|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.83M | 47.10M | 49.84M | 44.76M | 33.80M | 32.37M | 36.14M | 25.89M | 24.81M | 24.97M | 26.27M | 25.82M | 24.13M | 29.19M | 36.41M | 31.12M | 30.29M | 24.59M | 41.78M | 44.58M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.70M | 0.92M | 1.11M | 0.50M | 0.30M | 0.94M | 0.93M | 0.80M | 0.80M | 0.91M | 0.94M | 1.00M | | 3.80M | 0.87M | 0.90M | 0.90M | 1.56M | 1.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.83M | 6.92M | 6.62M | 6.05M | 10.90M | 9.65M | 9.77M | 7.80M | 11.44M | 14.23M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 3.36M | 0.06M | 0.11M | 0.10M | 0.01M | 0.15M | 0.15M | 0.15M | 13.81M | -0.04M | 0.22M | 0.00M | 1.38M | 0.16M | | | 2.05M | -2.05M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.54M | 2.40M | 0.82M | 0.81M | 12.80M | 0.80M | 13.30M | 23.65M | 2.87M | 0.10M | 0.19M | 1.09M | 0.22M | | 0.16M | 0.16M | | 2.70M | 0.08M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.12M | 34.34M | 40.83M | 45.36M | 68.42M | 68.59M | 70.33M | 49.21M | 64.06M | 60.19M | 73.89M | 42.77M | 67.79M | 76.33M | 83.03M | 62.32M | 82.31M | 121.92M | 180.38M | 90.92M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.74M | 14.88M | 72.97M | 80.75M | 71.86M | 93.03M | 101.99M | 101.70M | 108.09M | 116.86M | 132.67M | 118.80M | 115.64M | 112.36M | 122.60M | 131.57M | 132.69M | 107.45M | 266.25M | 286.35M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.20M | 79.76M | -129.71M | 27.19M | 42.23M | 39.90M | 27.87M | 34.00M | 48.68M | -65.27M | 5.97M | 6.21M | 6.39M | 6.29M | 6.45M | 6.68M | 6.73M | 6.84M | 6.99M | 7.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.05M | -0.83M | -1.35M | -1.14M | -1.21M | -1.30M | -1.46M | -1.44M | -1.46M | -1.98M | -2.29M | -2.17M | -3.12M | -3.20M | -3.34M | -3.55M | -4.54M | -5.45M | -4.92M | -4.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | -1.28M | 2.05M | 1.92M | 1.48M | 0.69M | 0.75M | 0.84M | 0.85M | 1.09M | 1.26M | 1.25M | 1.25M | 1.28M | 1.40M | 1.60M | 1.69M | 2.49M | 4.12M | 5.07M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | 2.90M | 3.88M | 9.50M | -3.38M | -3.11M | 1.25M | -1.87M | 5.82M | 1.01M | 13.46M | -2.42M | 11.41M | -12.41M | 2.36M | -2.41M | 43.02M | -53.00M | -10.77M | -8.20M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.65M | 0.81M | 9.75M | -7.18M | 4.59M | 6.91M | -14.89M | 8.16M | 6.79M | 5.54M | -33.17M | 0.12M | -2.37M | 2.04M | -2.05M | 0.06M | -0.71M | 0.23M | -0.16M | 2.10M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.69M | 400.12M | 406.85M | 455.30M | 471.87M | 474.95M | 434.21M | 478.42M | 446.08M | 437.29M | 434.78M | 480.44M | 469.55M | 447.37M | 442.18M | 496.23M | 505.69M | 679.98M | 1,248.79M | 1,291.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 6.95M | 0.08M | 0.53M | 0.70M | 3.55M | 2.77M | 1.03M | 0.11M | 0.08M | 0.06M | 0.07M | 0.06M | 1.60M | 2.68M | 2.14M | 0.06M | 0.14M | 0.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -157.67M | -134.05M | -181.13M | -102.63M | -251.48M | -170.33M | -157.84M | -53.43M | -187.98M | -219.60M | -211.19M | -67.53M | -197.22M | -306.28M | -176.00M | -114.89M | -405.53M | -506.91M | -484.54M | -51.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.00M | | | 0.11M | 0.00M | | | | 0.00M | | | 0.05M | 0.08M | | | 0.19M | 0.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | 76.69M | -364.39M | 41.25M | 208.51M | 231.47M | 199.29M | | | | | 54.56M | | | 264.84M | 17.36M | 7.90M | 5.50M | 3,091.25M | 543.51M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 262.29M | 74.19M | 133.94M | 52.07M | 48.85M | 117.65M | 91.19M | 95.28M | 147.88M | 298.81M | 211.91M | 108.65M | 302.64M | 70.25M | 84.70M | 310.66M | 324.10M | 487.81M | 1,608.49M | 736.67M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.04M | 0.14M | 2.79M | 0.03M | 0.81M | 0.10M | 0.02M | 0.04M | 3.03M | -3.09M | | | | 7.00M | 0.34M | | | -10.15M | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 5.19M | 19.43M | 65.21M | 12.86M | 10.93M | | 1.98M | 2.99M | 9.40M | 3.31M | 0.54M | 1.27M | 25.82M | 25.03M | 51.25M | 1.92M | 0.03M | 16.38M | 3.83M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12M | | | 1.10M | 0.20M | 0.25M | 1.07M | | | | 1.07M | | | 0.01M | 0.31M | 3.20M | 2.30M | 0.48M | 0.01M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 6.26M | 6.23M | 6.02M | 6.35M | 6.19M | 6.23M | | 0.60M | 0.60M | 6.26M | | 4.06M | 4.06M | | 5.62M | | 1.71M | -10.13M | 2.31M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.15M | 0.22M | 400.01M | -79.26M | 140.49M | 97.69M | 102.33M | -46.95M | 39.79M | 108.35M | 62.16M | 47.39M | 6.43M | 171.47M | 168.32M | -54.87M | 294.62M | 442.16M | 459.76M | -198.48M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.02M | 0.00M | -0.01M | -0.03M | -0.03M | 0.03M | 0.00M | 0.00M | -0.00M | -0.00M | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.23M | -118.98M | 291.85M | -101.15M | -39.16M | 20.37M | 46.50M | 1.32M | -40.10M | 5.62M | -16.37M | 98.65M | -75.14M | -22.45M | 114.93M | -38.19M | 21.79M | 42.70M | 241.47M | 36.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.72M | 14.83M | 66.03M | 80.67M | 71.33M | 92.34M | 98.44M | 98.93M | 107.06M | 116.75M | 132.58M | 118.73M | 115.58M | 112.30M | 121.01M | 128.89M | 130.54M | 107.39M | 266.11M | 286.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.22M | -118.96M | 291.85M | -101.14M | -39.13M | 20.40M | 46.48M | 1.32M | -40.11M | 5.62M | -16.37M | 98.65M | -75.14M | -22.45M | 114.93M | -38.19M | 21.79M | 42.70M | 241.47M | 36.65M |