|
Net Income
|
51.67M | 49.27M | 51.39M | 51.52M | 52.94M | 51.10M | 53.85M | 52.36M | 67.87M | 36.38M | 34.85M | 34.34M | 38.95M | 44.87M | 47.42M | 52.37M | 50.28M | 49.36M | 63.30M | 73.39M | 79.51M | 65.93M | 61.77M | 50.21M | 58.45M | 15.89M | 64.56M | 61.14M | 47.27M | 56.25M | 61.95M | 60.60M |
|
Share-based Compensation
|
1.01M | 1.52M | 1.10M | 1.14M | 1.75M | 1.11M | 1.20M | 1.20M | 1.38M | 2.12M | 1.52M | 1.45M | 1.45M | 2.08M | 1.39M | 1.47M | 1.39M | 2.46M | 1.47M | 1.49M | 1.57M | 2.46M | 1.90M | 1.99M | 2.29M | 2.89M | 2.26M | 1.74M | 1.85M | 2.58M | 2.06M | 2.03M |
|
Gains from Investment Securities
|
0.24M | 0.78M | 0.31M | 0.12M | 7.05M | 1.32M | 0.72M | 3.39M | 32.73M | 0.38M | -0.07M | -1.05M | -0.02M | 14.76M | 16.41M | -30.56M | 0.35M | 18.65M | 0.26M | 15.84M | 1.02M | 29.93M | 16.30M | 13.99M | 3.57M | 7.50M | 3.00M | 6.22M | 0.43M | 22.67M | 8.10M | 10.44M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 5.93M | | 0.50M | | | | 0.57M | 0.37M | | | | | | | | | | | | | 0.03M | 0.00M | 0.00M | 0.95M |
|
Change in Interest Receivables
|
0.50M | 1.78M | -0.26M | 3.62M | 0.91M | 2.58M | -2.79M | 0.85M | -2.13M | -0.65M | 3.92M | 3.81M | -1.13M | 1.40M | -2.53M | -0.91M | 1.11M | -0.31M | 4.54M | 7.89M | 11.44M | 3.75M | 2.86M | 5.07M | 0.02M | 2.77M | -12.07M | -0.58M | 0.32M | -1.37M | -2.55M | -0.64M |
|
Cash from Operations
|
58.10M | 62.10M | 20.09M | 50.41M | 60.27M | 48.67M | 59.77M | 65.35M | 73.59M | -22.64M | 60.71M | 54.94M | 94.18M | 110.58M | 44.94M | 64.76M | 26.84M | 56.41M | 88.16M | 97.06M | 66.10M | 44.83M | 20.15M | 82.88M | 110.26M | 169.20M | 63.15M | 96.62M | 49.43M | 72.14M | 58.01M | 57.38M |
|
Depreciation & Amortization (CF)
|
15.27M | 11.48M | 12.22M | | 7.39M | 7.54M | 5.68M | | 15.28M | -14.81M | 25.87M | | 9.21M | 27.40M | -10.28M | | 7.94M | 23.17M | 16.29M | 16.65M | 1.61M | -0.75M | 14.80M | 7.30M | -22.09M | 227.82M | -11.57M | -60.05M | 44.35M | -19.87M | -13.52M | -1.25M |
|
Change in Accured Expenses
|
2.60M | 5.68M | -49.14M | 4.25M | -10.48M | -15.22M | 45.76M | 1.50M | 8.09M | 57.96M | 39.37M | 8.71M | -36.76M | -38.66M | 17.51M | 8.64M | -35.87M | 26.76M | 21.15M | 53.73M | -26.21M | -14.96M | 4.08M | 29.65M | -18.56M | -29.53M | -20.33M | -19.96M | -24.51M | 28.95M | -25.13M | 30.08M |
|
Change in Taxes
|
| -1.41M | -2.88M | 6.10M | 1.80M | 2.28M | -2.28M | 1.24M | 14.65M | -14.59M | 2.71M | 2.94M | 5.71M | -11.47M | -7.71M | -2.31M | 5.09M | -5.54M | 9.40M | -0.56M | 16.92M | -14.96M | -2.63M | 7.32M | -8.45M | 17.66M | -18.46M | -9.51M | -8.19M | 10.31M | -5.68M | -2.56M |
|
Change in Net Loans
|
