|
Net Income
|
17.89M | 17.45M | 20.02M | 20.26M | 21.01M | 21.05M | 19.33M | 21.21M | 21.58M | 22.22M | 22.17M | 19.66M | 30.12M | 33.25M | 33.26M | 33.26M | 34.63M | 34.81M | 35.05M | 33.48M | 34.71M | 31.79M | 41.48M | 39.11M | 38.81M | 37.06M | 56.74M | 17.98M | 61.71M | 66.27M | 64.41M | 63.95M | 63.64M | 67.21M | 65.97M | 63.28M | 40.18M | 52.69M | 103.78M | 106.90M | 94.84M | 92.15M | 73.85M | 81.66M | 95.61M | 102.58M | 99.77M | 98.31M | 92.46M | 96.16M | 79.39M | 86.81M | 96.51M | 95.27M | 94.41M | 84.31M | 120.72M | 130.75M |
|
Gains from Sales and Divestitures
|
| | | | | | | 735.00 | | | | 0.02M | | | | 0.06M | | | | 0.04M | | | | 0.05M | | | | 0.06M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -1.07M | | | 5.67M | | 0.41M | 10.91M | 20.17M | 8.75M | 24.93M | 24.82M | 9.37M | 2.15M | 5.37M | 5.19M | 1.42M | 10.20M | 7.77M | 32.48M | 20.95M | 10.86M | 6.23M | 37.11M | 8.60M | 22.15M | 3.67M | 29.61M | 11.80M | 12.08M | 40.93M | 34.29M | 38.93M | 15.59M | 42.50M | | | 8.21M | 5.99M | 4.79M | 15.76M | 11.59M | 4.02M | 25.34M | 58.48M | 52.22M | 8.17M | 3.97M | 38.14M | 52.38M | 1.24M | 2.96M | 4.93M | 13.17M | 8.80M | 2.78M |
|
Non-cash Items
|
| | | 1.07M | | | | 0.73M | | | | 5.14M | | | | 1.00M | | | | 10.67M | | | | 25.70M | | | | 8.76M | | | | 4.57M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
36.64M | 18.48M | 23.80M | 39.64M | 32.94M | 28.13M | 28.13M | 40.24M | 44.01M | 28.33M | 34.40M | 35.45M | 35.29M | 22.23M | 41.98M | 53.07M | 53.89M | 18.48M | 52.52M | 50.01M | 55.82M | 7.46M | 62.67M | 44.79M | 64.97M | -29.05M | 89.23M | 128.78M | 158.48M | -59.99M | 120.27M | 75.26M | 93.25M | -61.46M | 59.17M | 61.01M | 21.48M | | | 80.58M | 271.38M | 201.24M | 56.34M | 283.61M | 206.41M | 133.75M | 137.05M | 118.15M | 64.94M | 89.57M | 162.58M | 124.37M | 61.19M | 123.62M | 136.28M | 119.98M | 89.36M | 150.64M |
|
Change in Net Loans
|
-32.87M | 33.78M | -11.62M | -18.64M | -32.59M | 118.83M | 117.64M | 94.60M | -39.72M | 104.96M | 33.10M | 113.80M | 54.42M | 107.24M | 146.57M | 108.30M | -58.36M | 42.67M | 98.42M | 214.15M | 2.29M | 77.63M | 31.80M | -94.47M | 70.42M | -182.56M | -257.08M | -126.79M | -32.09M | 525.88M | -245.16M | 142.76M | 149.57M | 54.33M | 1.58M | 79.77M | 140.53M | | | -229.97M | -480.89M | -153.43M | -17.86M | 366.41M | 572.91M | 727.41M | 700.32M | 54.94M | 151.02M | 285.70M | 309.32M | 160.68M | 77.51M | 24.47M | 55.40M | 177.79M | 187.96M | 482.58M |
|
Capital Expenditures
|
1.80M | 1.71M | 1.83M | 2.68M | 1.27M | 1.95M | 1.16M | 0.83M | 0.61M | 0.91M | 1.59M | 2.88M | 1.74M | 2.52M | 2.04M | 2.58M | 1.50M | 0.78M | 1.66M | 1.32M | 0.79M | 1.67M | 1.69M | 3.12M | 1.68M | 1.12M | 8.32M | 3.24M | 0.76M | 1.40M | 2.28M | 1.34M | 1.75M | 2.36M | 2.69M | 4.28M | 2.01M | | | 2.73M | 3.80M | 4.83M | 4.02M | 3.51M | 2.62M | 5.73M | 5.01M | 3.45M | 3.28M | 1.75M | 3.21M | 4.77M | 2.97M | 1.58M | 2.80M | 3.90M | 4.17M | 4.22M |
