|
Net Income
|
61.03M | 71.95M | 75.61M | 82.61M | 85.63M | 129.89M | 137.96M | 147.08M | 150.58M | 256.34M | 260.10M | 289.02M | 367.74M | 379.63M | 366.31M | 373.00M |
|
Depreciation and Depletion
|
5.85M | 5.23M | 6.97M | 7.79M | 7.91M | 9.35M | 8.38M | 7.89M | 8.91M | 10.26M | 9.33M | 13.46M | 16.58M | 18.24M | 17.19M | 15.71M |
|
Share-based Compensation
|
0.48M | 1.05M | 1.13M | 1.91M | 1.79M | 2.19M | 2.48M | 2.82M | 3.56M | 4.07M | 4.91M | 5.98M | 8.02M | 9.88M | 12.46M | 12.13M |
|
Deferred Taxes
|
-6.62M | 6.58M | 10.91M | 0.34M | 2.99M | 10.10M | 1.73M | 7.25M | 60.83M | 9.35M | 14.21M | -0.17M | 3.02M | 6.89M | -2.92M | -3.37M |
|
Gains from Sales and Divestitures
|
| | | 735.00 | 0.02M | 0.06M | 0.04M | 0.05M | 0.06M | 0.06M | | | | | | |
|
Gains from Investment Securities
|
-1.59M | 1.86M | 1.68M | 1.63M | 1.45M | 1.38M | 1.21M | 1.41M | 1.56M | 1.73M | 129.75M | 137.40M | 34.76M | 99.44M | 178.48M | 136.39M |
|
Asset Writedowns and Impairment
|
| | 20.41M | 7.38M | 7.33M | 6.48M | 0.05M | 0.03M | 0.06M | 1.31M | 3.62M | 3.80M | 5.10M | 2.01M | 0.94M | 0.22M |
|
Non-cash Items
|
| | 1.07M | 0.86M | 5.14M | 1.00M | 10.67M | 0.98M | 1.05M | 1.15M | | | | | | |
|
Change in Interest Receivables
|
-4.66M | -3.59M | 2.90M | -0.16M | 0.36M | -1.71M | 3.47M | 0.76M | 2.02M | 7.78M | -2.51M | -1.11M | -2.56M | 30.37M | 16.53M | -9.01M |
|
Change in Loans
|
70.28M | 48.26M | 72.97M | 135.58M | 151.36M | 93.87M | 146.34M | 160.02M | 2,455.21M | 2,041.51M | 2,513.72M | 6,521.20M | 6,566.30M | 2,238.09M | 887.40M | 673.91M |
|
Cash from Operations
|
53.66M | 100.82M | 118.57M | 129.44M | 142.20M | 152.57M | 174.90M | 170.73M | 253.93M | 294.04M | 151.97M | 140.45M | 609.54M | 760.82M | 435.24M | 445.45M |
|
Amortizatization of Intangibles
|
| | | | | | | | | -1.50M | -4.27M | -9.95M | -12.72M | -13.57M | -15.24M | -15.28M |
|
Depreciation & Amortization (CF)
|
6.82M | 6.79M | 7.34M | 9.72M | 11.68M | 1.57M | 0.75M | -8.72M | -21.57M | -21.06M | -20.53M | 13.46M | 16.58M | 18.24M | 17.19M | 15.71M |
|
Change in Accured Expenses
|
-7.36M | -3.30M | -14.65M | 7.72M | -6.49M | -4.39M | -1.22M | -8.08M | -2.19M | 9.20M | 20.07M | -8.61M | -12.96M | 3.87M | 18.78M | 2.59M |
|
Change in Net Loans
|
-239.31M | -468.11M | -29.35M | 298.47M | 212.14M | 416.52M | 296.88M | 17.25M | -496.02M | 391.38M | 285.25M | 619.98M | -882.15M | 2,367.06M | 800.97M | 318.05M |
|
Capital Expenditures
|
4.95M | 3.27M | 8.02M | 5.21M | 6.00M | 8.88M | 5.26M | 7.27M | 14.36M | 5.78M | 11.08M | 19.02M | 15.38M | 16.86M | 11.69M | 12.13M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.02M | 2.24M | 0.20M | 13.10M | 10.27M | 17.87M | 7.07M | 10.82M | 10.03M | 14.40M | 5.67M | 10.57M | 3.24M | 2.35M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | 23.45M | 12.49M |
