|
Net Income
|
-34.46M | -236.41M | -173.10M | -237.34M | 12.03M | -11.34M | 9.90M | 11.53M | 6.50M | 10.57M | 5.26M | 11.77M | 229.96M | 15.50M | 15.91M | 15.40M | 16.36M | 17.62M | 18.25M | 17.67M | 17.81M | 17.89M | 18.21M | 22.30M | 25.27M | 25.87M | 27.22M | 23.52M | 28.27M | 27.95M | -11.92M | 37.66M | 39.63M | 43.67M | 45.17M | 44.26M | 44.09M | 48.36M | 49.01M | 31.88M | 25.10M | 47.61M | 59.50M | 73.71M | 70.26M | 73.82M | 52.02M | 48.02M | 66.84M | 81.16M | 81.45M | 62.30M | 63.29M | 47.87M | 14.09M | 62.63M | 66.61M | 47.35M | 75.80M | 71.41M | 78.73M | 91.49M |
|
Share-based Compensation
|
| 0.46M | 0.57M | 0.55M | 0.21M | 0.73M | 0.66M | 0.58M | 0.36M | 0.47M | 0.56M | 0.63M | 0.73M | 0.81M | 0.88M | 1.12M | 1.11M | 1.09M | 0.99M | 0.99M | 1.19M | 1.17M | 1.06M | 0.92M | 0.91M | 1.43M | 1.24M | 1.32M | 1.83M | 1.21M | 1.47M | 1.15M | 1.13M | 1.80M | 1.98M | 1.99M | 4.02M | 1.68M | 1.68M | 2.49M | 1.76M | 1.68M | 1.95M | 1.51M | 1.63M | 1.67M | 1.74M | 2.49M | 2.37M | 1.79M | 2.06M | 2.48M | 2.31M | 2.30M | 1.84M | 2.40M | 2.59M | 2.74M | 3.07M | 2.32M | 2.89M | 2.97M |
|
Deferred Taxes
|
| | | | | | | | | | | | | 8.93M | 8.40M | 9.78M | 8.94M | 9.40M | 10.11M | 8.67M | 9.85M | 9.98M | 9.80M | 13.55M | 15.87M | 15.88M | 14.42M | 19.06M | 16.63M | 16.12M | 47.76M | 10.22M | 12.56M | 13.55M | -3.71M | 0.66M | 0.68M | 10.81M | 2.76M | 1.29M | -3.65M | 2.54M | 2.48M | 9.17M | 5.45M | 6.67M | -0.50M | 2.31M | 2.05M | 1.70M | 4.86M | 8.10M | -2.50M | 9.05M | -8.26M | 4.06M | -2.25M | 1.32M | 4.06M | 0.17M | 3.38M | -1.43M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -17.91M | -12.13M | -60.60M | 0.10M | -0.97M | -6.93M | -2.20M | -24.90M | 0.00M | 0.94M | 1.66M | -7.12M | 0.32M | 0.43M | 1.32M | 0.72M | 0.45M | 0.55M | 1.80M | 0.99M | 0.66M | -8.76M | 2.01M | 0.62M | 0.61M | 0.52M | 0.74M | 3.91M | 0.19M | 0.81M | -0.94M | -0.36M | 0.00M | 6.16M | 0.55M | 0.08M | 0.63M | 0.42M | 4.33M | 4.25M | 4.49M | 2.81M | 5.75M | 2.68M | 4.23M | 2.93M | 12.55M | 10.46M | 6.67M | 38.50M | 74.32M | 48.60M | 11.52M | 9.21M | 4.35M | 93.48M | 4.20M | 10.31M | 11.24M | 10.71M | 7.10M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 0.29M | | | | | | | | | | 20.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| -2.08M | 15.28M | -10.54M | -5.96M | 2.64M | 1.83M | 0.93M | -6.16M | 11.93M | -1.75M | -10.53M | 0.86M | -7.16M | -1.67M | 0.61M | 3.98M | 5.09M | -6.27M | 1.99M | 4.94M | -1.36M | 1.14M | 2.35M | 3.57M | 0.52M | -0.94M | -13.39M | 9.22M | 4.58M | -5.65M | -8.83M | 8.32M | -7.49M | -8.39M | 7.41M | 19.94M | 8.34M | 3.86M | 31.48M | 9.52M | 28.88M | -23.15M | 59.55M | -66.78M | -29.77M | -24.32M | -85.32M | -34.51M | -16.57M | -8.13M | 4.70M | 6.71M | 10.01M | -4.10M | 5.13M | 11.18M | 0.48M | 7.73M | -20.19M | -0.20M | -2.34M |