|
Sales of Property, Plant and Equipment
|
| | 0.00M | | 0.16M | 1.96M | 0.09M | 0.03M | 0.08M | 0.12M | 0.00M | 0.00M | 11.41M | 0.01M | 0.00M | 1.67M | | 0.99M | 6.27M | 3.01M | 9.91M | 3.04M | 2.48M | 2.44M | 1.56M | 2.28M | 1.07M | 2.16M | 3.43M | 1.23M | 4.45M | 1.71M | 1.06M | 2.81M | 0.75M | 5.41M | 2.57M | | | 1.26M | 1.44M | 1.80M | 1.17M | 1.32M | 1.18M | 1.12M | 6.95M | 2.46M | | 0.07M | 0.71M | 0.15M | 0.23M | 1.95M | 0.03M | 0.02M | 0.34M | 1.08M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.49M | | 2.10M | 1.26M | -3.37M |
|
Acquisitions
|
| | | | | | | | | | | | 97.30M | | | -194.59M | | | | | | | | | | | | | | | | | | | | | | | | | | 629.11M | -39.42M | | | | | | | | | | | | | 77.48M | | |
|
Change in Acquisitions & Divestments
|
209.79M | 479.31M | 360.09M | 412.99M | 390.67M | 602.71M | 416.82M | 580.97M | 171.94M | 227.03M | 181.83M | 103.12M | 181.28M | 173.41M | 53.39M | 32.16M | 34.37M | 49.66M | 39.76M | 60.16M | 34.97M | 68.43M | 161.44M | 145.72M | 91.42M | 241.07M | 54.01M | 228.32M | 66.07M | 58.83M | 76.21M | -494.29M | 133.78M | 114.40M | 85.23M | 41.35M | 129.26M | | | 230.35M | 131.35M | 157.67M | 159.71M | 151.48M | 150.85M | 145.40M | -1070.97M | 184.06M | 297.37M | 199.00M | 638.15M | 416.32M | 699.36M | 639.69M | 703.74M | 586.15M | 331.72M | 663.72M |
|
Cash from Investing Activities
|
19.01M | 25.27M | 51.10M | 62.96M | 64.00M | -55.62M | -161.72M | -54.80M | 18.27M | -171.56M | -75.96M | -143.86M | 64.28M | -13.29M | -166.59M | -96.98M | 86.82M | -16.94M | -62.80M | -192.38M | 16.76M | -95.89M | -17.40M | 127.49M | -31.95M | 211.25M | 205.15M | -117.77M | -186.99M | -531.51M | 126.27M | -280.78M | -175.92M | -1.43M | -109.49M | -96.47M | -122.36M | | | -38.98M | 332.74M | -44.39M | -233.71M | -1303.60M | -774.65M | -740.40M | -629.01M | 91.43M | 265.21M | -68.03M | -249.63M | -2.43M | 222.54M | 185.46M | 165.91M | -18.67M | -255.15M | -402.77M |
|
Other financing activities
|
-1.61M | 16.61M | 68.25M | -357.90M | 63.79M | -20.24M | -105.84M | -237.51M | -70.10M | -104.88M | 27.80M | -73.46M | -63.65M | 165.54M | 8.22M | 152.88M | 31.88M | 206.31M | 222.80M | -27.56M | -16.96M | 19.60M | 262.54M | 142.94M | 265.51M | -440.07M | -95.19M | -658.92M | -184.10M | 184.91M | 260.72M | 197.07M | 164.85M | 244.88M | -308.48M | -271.20M | 161.89M | | | 812.76M | 171.97M | 249.32M | 291.04M | 125.08M | -446.91M | -162.72M | 63.48M | -18.23M | 85.48M | 307.35M | -1175.91M | 100.60M | 146.76M | 761.95M | -121.39M | 297.21M | -28.62M | 547.70M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | 275.00M | 70.00M | 525.00M | 175.00M | 75.00M | 15.00M | 490.00M | 175.00M | -40.00M | 80.00M | 725.00M | 70.00M | | | 795.00M | 50.00M | -30.00M | | 615.00M | 500.00M | -465.00M | 300.00M | 1,300.00M | 100.00M | -75.00M | 150.00M | 400.00M | | | 500.00M | | | | | | 500.00M | 1,400.00M | 2,500.00M | -600.00M | -800.00M | 400.00M | 1,450.00M | -250.00M | -950.00M | | | | |
