M | 1.17M | -0.53M | 0.71M | 1.57M | 0.39M | 0.43M | 3.17M | -0.76M | 0.09M | 1.24M | 1.26M | -2.12M | 1.40M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.32M | 36.02M | 50.27M | 88.81M | 29.57M | 0.88M | 0.07M | 3.42M | 3.61M | 0.39M | 8.65M | 15.94M | 0.14M | 0.60M | 0.07M | 11.18M | 0.10M | 43.03M | 181.52M | 160.44M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.33M | 34.33M | 34.23M | 33.92M | 37.01M | 37.86M | 37.87M | 38.33M | 38.57M | 39.57M | 39.70M | 40.76M | 39.65M | 41.24M | 41.24M | 55.83M | 54.81M | 60.65M | 60.01M | 60.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 642.64M | 222.82M | 1,334.21M | 385.36M | -394.65M | -1673.71M | -596.51M | 898.57M | -163.52M | -313.51M | 144.46M | 38.88M | 168.91M | 498.42M | 61.20M | 168.71M | 602.36M | -167.64M | 855.34M | 534.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.38M | -106.19M | 423.25M | -528.78M | -1371.79M | -1896.80M | -1611.65M | 684.10M | -482.91M | -184.61M | -330.26M | 210.58M | -92.29M | 95.51M | 179.39M | 1,907.62M | 164.42M | -319.65M | 28.03M | -305.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.68M | 171.83M | -15.34M | 573.79M | 383.57M | 605.38M | 150.48M | 51.74M | 304.88M | 438.08M | -286.83M | 272.15M | 117.33M | -254.20M | 340.88M | -139.08M | 52.50M | 101.72M | 215.45M | 282.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 430.38M | -106.19M | 423.25M | -528.78M | -1371.79M | -1896.80M | -1611.65M | 684.10M | -482.91M | -184.61M | -330.26M | 210.58M | -92.29M | 95.51M | 179.39M | 1,907.62M | 164.42M | -319.65M | 28.03M | -305.40M |