|
Net Income
|
0.51M | -0.10M | -226.75M | 33.86M | 273.14M | 67.62M | 71.58M | 100.66M | 67.82M | 166.11M | 185.72M | 164.09M | 269.80M | 277.47M | 187.54M | 252.40M |
|
Share-based Compensation
|
3.70M | 2.46M | 2.14M | 1.98M | 3.04M | 4.30M | 4.40M | 4.50M | 5.83M | 6.06M | 9.36M | 7.89M | 6.55M | 8.71M | 8.93M | 10.80M |
|
Deferred Taxes
|
-49.99M | 69.25M | 0.33M | 0.10M | -241.66M | 38.23M | 38.30M | 59.73M | 99.56M | 32.63M | 14.91M | 2.67M | 20.79M | 10.92M | 6.39M | 7.20M |
|
Cash from Discontinued Operations
|
| 2.11M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-25.21M | -49.33M | -68.41M | -26.16M | -4.71M | 3.05M | -5.31M | 3.95M | 6.51M | 7.88M | 1.69M | 15.88M | 15.60M | 68.19M | 143.65M | 112.35M |
|
Asset Writedowns and Impairment
|
| | | | | | 5.97M | | | | | | | | | |
|
Change in Loans
|
9.89M | 5.68M | -12.03M | 4.94M | -18.50M | 3.42M | 6.71M | 5.50M | -5.24M | -16.39M | 39.55M | 46.72M | -61.32M | -144.54M | 17.32M | 24.53M |
|
Cash from Operations
|
139.56M | 150.95M | 151.88M | 183.08M | 191.65M | 99.28M | 113.43M | 139.91M | 207.96M | 270.01M | 153.93M | 158.68M | 359.32M | 607.31M | 293.97M | 349.73M |
|
Amortization of Goodwill
|
95.00M | 210.59M | | | | | | | | | | | | | | 5.39M |
|
Depreciation & Amortization (CF)
|
14.55M | 16.39M | 21.08M | 32.56M | 26.39M | 19.95M | 22.65M | 29.97M | 27.49M | 30.97M | 23.95M | -8.59M | -2.06M | 46.70M | 44.96M | 40.93M |
|
Change in Accured Expenses
|
16.35M | -8.41M | -3.17M | 4.91M | 42.51M | -15.38M | -9.08M | 1.30M | 24.28M | 3.77M | -1.98M | -14.78M | -1.60M | 76.61M | -49.65M | -24.27M |
|
Change in Net Loans
|
-35.07M | -160.22M | -53.10M | 159.81M | 358.86M | 323.84M | 475.13M | 657.65M | 109.43M | | 205.61M | 1,069.09M | -178.23M | 1,228.67M | 996.52M | -82.72M |
|
Capital Expenditures
|
14.87M | 7.13M | 7.21M | 4.12M | 8.14M | 5.05M | 10.53M | 17.38M | 22.18M | 291.89M | 20.94M | 18.46M | 26.48M | 42.70M | 72.48M | 47.04M |
|
Sales of Property, Plant and Equipment
|
154.38M | 111.22M | 86.79M | 31.36M | 28.43M | 10.18M | 5.55M | 12.04M | 9.53M | 6.48M | 6.59M | 1.07M | 4.25M | 9.74M | 4.67M | 1.16M |
|
Acquisitions
|
63.62M | | | | | 31.26M | 35.50M | -1.91M | -53.68M | 56.80M | 19.55M | -195.70M | -103.06M | -35.24M | -207.57M | -8.59M |
|
Divestments
|
| 2.84M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
693.06M | 779.96M | 493.28M | 629.90M | 477.06M | 419.20M | 353.86M | 392.57M | 605.89M | 346.50M | 352.11M | 834.73M | 974.72M | 706.28M | 880.22M | 686.87M |
|
Cash from Investing Activities
|
403.94M | 345.73M | -363.97M | -102.01M | -482.79M | -234.88M | -400.44M | -732.33M | -45.51M | -359.48M | 163.22M | -1580.56M | -1806.40M | -2020.18M | -163.29M | -991.04M |
|
Other financing activities
|
-682.24M | -154.90M | -371.19M | -145.84M | 249.37M | 125.01M | 195.88M | 365.53M | 287.07M | 727.84M | 151.40M | 2,534.47M | 2,353.45M | -866.93M | 1,338.64M | 149.49M |
|
Long-Term Debt Issuances
|
330.00M | | | 1,789.00M | 770.00M | 1,230.00M | 2,075.00M | 9,780.00M | 4,000.00M | 2,860.00M | 1,625.00M | 98.55M | 10.00M | 790.00M | 2,225.00M | 1.10M |
|
Long-Term Debt Repayments
|
503.32M | 61.18M | 30.00M | 1,791.70M | 690.00M | 1,080.00M | 1,937.07M | 9,514.12M | 4,294.00M | 3,204.00M | 1,785.00M | 134.12M | 34.51M | 240.00M | 2,870.00M | 1.10M |
|
Short-Term Debt issuances
|
| | | | 0.67M | -51.69M | -18.44M | -21.64M | 43.86M | | | | | 158.93M | -347.62M | 195.00M |
|
Short-Term Debt repayments
|
| | | | | | | 21.64M | | 264.92M | | | | | | |
|
Shares Issued
|
2.15M | 1.83M | 1.45M | | 19.39M | | | | | 0.14M | 0.21M | | 0.23M | 0.82M | 5.19M | 2.52M |
|
Shares Repurchased
|
| | | | | | | 13.66M | | | 13.02M | 20.78M | 15.10M | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | 96.42M | | | | |
|
Preferred Shares Repurchased
|
| | | | 75.22M | 121.61M | | 9.99M | | | | | | | 7.15M | |
|
Dividends Paid - Common
|
| | | | 11.11M | 1.81M | 14.82M | 15.85M | 26.21M | 41.63M | 53.04M | 58.91M | 66.91M | 86.88M | 105.08M | 112.32M |
|
Cash from Financing Activities
|
-660.56M | -223.59M | -58.95M | -208.33M | 268.89M | 99.36M | 334.73M | 569.40M | -65.53M | 102.46M | -129.21M | 2,515.30M | 2,156.97M | -258.78M | 226.34M | 157.31M |
|
Change in Cash
|
-117.05M | 273.09M | -271.04M | -127.27M | -22.25M | -36.24M | 47.71M | -23.02M | 96.93M | 12.99M | 187.94M | 1,093.41M | 709.89M | -1671.66M | 357.02M | -484.00M |
|
Beginning Cash Balance
|
117.05M | 376.37M | 649.46M | 378.42M | 251.15M | 228.90M | 192.66M | 240.36M | 217.35M | 314.27M | 327.26M | 515.21M | 1,608.62M | 2,318.51M | 646.85M | 1,003.88M |
|
Free Cash Flow
|
124.69M | 143.82M | 144.67M | 178.96M | 183.51M | 94.22M | 102.89M | 122.54M | 185.78M | -21.88M | 132.99M | 140.22M | 332.84M | 564.60M | 221.49M | 302.69M |
|
Net Cash Flow
|
-117.05M | 273.09M | -271.04M | -127.27M | -22.25M | -36.24M | 47.71M | -23.02M | 96.93M | 12.99M | 187.94M | 1,093.41M | 709.89M | -1671.66M | 357.02M | -484.00M |