|
Long-Term Debt Repayments
|
50.09M | 0.09M | 0.09M | 10.10M | 0.10M | 55.10M | 0.10M | 0.10M | 0.10M | 0.11M | 26.19M | 27.94M | 420.67M | 0.07M | 0.66M | 15.34M | 615.34M | 175.06M | 0.06M | 4.00M | 705.02M | 20.03M | 0.03M | 0.60M | 805.18M | 20.02M | 20.02M | 0.00M | 625.00M | | 10.00M | 120.00M | 960.00M | 155.00M | | 20.00M | 150.00M | | | 550.00M | | | 47.79M | | 20.00M | | 500.00M | 1,900.00M | | | | 1,500.00M | | | | 10.00M | | |
|
Short-Term Debt issuances
|
78.09M | -69.87M | 30.32M | -5.55M | 8.57M | 1.74M | 23.41M | 26.48M | -46.08M | 279.68M | -257.45M | 139.65M | 34.33M | -193.81M | -60.87M | -38.57M | -113.67M | 61.85M | -61.12M | 100.32M | -5.95M | 237.22M | -268.16M | -257.61M | -30.57M | -3.88M | 220.71M | -14.45M | -259.20M | -68.88M | 180.00M | -28.18M | -223.51M | -5.66M | 207.81M | 44.69M | 224.91M | | | 2.90M | -17.45M | -4.73M | -20.93M | 7.53M | -8.13M | 14.23M | 18.22M | 9.40M | 6.64M | 11.54M | 7.82M | 11.63M | -4.21M | -21.55M | -5.88M | -0.07M | -15.22M | 8.21M |
|
Shares Issued
|
0.31M | 0.00M | 0.07M | 0.16M | 0.09M | 0.03M | 0.00M | -0.00M | 0.23M | 0.45M | 0.93M | 0.76M | 3.92M | 2.36M | 0.90M | 2.71M | 2.80M | 1.76M | 2.03M | 1.28M | 0.82M | 1.27M | 2.58M | 195.25M | 0.32M | 2.22M | 0.75M | 1.32M | 0.30M | 0.55M | 0.43M | 0.22M | 0.64M | 0.38M | -0.35M | 0.60M | 0.28M | | | 3.46M | 0.90M | | 0.84M | 5.03M | 1.35M | 1.53M | 2.38M | 1.56M | 0.00M | 0.01M | 0.17M | 0.70M | 0.12M | 0.71M | 3.74M | 0.32M | 0.01M | 0.04M |
|
Shares Repurchased
|
0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | | | | 0.00M | | | | 0.00M | | | 0.00M | | | 0.40M | 35.58M | 15.34M | 49.40M | 12.07M | 6.03M | 16.39M | 1.17M | 0.61M | | | 11.21M | | | 0.00M | 26.06M | 53.39M | 0.01M | 0.00M | 1.37M | 0.00M | 0.01M | | 1.03M | 0.00M | 0.01M | | 20.35M | 32.55M | 26.50M |
|
Dividends Paid - Common
|
13.09M | 13.10M | 13.10M | 15.06M | 15.57M | 15.57M | 15.61M | 15.59M | 15.59M | 15.61M | 15.61M | 15.63M | 16.14M | 22.09M | 22.13M | 22.14M | 22.17M | 22.21M | 22.23M | 22.26M | 22.97M | 23.00M | 25.16M | 25.22M | 25.31M | 26.78M | 34.62M | 34.65M | 35.71M | 35.75M | 35.59M | 35.30M | 34.97M | 34.76M | 34.69M | 34.52M | 36.25M | | | 45.45M | 45.27M | 45.27M | 45.29M | 46.66M | 49.29M | 48.54M | 48.56M | 48.65M | 48.62M | 48.74M | 48.72M | 50.14M | 50.19M | 50.21M | 50.19M | 50.48M | 53.33M | 52.72M |
|
Cash from Financing Activities
|