-80.09M | -119.44M | -108.64M | -151.02M | -222.26M | -195.10M | -79.08M | 44.10M | 20.13M | -51.39M | -800.92M | -70.30M | -91.86M | -100.17M | -74.54M | -289.71M | -347.60M | -406.85M | -431.74M | -562.77M | -802.47M | -274.02M | -131.79M | -122.12M | -81.95M | -246.88M | 2,893.62M | 392.06M | -46.17M | 163.33M | 661.45M | 194.67M |
|
Capital Expenditures
|
6.49M | 6.33M | 9.79M | 4.52M | 18.56M | 7.78M | 4.51M | 4.68M | 4.93M | 5.94M | 11.77M | 9.30M | 8.39M | 11.87M | 4.50M | 4.71M | 2.77M | 2.97M | 2.97M | 3.08M | 2.22M | 2.79M | 6.21M | 3.85M | 8.20M | 4.43M | 4.86M | 7.20M | 6.45M | 5.55M | 4.93M | 11.78M |
|
Sales of Property, Plant and Equipment
|
3.44M | 3.36M | 5.16M | -11.96M | 10.23M | 1.39M | 0.05M | 3.92M | 53.79M | | 1.42M | | 0.36M | 3.02M | | | 2.88M | 0.29M | 2.10M | 1.70M | 0.74M | 0.07M | 1.91M | 4.48M | 4.76M | 1.51M | | 0.53M | 1.85M | 1.02M | | |
|
Acquisitions
|
| | | | | | | | 1.73M | 1.05M | 0.03M | | | | | 1.50M | | | | | | | 0.79M | 1.80M | 0.75M | -626.52M | 2.19M | | 0.36M | | | |
|
Change in Acquisitions & Divestments
|
58.26M | | | 42.77M | 38.12M | 37.37M | 88.81M | 59.82M | 81.33M | 123.02M | 96.97M | 192.08M | 157.25M | 181.62M | 154.65M | 153.01M | 170.85M | 116.93M | 96.34M | 126.05M | 100.34M | 78.25M | 161.01M | 80.55M | 64.12M | 112.28M | 93.78M | 116.39M | 114.88M | 125.02M | 172.68M | 149.23M |
|
Cash from Investing Activities
|
-333.66M | -108.86M | -61.88M | -170.05M | -330.80M | -251.15M | 19.62M | 140.96M | 136.47M | 166.83M | -1081.57M | -142.71M | -202.18M | -34.02M | -184.07M | -159.47M | -546.77M | -481.19M | -954.93M | -510.27M | -932.04M | -204.99M | -149.48M | -91.40M | -71.03M | 480.02M | 2,515.28M | 362.95M | -514.58M | -213.97M | 468.89M | -58.76M |
|
Other financing activities
|
166.65M | 137.35M | 148.69M | 99.75M | 174.62M | 160.75M | 77.88M | 190.59M | -58.63M | 156.28M | 1,021.17M | 670.03M | 386.92M | 652.88M | 418.94M | 303.75M | 359.93M | 488.60M | -425.03M | 63.95M | -69.53M | -99.09M | 259.48M | -50.09M | -33.31M | -335.65M | -149.01M | 193.46M | 64.81M | -11.35M | -81.11M | 91.32M |
|
Long-Term Debt Issuances
|
3,090.00M | 3,395.00M | 3,735.00M | 3,030.00M | 4,105.00M | 3,640.00M | 3,270.00M | 2,300.00M | 1,930.00M | 3,100.00M | 3,050.00M | 2,800.00M | 2,700.01M | 2,000.00M | 1,399.99M | 1,300.00M | 1,400.00M | 1,300.00M | 1,550.00M | 3,095.00M | 4,400.00M | 5,275.00M | 3,900.00M | 3,600.00M | 6,050.00M | 5,337.89M | 4,548.85M | 1,100.30M | 2,168.40M | 3,200.00M | 2,525.34M | 3,126.05M |
|
Long-Term Debt Repayments
|
2,900.00M | 3,485.00M | 3,690.00M | 3,070.00M | 3,895.00M | 3,570.00M | 3,375.00M | 2,555.00M | 1,930.00M | 2,313.81M | 3,300.00M | 2,900.00M | 2,800.01M | 2,463.79M | 1,599.99M | 1,530.00M | 1,400.00M | 1,300.00M | 1,570.00M | 2,670.00M | 3,450.00M | 4,550.00M | 3,950.00M | 3,700.00M | 5,825.00M | 5,299.51M | 5,947.72M | | | | | |