|
Cash from Operations
|
| 88.01M | 2.23M | 30.80M | 74.25M | 43.85M | 2.99M | 33.15M | 59.17M | 46.89M | 43.86M | 53.60M | 51.95M | 56.79M | 29.32M | 27.02M | 12.92M | 23.09M | 36.25M | 26.35M | 30.15M | 46.10M | 10.84M | 2.87M | 27.99M | 54.96M | 54.10M | 62.57M | 35.02M | 49.44M | 60.93M | 72.49M | 43.90M | 83.79M | 69.82M | 35.89M | 12.80M | 47.42M | 57.82M | -10.79M | 26.43M | 37.99M | 105.06M | 34.66M | 127.79M | 120.45M | 76.41M | 200.48M | 146.93M | 160.99M | 98.91M | 90.09M | 94.93M | 87.17M | 21.77M | 88.81M | 105.09M | 7.74M | 148.09M | 98.63M | 96.84M | 123.09M |
|
Amortization of Goodwill
|
| 210.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | |
|
Depreciation & Amortization (CF)
|
| 4.21M | 4.43M | 4.74M | 4.63M | 5.30M | 6.41M | 6.80M | 9.71M | 7.97M | 8.08M | 7.50M | 7.07M | 6.27M | 5.54M | 4.93M | 5.04M | 5.13M | 4.85M | 5.16M | 5.74M | 5.89M | 5.86M | 7.09M | 7.29M | 8.23M | 7.36M | 6.39M | 6.54M | 7.21M | 7.36M | 10.49M | 6.58M | 7.42M | 6.49M | 6.37M | 6.18M | 5.46M | 5.94M | 1.89M | 3.31M | 0.13M | -13.92M | -0.68M | -2.28M | -5.12M | 6.02M | 11.45M | 10.64M | 12.62M | 11.99M | 12.13M | 11.47M | 10.44M | 10.94M | 10.88M | 9.74M | 10.93M | 9.38M | 11.45M | 11.88M | 10.78M |
|
Change in Accured Expenses
|
| 4.94M | -6.46M | 6.52M | -5.44M | -3.82M | -0.43M | 0.65M | -7.40M | 3.65M | 8.02M | 3.23M | 16.26M | 12.07M | 10.94M | -12.23M | -7.46M | 2.88M | 1.43M | -11.34M | 8.35M | 7.19M | -13.27M | -2.57M | 6.25M | -5.47M | 3.09M | -5.12M | -2.08M | -1.19M | 32.66M | 1.37M | 10.90M | 5.32M | -13.82M | -5.99M | 10.78M | -4.97M | -1.79M | 8.46M | 7.47M | -36.80M | 6.09M | 8.65M | -1.58M | 14.53M | -23.20M | 9.03M | 40.68M | 42.38M | -15.47M | -22.03M | 19.90M | 13.92M | -61.45M | 14.96M | 6.61M | -68.52M | 22.68M | -40.80M | 0.85M | 3.84M |
|
Change in Net Loans
|
| -14.97M | -94.65M | -93.95M | 29.17M | -41.56M | 53.24M | 41.42M | 17.35M | 46.04M | 55.01M | 36.22M | 167.68M | 84.61M | 70.34M | 34.03M | 21.17M | 164.86M | 103.78M | 121.12M | 143.59M | 60.17M | 150.26M | 101.83M | 212.09M | 139.62M | 204.11M | 15.87M | 100.08M | -58.69M | 52.17M | 79.40M | 38.09M | | | | | | | | | | | 292.60M | -301.46M | -225.99M | 56.62M | 218.71M | 216.31M | 337.73M | 455.94M | 345.32M | 273.15M | 256.76M | 121.30M | 67.63M | -156.76M | -227.71M | 234.12M | 253.75M | 199.69M | 256.20M |
|
Capital Expenditures
|
| 1.46M | 2.07M | 3.60M | 1.67M | 1.17M | 0.77M | 1.61M | 0.97M | 0.65M | 0.89M | 2.00M | 2.49M | 3.04M | 0.61M | 0.62M | 1.32M | 1.33M | 1.79M | 1.77M | 3.29M | 2.14M | 3.34M | 5.10M | 4.81M | 3.80M | 3.66M | 3.40M | 8.28M | 3.48M | 7.02M | 6.11M | 3.85M | 4.49M | 277.44M | 11.69M | 2.19M | 2.65M | 4.41M | 110.22M | 1,195.90M | 217.40M | -1505.05M | 2.49M | 12.07M | 5.17M | 6.75M | 7.31M | 9.46M | 9.53M | 16.40M | 22.60M | 21.21M | 15.35M | 13.33M | 13.71M | 17.86M | 9.94M | 5.54M | 4.31M | 12.12M | 5.39M |