13.74M | -66.45M | 19.88M | -69.46M | 56.88M | -89.13M | -103.29M | 10.31M | -131.72M | 159.62M | 4.56M | 182.99M | 63.18M | 127.06M | 0.51M | 205.71M | -226.28M | 248.06M | 101.64M | -8.75M | -25.08M | 285.06M | -28.23M | 143.74M | 199.78M | -438.52M | 41.65M | -91.87M | -498.49M | 545.25M | -84.78M | -28.78M | 234.94M | 143.81M | -227.10M | -103.20M | 600.22M | | | 712.47M | 110.14M | 199.32M | -98.02M | 64.91M | -576.37M | 304.50M | 312.27M | 532.45M | -556.49M | -529.85M | 501.94M | 11.77M | -157.51M | -259.11M | 81.22M | 216.63M | -129.71M | 456.16M |
|
Change in Cash
|
69.38M | -22.70M | 160.46M | -32.52M | 153.83M | -116.62M | -236.88M | -4.25M | -69.43M | 16.39M | -37.00M | 74.58M | 162.75M | 136.01M | -124.11M | 161.79M | -85.57M | 249.61M | 91.36M | -151.12M | 47.51M | 196.63M | 17.04M | 316.02M | 232.80M | -256.32M | 336.03M | -80.87M | -527.00M | -46.24M | 161.76M | -234.29M | 152.26M | 80.92M | -277.42M | -138.66M | 499.34M | | | 754.07M | 714.26M | 356.17M | -275.39M | -955.08M | -1144.61M | -302.14M | -179.69M | 742.04M | -226.34M | -508.30M | 414.89M | 133.70M | 126.22M | 49.97M | 383.41M | 317.94M | -295.49M | 204.03M |
|
Beginning Cash Balance
|
461.39M | 530.77M | 508.07M | 668.52M | 636.00M | 789.83M | 673.21M | 436.33M | 432.08M | 362.65M | 379.04M | 342.04M | 416.62M | 579.37M | 715.38M | 591.27M | 753.06M | 667.49M | 917.10M | 1,008.46M | 857.34M | 904.84M | 1,101.47M | 1,118.51M | 1,434.53M | 1,667.33M | 1,411.00M | 1,747.04M | 1,666.17M | 1,139.17M | 1,092.93M | 1,254.69M | 1,020.40M | 1,172.66M | 1,253.57M | 265.36M | 837.49M | 2,062.81M | 1,656.53M | 2,209.07M | 2,963.14M | 3,677.40M | 537.46M | 3,758.17M | 2,803.09M | 1,658.49M | 433.11M | 1,176.65M | 1,918.69M | 1,692.36M | 1,184.05M | 1,598.94M | 1,732.65M | 1,858.86M | 1,908.83M | 2,292.24M | 2,610.18M | 2,314.69M |
|
Free Cash Flow
|
34.83M | 16.77M | 21.97M | 36.97M | 31.67M | 26.18M | 26.97M | 39.41M | 43.40M | 27.43M | 32.81M | 32.57M | 33.55M | 19.71M | 39.94M | 50.50M | 52.39M | 17.70M | 50.86M | 48.69M | 55.03M | 5.79M | 60.98M | 41.66M | 63.29M | -30.17M | 80.92M | 125.53M | 157.73M | -61.39M | 117.99M | 73.93M | 91.49M | -63.82M | 56.48M | 56.73M | 19.47M | | | 77.85M | 267.57M | 196.41M | 52.33M | 280.10M | 203.79M | 128.03M | 132.04M | 114.71M | 61.66M | 87.81M | 159.37M | 119.60M | 58.21M | 122.03M | 133.48M | 116.09M | 85.20M | 146.42M |
|
Net Cash Flow
|
69.38M | -22.70M | 94.79M | 33.15M | 153.83M | -116.62M | -236.88M | -4.25M | -69.43M | 16.39M | -37.00M | 74.58M | 162.75M | 136.01M | -124.11M | 161.79M | -85.57M | 249.61M | 91.36M | -151.12M | 47.51M | 196.63M | 17.04M | 316.02M | 232.80M | -256.32M | 336.03M | -80.87M | -527.00M | -46.24M | 161.76M | -234.29M | 152.26M | 80.92M | -277.42M | -138.66M | 499.34M | | | 754.07M | 714.26M | 356.17M | -275.39M | -955.08M | -1144.61M | -302.14M | -179.69M | 742.04M | -226.34M | -508.30M | 414.89M | 133.70M | 126.22M | 49.97M | 383.41M | 317.94M | -295.49M | 204.03M |