|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.96M | 47.98M | 21.20M | 26.22M | 29.21M | 34.28M | 42.45M | -59.21M | 50.30M | 3.83M | 3.48M | 2.23M | 4.51M | 232.64M | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 0.32M | 0.31M | 0.04M | 1.01M | 0.41M | 0.38M | 0.67M | 1.72M | 1.11M | 0.45M | -3.68M | 1.38M | 0.52M | 0.81M | 5.76M | 2.42M | 0.66M | 1.29M | -2.41M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 3.50M | 6.25M | 1.36M | 9.30M | -0.20M | 2.90M | -28.80M | 0.34M | -0.71M | -0.09M | -4.33M | 28.49M | -3.89M | -3.10M | 2.30M | -1.05M | 0.12M | 0.34M | 23.58M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.15M | 649.60M | 519.74M | 502.62M | 381.95M | 344.08M | 320.97M | 220.97M | 216.33M | 339.70M | 347.91M | 245.67M | 263.63M | 302.29M | 292.97M | 302.67M | 260.00M | 279.31M | 332.69M | 304.75M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.34M | 271.46M | 59.08M | 101.57M | 61.87M | 88.80M | 77.80M | 68.05M | 2.56M | 23.78M | 106.37M | 64.19M | -58.54M | 16.71M | 59.50M | 99.26M | 82.42M | 37.61M | 66.24M | 57.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | -5.35M | -4.75M | -4.78M | -3.71M | -2.96M | -2.42M | -2.11M | -1.81M | -1.52M | -1.26M | -1.55M | -1.37M | -0.01M | 6.06M | 5.89M | 5.91M | 6.08M | 6.24M | 6.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | -18.90M | 20.58M | 8.86M | 7.58M | 16.30M | 39.17M | 104.69M | 7.39M | 1.46M | 1.07M | 24.45M | -127.28M | -2.93M | 16.27M | 5.40M | -12.43M | -8.36M | 16.77M | 19.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.64M | -6.77M | 0.68M | 2.05M | 22.86M | 8.16M | 29.50M | -3.16M | 7.95M | 20.83M | -20.26M | -9.71M | 6.69M | 26.41M | -14.01M | 13.46M | -1.91M | -2.88M | -3.75M | -1.31M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.38M | 11.28M | -99.75M | 59.88M | 134.45M | 540.40M | 635.46M | 615.02M | 295.24M | 117.63M | 204.75M | 144.32M | 114.10M | 160.05M | -50.28M | -2.89M | 156.34M | 227.96M | 89.18M | 136.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 1.52M | 17.16M | -15.66M | 1.83M | 12.05M | -8.39M | 1.90M | 2.72M | 2.24M | 2.59M | 32.54M | 5.05M | -2.14M | 1.99M | 18.59M | 2.51M | 2.36M | 1.46M | 5.62M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | -0.91M | 3.61M | 1.45M | 1.41M | 3.51M | -2.89M | 1.10M | 1.23M | -0.07M | 0.59M | 0.67M | 0.90M | 1.32M | 0.00M | | 0.80M | 1.01M | 0.43M | 2.74M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.14M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.78M | -217.73M | | 835.15M | 137.77M | 115.89M | -155.44M | -102.21M | 23.93M | 28.52M | 185.30M | -233.75M | 24.00M | 111.71M | -145.71M | 1,388.27M | 23.74M | 82.81M | -106.55M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -567.78M | 179.33M | -392.12M | -224.45M | -344.53M | -798.34M | -597.04M | -540.50M | -249.31M | -12.93M | -97.29M | -51.65M | -51.31M | 318.56M | 8.55M | 8.79M | -143.63M | -241.18M | -70.78M | -130.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 334.68M | 248.64M | 290.75M | 164.32M | 26.13M | -343.12M | -344.99M | 12.47M | 346.01M | 130.24M | 188.02M | 467.84M | -231.21M | 124.33M | -221.95M | -132.76M | -27.47M | 35.16M | 515.11M | -131.19M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.22M | -3.12M | -10.76M | 92.16M | -68.08M | -100.34M | 473.91M | -94.74M | 28.65M | -166.80M | -111.85M | 250.00M | -12.53M | -137.47M | 100.00M | -31.74M | 105.00M | 27.32M | -232.32M | 220.99M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | 1.00M | 1.00M | 1.00M | | | | 0.78M | | | | 0.85M | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.69M | 14.64M | 14.47M | 14.29M | 14.19M | 14.21M | 14.16M | 14.12M | 14.16M | 14.16M | 14.17M | 14.16M | 14.21M | 14.21M | 14.21M | 14.17M | 14.73M | 14.62M | 14.60M | 14.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.47M | 208.58M | 240.87M | 214.65M | -66.61M | -465.56M | 807.92M | 176.09M | 809.11M | -475.94M | -90.64M | 212.51M | -259.43M | -119.19M | -84.75M | -346.24M | 81.33M | 250.61M | 102.96M | 8.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -177.96M | 492.68M | -92.17M | 91.77M | -349.26M | -1175.10M | 3,311.56M | -3319.23M | 562.36M | -465.09M | -81.56M | 225.05M | -369.28M | 216.08M | -16.70M | -238.19M | 20.11M | 47.04M | 98.42M | -64.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.16M | 269.94M | 41.92M | 117.23M | 60.04M | 76.75M | 86.19M | 66.15M | -0.16M | 21.54M | 103.78M | 31.65M | -63.59M | 18.85M | 57.51M | 80.68M | 79.91M | 35.25M | 64.78M | 52.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -344.65M | 659.37M | -92.17M | 91.77M | -349.26M | -1175.10M | 288.68M | -296.35M | 562.36M | -465.09M | -81.56M | 225.05M | -369.28M | 216.08M | -16.70M | -238.19M | 20.11M | 47.04M | 98.42M | -64.82M |