|
Sales of Property, Plant and Equipment
|
| 29.56M | 0.76M | 36.00M | 24.31M | 10.64M | 15.84M | 6.70M | 7.92M | 7.69M | 9.05M | 5.73M | 16.09M | 2.23M | 4.38M | 2.42M | 3.46M | 2.04M | 2.25M | 1.41M | 0.03M | 1.75M | 2.36M | 1.52M | 1.29M | 6.55M | 2.67M | 3.08M | 2.70M | 1.29M | 2.46M | 0.96M | 1.03M | 2.14M | 2.36M | 0.97M | 1.29M | 3.61M | 0.72M | 0.10M | 0.18M | 0.36M | 0.43M | 1.31M | 0.73M | 0.36M | 1.84M | 2.98M | 1.81M | 0.05M | 4.90M | 2.17M | | 0.36M | 2.14M | 0.02M | | 0.61M | 0.53M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 62.50M | | | -9.10M | | | | | -3.82M | | | 17.82M | -71.50M | 56.80M | | | | | 19.55M | | | | | -194.61M | -1.09M | | | 9.48M | -112.55M | -35.24M | | | | -57.10M | | -150.47M | | | | | -8.59M | | | |
|
Divestments
|
| 2.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.99M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 201.87M | 145.66M | 116.17M | 103.84M | 143.31M | 129.94M | 142.24M | 228.87M | 121.67M | 137.13M | 132.21M | 128.76M | 138.34M | 77.76M | 153.32M | 236.91M | 13.29M | 15.68M | 69.47M | 67.35M | 137.70M | 79.34M | 82.03M | 117.06M | 93.11M | 100.38M | 137.31M | 70.45M | 181.12M | 140.07M | 113.96M | 26.34M | 16.38M | 96.75M | 178.60M | 47.28M | | 113.59M | 105.25M | | 39.37M | 230.54M | 184.35M | 78.11M | 24.90M | 265.29M | 208.41M | 73.11M | | 212.44M | 380.66M | | 214.57M | 284.99M | 229.90M | | | 211.13M | 177.00M | 205.43M | 158.99M |
|
Cash from Investing Activities
|
| 203.54M | -95.80M | -83.14M | -352.96M | 86.19M | -14.06M | -57.51M | 142.68M | -52.07M | -135.12M | -88.38M | -94.07M | -105.84M | -194.51M | 21.96M | 25.75M | -209.11M | -73.48M | -119.25M | -111.01M | 5.52M | -175.70M | -195.50M | -116.56M | 63.01M | -483.26M | -12.38M | -110.24M | 122.42M | -45.31M | 37.02M | -160.81M | -46.45M | -189.24M | 112.72M | -45.49M | 58.89M | 37.10M | -84.98M | -1066.23M | -275.15M | -154.19M | -1037.27M | -303.81M | -215.76M | -249.56M | -902.37M | -631.34M | -309.94M | -176.54M | 181.29M | -344.76M | 161.10M | -160.92M | -122.51M | -124.76M | -63.15M | -680.62M | -56.58M | 159.72M | -19.56M |
|
Other financing activities
|
| -329.71M | 470.54M | 128.58M | -414.53M | -177.91M | 92.68M | -97.44M | -178.07M | 0.23M | 129.44M | 73.71M | -14.02M | 101.08M | 88.60M | 46.04M | -84.00M | 77.18M | 85.78M | 111.42M | 0.26M | 107.77M | -23.57M | 87.20M | -102.77M | 184.72M | 196.38M | 114.83M | -16.13M | 72.92M | 115.46M | 186.09M | -27.07M | 263.61M | 305.22M | 0.12M | -154.99M | 165.41M | 140.86M | 137.78M | 1,667.23M | 99.53M | 629.92M | 761.63M | 335.16M | 538.16M | 718.50M | 311.04M | -182.35M | -552.44M | -443.18M | 793.16M | 246.87M | -153.59M | 452.20M | 21.02M | -350.14M | 270.83M | 207.78M | 301.39M | -173.90M | 57.58M |