|
Acquisitions
|
| | 49.09M | | | -97.30M | | -29.33M | -44.53M | | | -629.11M | -39.42M | | | |
|
Change in Acquisitions & Divestments
|
507.29M | 1,331.90M | 1,462.17M | 1,991.17M | 683.91M | 440.24M | 183.95M | 410.55M | 614.82M | -293.18M | 374.76M | 584.17M | 679.08M | -623.25M | 1,318.58M | 2,459.10M |
|
Cash from Investing Activities
|
545.16M | 631.92M | 158.34M | -208.14M | -373.11M | -212.58M | -185.30M | 30.96M | 266.68M | -873.01M | -383.32M | 137.59M | 15.65M | -3447.66M | 38.99M | 571.49M |
|
Other financing activities
|
485.86M | -591.73M | -274.65M | -299.80M | -220.64M | 262.99M | 433.41M | 408.13M | -928.66M | 458.60M | -169.94M | 2,271.51M | 1,525.09M | -421.08M | -801.30M | 887.92M |
|
Long-Term Debt Issuances
|
| | | | 345.00M | 790.00M | 705.00M | 795.00M | 815.00M | 950.00M | 1,475.00M | 500.00M | 500.00M | 1,900.00M | 1,500.00M | 250.00M |
|
Long-Term Debt Repayments
|
80.33M | 385.03M | 60.37M | 55.40M | 54.34M | 436.73M | 794.46M | 725.67M | 845.21M | 755.00M | 1,135.00M | 1,847.00M | 597.79M | 520.00M | 1,900.00M | 1,500.00M |
|
Short-Term Debt issuances
|
-555.38M | -29.73M | 32.99M | 60.20M | 115.79M | -258.92M | -12.62M | -294.50M | 171.82M | -176.26M | 23.33M | -232.35M | -40.21M | 31.85M | 35.40M | -20.00M |
|
Shares Issued
|
0.72M | 2.49M | 0.54M | 0.12M | 2.36M | 9.88M | 7.87M | 199.92M | 4.62M | 1.50M | 1.27M | 1.24M | 5.21M | 10.29M | 1.75M | 5.27M |
|
Shares Repurchased
|
1.18M | 0.01M | 0.02M | 0.01M | 0.09M | 0.00M | 0.00M | 0.00M | 0.00M | 100.72M | 35.67M | 21.32M | 11.21M | 79.46M | 1.38M | 1.04M |
|
Dividends Paid - Common
|
50.38M | 52.26M | 54.34M | 62.33M | 62.43M | 82.50M | 88.86M | 96.35M | 121.35M | 142.35M | 138.94M | 162.71M | 181.28M | 193.04M | 194.73M | 200.73M |
|
Cash from Financing Activities
|
-362.58M | -721.12M | -102.29M | -125.22M | 215.45M | 396.46M | 114.67M | 375.50M | -288.97M | -66.79M | 48.45M | 1,093.54M | 923.91M | 105.32M | -51.94M | -323.64M |
|
Change in Cash
|
236.23M | 11.62M | 174.61M | -203.93M | -15.46M | 336.45M | 104.27M | 577.19M | 231.64M | -645.77M | -182.90M | 1,371.58M | 1,549.10M | -2581.52M | 422.29M | 693.30M |
|
Beginning Cash Balance
|
-236.23M | -11.62M | 461.39M | 636.00M | 432.08M | 416.62M | 753.06M | 857.34M | 1,434.53M | 1,666.17M | 309.60M | -1371.58M | -1287.04M | 2,834.93M | 1,176.65M | 1,598.94M |
|
Free Cash Flow
|
48.71M | 97.55M | 110.55M | 124.23M | 136.20M | 143.69M | 169.64M | 163.46M | 239.57M | 288.26M | 140.88M | 121.42M | 594.16M | 743.96M | 423.55M | 433.33M |
|
Net Cash Flow
|
236.23M | 11.62M | 174.61M | -203.93M | -15.46M | 336.45M | 104.27M | 577.19M | 231.64M | -645.77M | -182.90M | 1,371.58M | 1,549.10M | -2581.52M | 422.29M | 693.30M |