|
Net Income
|
116.06M | 130.01M | 116.40M | 143.63M | 131.96M | 116.17M | 102.96M | 168.15M | 161.91M | 261.43M | 309.79M | 390.61M | 473.84M | 568.85M | 498.51M | 380.27M |
|
Share-based Compensation
|
5.05M | 4.83M | 3.16M | 4.82M | 6.05M | 7.49M | 7.58M | 10.03M | 12.20M | 19.47M | 14.73M | 16.15M | 20.89M | 28.79M | 33.10M | 28.99M |
|
Deferred Taxes
|
10.90M | -19.33M | 16.11M | -28.40M | -30.33M | -11.46M | -16.45M | 27.15M | 76.85M | -11.78M | 15.23M | -5.06M | 26.83M | 7.49M | -9.36M | -6.14M |
|
Gains from Investment Securities
|
7.97M | 8.52M | 31.46M | -0.33M | 10.95M | 18.09M | 2.78M | 1.36M | -0.10M | | 312.14M | 16.06M | 163.37M | 172.10M | 236.50M | 89.70M |
|
Asset Writedowns and Impairment
|
6.35M | 4.64M | 42.77M | 5.25M | | | | | | | 2.93M | | | | | |
|
Change in Interest Receivables
|
-1.47M | -0.09M | 3.07M | -5.45M | 1.59M | -0.42M | 2.48M | 3.26M | 7.17M | 9.18M | -1.44M | 0.59M | -11.53M | 74.01M | 48.89M | -5.56M |
|
Change in Loans
|
369.92M | 386.00M | 366.77M | 999.38M | 1,083.30M | 85.45M | 144.79M | 572.44M | 813.86M | 398.35M | 509.45M | 1,019.84M | 1,180.91M | 389.67M | 205.57M | 253.75M |
|
Cash from Operations
|
104.55M | 279.01M | 191.34M | 323.31M | 285.36M | 183.98M | 154.93M | 419.18M | 619.23M | 303.96M | 261.92M | 163.56M | 837.14M | 1,428.48M | 378.19M | 548.54M |
|
Amortizatization of Intangibles
|
6.89M | 7.72M | 9.31M | 9.78M | 8.26M | 9.92M | 9.17M | 11.33M | 10.02M | 18.42M | 18.08M | 24.64M | 21.83M | 37.83M | 39.77M | 35.05M |
|
Amortization of Deferred Charges
|
9.59M | 12.44M | 11.87M | 21.12M | 16.23M | 26.95M | 22.08M | 24.31M | 46.35M | 38.45M | 29.51M | 38.31M | 30.25M | 10.65M | -2.15M | -3.40M |
|
Depreciation & Amortization (CF)
|
15.32M | 15.85M | 16.38M | 18.48M | 19.71M | 19.46M | 21.08M | 24.43M | 24.84M | 27.55M | 53.32M | 57.62M | 29.13M | 41.62M | 43.44M | 43.79M |
|
Change in Inventory
|
-1.29M | -1.06M | -9.96M | 0.22M | -7.89M | -0.03M | -14.23M | | | | | | | | | |
|
Change in Accured Expenses
|
-166.77M | -6.87M | 9.75M | -13.26M | -4.43M | -14.87M | 31.41M | -24.31M | 0.12M | -7.56M | 57.88M | 58.23M | -63.65M | 874.88M | -5.83M | -11.09M |
|
Change in Net Loans
|
-734.54M | -359.12M | 444.21M | 203.35M | 368.72M | 778.30M | 1,754.69M | 1,379.43M | 1,418.07M | | | | | | | |
|
Capital Expenditures
|
25.28M | 14.60M | 16.40M | 22.73M | 14.85M | 21.86M | 34.04M | 20.71M | 18.12M | 26.44M | 23.38M | 24.61M | 39.43M | 68.94M | 76.05M | 16.14M |
|
Sales of Property, Plant and Equipment
|
3.71M | 4.60M | 4.86M | 9.34M | 18.03M | 43.36M | 23.86M | 20.56M | 9.36M | 7.79M | 109.04M | 19.11M | 8.94M | 10.83M | 18.31M | 3.20M |
|
Acquisitions
|
0.28M | 44.23M | | 117.59M | | 102.03M | 201.03M | | | 156.61M | 22.24M | | 321.62M | 321.54M | | |
|