|
Long-Term Debt Issuances
|
| | | | | | | 499.00M | 990.00M | 140.00M | 160.00M | 185.00M | 300.00M | 165.00M | 120.00M | 355.00M | 205.00M | 370.00M | 300.00M | 410.00M | 650.00M | 435.00M | 580.00M | 1,715.00M | 3,005.00M | 2,360.00M | 2,700.00M | 1,510.00M | 1,200.00M | 660.00M | 630.00M | 760.00M | 615.00M | 865.00M | 620.00M | 780.00M | 585.00M | 260.00M | | 5.00M | 93.64M | -0.09M | | 5.00M | | 5.00M | | | | | 790.00M | 1,580.00M | 645.00M | | | 0.10M | | 1.00M | | 126.00M | | |
|
Long-Term Debt Repayments
|
| 51.18M | | | | 14.71M | | 324.98M | 1,081.72M | 215.00M | 170.00M | 225.00M | 230.00M | 235.00M | | 425.00M | 80.00M | 215.00M | 360.00M | 410.00M | 557.07M | 620.00M | 350.00M | 1,635.00M | 2,780.00M | 2,659.00M | 2,440.12M | 1,650.00M | 1,100.00M | 859.00M | 685.00M | 830.00M | 489.00M | 1,125.00M | 760.00M | 900.00M | 465.00M | 380.00M | 40.00M | 5.00M | | 129.12M | | 5.00M | | 5.00M | 24.51M | | | | 240.00M | 2,195.00M | 675.00M | | | 0.10M | | 1.00M | | 126.00M | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | -19.70M | -2.20M | -16.64M | | 25.00M | -30.00M | -5.00M | | 14.86M | 33.99M | -264.92M | 9.32M | | | | | | | | | | | | | | | | | | 158.93M | -292.73M | -7.22M | -10.32M | -37.35M | | | | 195.00M | -195.00M | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.92M | -9.32M | 9.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.46M | 0.44M | 0.38M | 0.37M | 0.36M | 0.35M | 0.28M | | | | | | | | 12.21M | 0.01M | | | | | | | | | | | | | | | | 0.14M | | | 0.20M | | | 0.01M | | | | | | | | | 0.27M | 0.05M | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | | | | | | | | | | 7.34M | 0.50M | 5.18M | | 20.78M | | | | | 5.10M | 10.00M | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | 121.61M | | | | | | | | 9.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 2.25M | | | | 2.67M | | 2.67M | 2.67M | 2.67M | | 2.67M | 2.67M | 2.67M | 3.11M | 1.21M | 0.60M | | | 3.03M | 3.16M | 4.31M | 4.32M | 5.04M | 5.04M | | 5.76M | 5.76M | 6.49M | 6.49M | 7.47M | 7.88M | 9.63M | 12.04M | 12.07M | 12.88M | 12.87M | 13.65M | 13.65M | 14.45M | 14.30M | 14.31M | 15.85M | 15.85M | 16.74M | 16.72M | 17.60M | 18.15M | 22.55M | 22.56M | 23.63M | 23.67M | 26.82M | 26.86M | 27.73M | 27.73M | 27.76M | 27.77M | 29.05M | 29.06M | 29.08M | 29.54M |
|
Cash from Financing Activities
|
| -383.03M | 466.01M | 492.52M | -430.73M | -211.01M | 90.27M | 73.53M | -324.99M | -77.65M | 120.78M | 30.66M | 55.67M | 52.60M | 129.96M | -64.54M | -11.95M | 162.03M | 13.83M | 85.91M | 100.10M | -49.57M | 198.29M | 135.09M | 113.40M | -99.45M | 420.36M | -36.56M | 77.43M | -158.21M | 51.81M | -71.53M | 81.02M | -41.74M | 134.71M | -150.38M | -17.03M | -21.02M | 59.22M | 101.07M | 1,848.26M | -46.16M | 612.12M | 728.10M | 261.30M | 493.71M | 673.87M | 290.04M | -206.55M | -582.74M | 240.47M | -140.56M | 182.89M | -199.50M | 383.52M | -8.24M | -379.41M | 232.59M | 312.36M | 74.79M | -318.31M | -65.06M |
