|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 115.71M | 120.51M | 122.58M | 115.04M | 116.73M | 96.41M | 178.12M | 177.59M | 146.55M | 139.06M | 141.35M | 71.55M | 96.28M | 70.42M | 97.86M | 115.71M | 106.06M | 133.17M | 163.35M | 195.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.46M | 5.22M | 5.16M | 5.04M | 7.26M | 6.16M | 7.56M | 7.81M | 8.09M | 8.68M | 8.59M | 7.74M | 8.10M | 7.61M | 7.28M | 5.99M | 6.84M | 6.81M | 4.36M | 9.26M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 1.97M | 38.30M | 8.16M | 6.84M | 17.91M | 7.86M | | 7.46M | 74.27M | | -72.34M | 7.38M | 0.89M | 0.21M | 81.22M | 7.04M | 1.58M | 17.18M | -15.99M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.56M | -8.72M | -0.99M | -3.37M | 5.79M | 6.30M | 24.72M | 37.20M | 27.00M | 2.31M | 11.87M | 7.71M | 8.39M | -2.73M | -1.04M | -10.19M | -1.61M | -0.05M | 4.58M | 1.04M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 357.11M | 333.74M | 241.43M | 248.64M | 204.63M | 126.67M | 46.92M | 11.45M | 27.74M | 45.18M | 81.80M | 50.85M | 41.65M | 103.66M | 10.55M | 97.89M | 47.09M | 43.53M | 48.88M | 45.72M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 313.40M | 140.86M | 128.79M | 254.10M | 496.00M | 309.53M | 425.07M | 197.88M | -269.68M | 552.36M | 374.10M | -278.58M | 99.51M | 214.00M | -157.17M | 392.20M | -17.12M | 159.15M | 5.16M | 196.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.00M | 5.40M | 5.30M | 5.07M | 4.44M | 11.40M | 11.10M | 10.90M | 10.52M | 9.81M | 9.70M | 9.67M | 9.41M | 8.60M | 8.69M | 8.37M | 8.02M | 7.43M | 7.50M | 7.43M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.29M | 5.82M | 8.03M | 8.11M | 7.49M | 2.19M | 0.92M | 0.05M | -0.40M | -0.24M | 0.61M | -2.12M | -0.78M | -0.64M | -0.72M | -1.26M | -1.83M | -1.79M | -2.41M | -3.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.85M | 13.83M | 13.12M | -11.67M | 7.49M | 10.81M | 11.19M | 12.13M | 11.52M | 9.91M | 10.71M | 11.30M | 10.79M | 10.72M | 9.73M | 12.54M | 9.89M | 10.03M | 8.81M | 9.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -111.56M | -7.77M | -11.37M | 67.05M | 265.03M | 293.65M | 431.93M | -115.73M | -147.71M | 381.12M | 287.80M | -527.05M | 117.40M | 20.77M | -487.80M | 338.54M | -297.03M | -97.96M | -167.03M | -53.54M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.04M | 4.17M | 7.60M | 19.62M | 22.75M | 12.41M | 15.35M | 18.42M | 18.26M | 31.20M | 22.10M | 4.47M | 3.64M | 2.74M | 3.35M | 6.42M | 3.05M | 3.11M | 2.81M | 9.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.74M | 1.00M | 2.23M | 3.95M | 5.69M | 1.57M | 0.14M | 3.43M | 0.12M | 0.36M | 17.91M | -0.10M | 2.85M | 0.12M | 0.73M | -0.50M | 2.25M | 0.02M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 321.62M | 8.61M | -330.15M | | 643.08M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.06M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.32M | 40.81M | 335.74M | -374.64M | 136.02M | -134.91M | 11.74M | -9.73M | 61.21M | -60.44M | 62.29M | -44.28M | 67.78M | 76.78M | -143.41M | -1.15M | 0.43M | 0.29M | 327.47M | -323.72M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -499.63M | 101.38M | -343.30M | -339.22M | -1585.29M | -1740.66M | -1607.60M | -1854.23M | -1784.56M | -1195.82M | -265.99M | -103.14M | 91.98M | -1107.23M | -163.48M | 469.44M | -175.31M | -981.28M | -92.65M | -915.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.17M | -0.17M | 1,697.34M | -1697.68M | 14.92M | 1,203.72M | 1,427.79M | -2647.18M | -0.01M | -0.00M | -0.00M | 1,605.93M | -0.00M | | 1,144.04M | -1144.04M | -111.53M | 759.46M | 450.81M | 1,007.87M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 295.93M | -0.01M | | | | 147.51M | | 1,000.00M | 250.00M | | 1.80M | 1,000.00M | | 1.80M | | | 210.00M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 51.77M | 658.83M | 457.87M | | | | | | 350.00M | | 125.00M | | 65.00M | | | 100.00M | 273.00M | 215.00M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -63.29M | -230.29M | -71.03M | -127.62M | -171.54M | 934.83M | -603.52M | -780.55M | 6,274.33M | -5324.16M | -999.10M | 828.03M | -842.61M | -11.45M | -5.50M | 14.45M | -13.69M | 103.22M | -111.19M | 40.42M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.72M | 0.47M | 9.01M | -3.95M | 0.10M | 0.01M | | 0.01M | 3.75M | | 0.05M | 0.21M | 0.05M | | 0.03M | 451.09M | 3.40M | 0.34M | 13.95M | -0.19M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.54M | 0.14M | 0.01M | 23.21M | 23.63M | 0.26M | 0.13M | 0.11M | 8.60M | 2.53M | 0.14M | -9.18M | | | | | 2.16M | 2.16M | 12.03M | 46.64M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.17M | 3.17M | 128.52M | -122.17M | 46.20M | 46.41M | -83.10M | 196.48M | 57.61M | -49.71M | 4.13M | 2.31M | 57.94M | 56.31M | -98.11M | 5.23M | 6.96M | 6.95M | 7.64M | 7.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 490.86M | -31.30M | -130.10M | 634.89M | -229.71M | 2,088.53M | 912.57M | 1,485.94M | 6,811.98M | -3107.82M | -918.70M | 129.12M | -141.89M | 961.47M | 351.48M | -11.42M | -474.00M | 784.85M | 271.52M | 931.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 304.63M | 210.93M | -344.61M | 549.76M | -1319.00M | 657.39M | -269.96M | -170.40M | 4,757.74M | -3751.28M | -810.59M | -252.60M | 49.61M | 68.24M | 30.83M | 850.22M | -666.43M | -37.28M | 184.02M | 213.12M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 305.36M | 136.69M | 121.19M | 234.48M | 473.25M | 297.11M | 409.72M | 179.46M | -287.94M | 521.16M | 351.99M | -283.06M | 95.87M | 211.26M | -160.51M | 385.78M | -20.17M | 156.05M | 2.35M | 187.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 304.63M | 210.93M | -344.61M | 549.76M | -1319.00M | 657.39M | -269.96M | -170.40M | 4,757.74M | -3751.28M | -810.59M | -252.60M | 49.61M | 68.24M | 30.83M | 850.22M | -666.43M | -37.28M | 184.02M | 213.12M |