Divestments
|
| | | | | | | | | | | | | | | 98.06M |
|
Change in Acquisitions & Divestments
|
526.64M | 644.81M | 583.00M | 705.49M | 473.36M | 347.53M | 402.49M | 868.00M | 290.93M | 255.03M | 424.48M | 824.48M | 802.17M | 475.33M | 379.54M | 309.48M |
|
Cash from Investing Activities
|
428.80M | 429.18M | -192.84M | 183.71M | -786.03M | -511.57M | -1700.40M | -1527.31M | -1547.55M | -2839.92M | -897.32M | -2037.66M | -1080.78M | -6787.78M | -3349.50M | -709.28M |
|
Other financing activities
|
314.36M | -837.87M | 309.49M | 210.62M | 55.24M | 1,300.01M | 1,051.66M | 1,477.16M | 422.75M | 2,734.67M | 1,808.15M | 2,749.76M | 2,534.83M | 4,974.51M | 1,605.91M | 830.61M |
|
Long-Term Debt Issuances
|
| 50.68M | | | 125.00M | | 162.79M | 385.00M | 1,065.00M | | 950.00M | 838.39M | 295.92M | 147.51M | 1,251.80M | 1,001.80M |
|
Long-Term Debt Repayments
|
60.76M | 72.74M | 207.00M | 28.00M | 26.13M | 275.00M | 970.00M | 769.18M | 185.00M | 750.68M | 922.00M | 679.77M | 1,168.46M | | 475.00M | 165.00M |
|
Short-Term Debt issuances
|
-424.16M | -36.52M | 20.53M | -87.53M | 127.13M | -151.47M | 873.12M | 3.97M | -332.33M | 720.31M | -1036.13M | 54.68M | -492.23M | -620.79M | 779.11M | -845.12M |
|
Shares Issued
|
140.01M | 8.39M | 8.03M | 7.80M | 7.84M | 5.10M | 7.90M | 112.08M | 8.21M | 2.70M | 2.96M | 2.20M | 11.24M | 0.12M | 4.01M | 451.16M |
|
Shares Repurchased
|
| | | | 0.77M | 1.69M | 2.11M | 3.19M | 2.65M | 3.80M | 1.80M | 5.37M | 23.91M | 24.12M | 11.47M | 8.87M |
|
Preferred Shares Issued
|
| | | | | | 111.59M | | 98.10M | | | | | | | 144.65M |
|
Preferred Shares Repurchased
|
300.00M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
109.00M | 115.19M | 116.78M | 125.87M | 129.27M | 88.12M | 102.28M | 111.81M | 115.88M | 138.86M | 146.54M | 177.97M | 179.67M | 206.00M | 225.41M | 228.23M |
|
Cash from Financing Activities
|
-452.53M | -1003.25M | 14.27M | -32.97M | 16.73M | 788.83M | 1,128.86M | 1,086.84M | 951.93M | 2,548.48M | 641.45M | 2,768.62M | 964.35M | 4,257.33M | 2,914.59M | 1,159.64M |
|
Change in Cash
|
80.83M | -295.05M | 12.76M | 474.05M | -483.93M | 461.24M | -416.61M | -21.30M | 23.61M | 12.52M | 6.06M | 894.52M | 720.72M | -1101.97M | -56.72M | 998.90M |
|
Beginning Cash Balance
|
-80.83M | 295.05M | -12.76M | -474.05M | 483.93M | -461.24M | 416.61M | 21.30M | -23.61M | -12.52M | -6.06M | -894.52M | -720.72M | 1,101.97M | 56.72M | -998.90M |
|
Free Cash Flow
|
79.27M | 264.42M | 174.94M | 300.58M | 270.51M | 162.11M | 120.89M | 398.47M | 601.11M | 277.52M | 238.55M | 138.95M | 797.71M | 1,359.54M | 302.15M | 532.40M |
|
Net Cash Flow
|
80.83M | -295.05M | 12.76M | 474.05M | -483.93M | 461.24M | -416.61M | -21.30M | 23.61M | 12.52M | 6.06M | 894.52M | 720.72M | -1101.97M | -56.72M | 998.90M |