|
Change in Cash
|
| -91.48M | 372.44M | 440.18M | -709.44M | -80.97M | 79.20M | 49.17M | -123.13M | -82.83M | 29.52M | -4.12M | 13.55M | 3.55M | -35.23M | -15.56M | 26.72M | -24.00M | -23.41M | -6.99M | 19.23M | 2.04M | 33.42M | -57.55M | 24.83M | 18.52M | -8.81M | 13.62M | 2.21M | 13.66M | 67.43M | 37.98M | -35.88M | -4.40M | 15.30M | -1.77M | -49.72M | 85.28M | 154.15M | 5.30M | 808.46M | -283.32M | 562.98M | -274.51M | 85.28M | 398.40M | 500.72M | -411.85M | -690.96M | -731.69M | 162.83M | 130.83M | -66.94M | 48.77M | 244.37M | -41.94M | -399.07M | 177.18M | -220.17M | 116.84M | -61.76M | 38.48M |
|
Beginning Cash Balance
|
368.50M | 368.50M | 277.02M | 649.46M | 1,089.63M | 380.19M | 299.22M | 378.42M | 427.59M | 304.45M | 221.62M | 251.15M | 247.03M | 260.58M | 264.13M | 228.90M | 213.34M | 240.06M | 216.06M | 192.66M | 185.66M | 204.90M | 206.94M | 240.36M | 182.82M | 207.64M | 226.16M | 217.35M | 230.97M | 233.19M | 246.84M | 314.27M | 352.25M | 316.37M | 311.97M | 327.26M | 325.50M | 275.78M | 361.06M | 515.21M | 520.50M | 1,328.96M | 1,045.64M | 1,608.62M | 1,334.11M | 1,419.40M | 1,817.79M | 2,318.51M | 1,906.66M | 1,215.71M | 484.02M | 646.85M | 777.68M | 710.74M | 759.50M | 1,003.88M | 961.93M | 562.86M | 740.04M | 519.87M | 636.71M | 574.96M |
|
Free Cash Flow
|
| 86.56M | 0.16M | 27.19M | 72.58M | 42.68M | 2.22M | 31.54M | 58.21M | 46.24M | 42.98M | 51.60M | 49.47M | 53.74M | 28.71M | 26.41M | 11.60M | 21.76M | 34.45M | 24.58M | 26.86M | 43.96M | 7.50M | -2.23M | 23.18M | 51.16M | 50.44M | 59.17M | 26.74M | 45.96M | 53.91M | 66.38M | 40.05M | 79.30M | -207.62M | 24.20M | 10.61M | 44.76M | 53.41M | -121.01M | -1169.47M | -179.41M | 1,610.11M | 32.17M | 115.72M | 115.29M | 69.66M | 193.16M | 137.47M | 151.47M | 82.50M | 67.49M | 73.72M | 71.83M | 8.45M | 75.10M | 87.23M | -2.20M | 142.55M | 94.32M | 84.72M | 117.71M |
|
Net Cash Flow
|
| -91.48M | 372.44M | 440.18M | -709.44M | -80.97M | 79.20M | 49.17M | -123.13M | -82.83M | 29.52M | -4.12M | 13.55M | 3.55M | -35.23M | -15.56M | 26.72M | -24.00M | -23.41M | -6.99M | 19.23M | 2.04M | 33.42M | -57.55M | 24.83M | 18.52M | -8.81M | 13.62M | 2.21M | 13.66M | 67.43M | 37.98M | -35.88M | -4.40M | 15.30M | -1.77M | -49.72M | 85.28M | 154.15M | 5.30M | 808.46M | -283.32M | 562.98M | -274.51M | 85.28M | 398.40M | 500.72M | -411.85M | -690.96M | -731.69M | 162.83M | 130.83M | -66.94M | 48.77M | 244.37M | -41.94M | -399.07M | 177.18M | -220.17M | 116.84M | -61.76M | 38.48M |