|
Shares Issued
|
0.29M | 0.95M | 0.06M | 0.05M | 0.46M | 0.09M | 0.16M | 0.03M | 0.05M | 0.07M | 0.03M | 0.00M | 0.03M | 0.30M | 0.01M | | 0.83M | 0.53M | 0.19M | 0.28M | 0.77M | 0.26M | 0.02M | 0.05M | 1.22M | 0.75M | 0.52M | 2.70M | 2.51M | 0.44M | 0.62M | 0.37M |
|
Shares Repurchased
|
38.98M | 57.99M | 39.96M | 27.31M | 48.93M | 20.72M | 34.29M | 19.92M | 33.48M | 78.61M | 0.04M | 0.00M | 0.70M | 89.07M | 118.30M | 140.58M | 2.97M | 0.16M | 0.08M | 0.05M | 1.73M | 0.11M | 28.61M | 0.01M | 17.06M | 0.24M | 9.52M | 0.25M | 3.41M | 21.34M | 48.34M | 28.84M |
|
Dividends Paid - Common
|
13.04M | 13.81M | 14.24M | 14.91M | 14.64M | 16.14M | 15.97M | 16.57M | 16.43M | 16.94M | 16.56M | 16.56M | 16.58M | 17.34M | 16.52M | 15.45M | 14.90M | 15.56M | 15.56M | 15.56M | 15.59M | 16.24M | 16.00M | 15.97M | 15.99M | 16.48M | 20.93M | 20.86M | 20.92M | 21.62M | 21.24M | 20.85M |
|
Cash from Financing Activities
|
272.20M | -6.15M | 130.90M | 42.37M | 285.26M | 198.66M | -69.11M | -76.98M | -145.42M | 867.58M | 743.52M | 572.51M | 235.75M | 411.17M | 72.64M | -66.44M | 309.77M | 491.63M | -473.31M | 489.76M | 827.84M | 632.85M | 150.43M | -150.47M | 124.89M | -288.22M | -1591.70M | -570.97M | -408.22M | -134.44M | -949.11M | -150.56M |
|
Change in Cash
|
-3.36M | -52.91M | 89.11M | -77.27M | 14.72M | -3.82M | 10.27M | 129.33M | 64.65M | 1,011.77M | -277.33M | 484.74M | 127.75M | 487.73M | -66.49M | -161.15M | -210.16M | 66.86M | -1340.08M | 76.54M | -38.10M | 472.68M | 21.10M | -158.99M | 164.12M | 361.00M | 986.73M | -111.40M | -873.37M | -276.27M | -422.21M | -151.94M |
|
Beginning Cash Balance
|
313.07M | 309.71M | 256.81M | 97.60M | 268.65M | 283.38M | 279.55M | -90.61M | 419.16M | 483.81M | 1,495.57M | -427.54M | 1,702.98M | 1,830.72M | 2,318.45M | 189.84M | 2,090.81M | 1,880.65M | 1,947.50M | 53.96M | 683.97M | 645.86M | 1,118.54M | 233.44M | 980.65M | 1,144.77M | 1,505.77M | 2,492.50M | 2,381.10M | 1,507.73M | 1,231.46M | 809.25M |
|
Free Cash Flow
|
51.62M | 55.77M | 10.31M | 45.88M | 41.70M | 40.90M | 55.26M | 60.67M | 68.66M | -28.57M | 48.93M | 45.64M | 85.79M | 98.70M | 40.44M | 60.04M | 24.07M | 53.44M | 85.18M | 93.98M | 63.88M | 42.03M | 13.95M | 79.03M | 102.06M | 164.77M | 58.29M | 89.42M | 42.98M | 66.58M | 53.08M | 45.60M |
|
Net Cash Flow
|
-3.36M | -52.91M | 89.11M | -77.27M | 14.72M | -3.82M | 10.27M | 129.33M | 64.65M | 1,011.77M | -277.33M | 484.74M | 127.75M | 487.73M | -66.49M | -161.15M | -210.16M | 66.86M | -1340.08M | 76.54M | -38.10M | 472.68M | 21.10M | -158.99M | 164.12M | 361.00M | 986.73M | -111.40M | -873.37M | -276.27M | -422.21M | -151.94M |