|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.52M | 48.19M | 38.75M | 38.17M | 35.91M | 44.71M | 55.35M | 62.26M | 57.53M | 55.01M | 50.99M | 48.93M | 50.33M | 50.64M | 58.90M | 62.78M | 56.11M | 62.35M | 62.65M | 118.71M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.47M | 0.56M | 0.53M | 0.46M | 0.46M | 0.63M | 0.40M | 0.38M | 0.83M | 0.86M | 0.92M | 0.71M | 0.92M | 0.94M | 0.87M | 0.79M | 0.92M | 1.06M | 0.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | -0.76M | 6.16M | 2.38M | -0.97M | -0.84M | -1.13M | 3.26M | -0.78M | -0.71M | -0.55M | -0.75M | -0.82M | -0.94M | -1.05M | 0.61M | -1.26M | -0.94M | 0.83M | 0.46M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.00 | 0.00M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 0.56M | 1.31M | 27.61M | 0.77M | 0.01M | 1.27M | 7.86M | 0.58M | 0.01M | 0.18M | -76.16M | 0.01M | 0.01M | 6.85M | 19.11M | 0.00M | 2.45M | 4.79M | 8.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.48M | 0.60M | 0.62M | 38.66M | 0.52M | 0.52M | 0.47M | 46.74M | 39.80M | 0.48M | 42.27M | 54.88M | 41.58M | 0.50M | 51.14M | 55.70M | 47.14M | 57.42M | 0.36M | 0.39M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -1.81M | -1.85M | -0.32M | 4.71M | 0.35M | 6.64M | 5.21M | 1.39M | 2.00M | 5.13M | 1.36M | 2.52M | 0.56M | 0.14M | -2.58M | 0.73M | -1.64M | 2.34M | -3.43M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.52M | 106.53M | 73.34M | 74.91M | 83.75M | 71.33M | 52.90M | 38.53M | 34.25M | 43.51M | 41.03M | 31.04M | 28.77M | 81.32M | 42.18M | 2.71M | 37.20M | 49.00M | 52.52M | 47.45M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.04M | 68.79M | 39.49M | 26.62M | 63.61M | 56.23M | 59.45M | 46.98M | 69.50M | 59.68M | 61.10M | 42.76M | 66.32M | 100.15M | 77.59M | 17.13M | 76.95M | 78.12M | 75.42M | 54.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | -1.30M | -1.40M | -1.34M | -1.92M | -0.85M | -0.23M | 0.38M | 0.27M | 0.30M | 0.31M | 0.39M | 0.31M | 0.32M | 0.22M | 0.20M | 0.06M | 0.18M | 0.20M | 0.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 4.94M | 4.96M | 5.47M | 5.61M | 5.50M | 5.49M | 5.45M | 5.52M | 5.65M | 5.57M | 5.45M | 5.44M | 5.39M | 5.37M | 5.48M | 5.69M | 5.55M | 5.59M | 5.71M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.00M | 0.40M | -0.69M | 0.48M | -0.33M | 0.37M | 2.66M | 2.26M | 0.74M | 2.23M | 2.48M | 3.37M | 1.94M | 1.18M | -0.04M | -0.32M | -0.01M | -0.16M | 0.54M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.05M | -356.30M | -173.18M | 157.15M | 67.67M | 122.47M | 214.92M | 116.17M | 176.74M | 180.40M | 175.33M | 186.82M | 130.80M | 315.12M | 134.84M | -192.91M | 71.78M | 42.69M | 165.89M | 7.39M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.72M | 7.48M | 5.66M | 6.39M | 6.90M | 4.97M | 3.24M | 4.68M | 7.96M | 5.05M | 4.68M | 4.81M | 10.25M | 6.02M | 5.24M | 15.14M | 11.31M | 13.74M | 11.71M | 11.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.16M | 121.10M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.60M | -243.60M | | 506.74M | 222.47M | -222.41M | 0.01M | 0.00M | 1.77M | -3.40M | -2.39M | 5.56M | 17.66M | -17.30M | 212.42M | 529.18M | 56.28M | -56.19M | 0.00M | 709.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.49M | 362.30M | 188.74M | -172.64M | -2723.74M | 1,825.24M | -510.81M | -109.86M | -228.58M | -140.58M | -166.84M | -133.71M | -141.23M | -220.04M | -27.15M | 317.03M | -50.37M | 23.95M | -73.46M | 115.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,344.61M | 0.40M | 1,706.70M | -1900.13M | 2,729.04M | 0.06M | 0.07M | -84.71M | -364.12M | 1.30M | 0.09M | 165.95M | 209.50M | 1.66M | 0.10M | 244.19M | 408.20M | 0.03M | 0.06M | 211.44M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | -0.65M | 0.40M | -3.50M | 3.30M | 2.80M | -1.50M | -4.30M | 203.19M | -199.60M | 0.08M | -0.62M | 6.35M | -5.43M | 0.17M | -4.43M | | 5.86M | 5.82M | -1.67M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 0.41M | | 0.54M | 3.14M | 1.50M | 2.37M | 0.64M | 0.64M | 1.33M | 0.09M | 0.48M | 0.85M | 1.71M | 3.63M | 3.01M | 0.89M | 1.09M | 2.62M | 0.08M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.12M | 11.15M | 11.81M | 11.73M | 11.74M | 11.80M | 13.14M | 13.14M | 13.15M | 13.18M | 14.16M | 14.16M | 14.16M | 14.20M | 15.24M | 15.24M | 15.28M | 15.30M | 16.33M | 16.33M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,331.96M | 147.91M | 241.24M | -1914.82M | 745.97M | 1,862.01M | -94.68M | -101.52M | -173.44M | -346.35M | 33.35M | 151.65M | 202.54M | 88.08M | 448.34M | 227.53M | 393.82M | -78.90M | 55.32M | 179.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,445.50M | 578.99M | 469.47M | -2060.84M | 2,041.38M | -212.06M | -546.04M | -164.40M | -332.52M | -427.25M | -72.38M | 60.70M | 127.63M | -31.80M | 498.78M | 561.70M | 420.40M | 23.18M | 57.29M | 349.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.32M | 61.30M | 33.83M | 20.23M | 56.71M | 51.26M | 56.22M | 42.30M | 61.54M | 54.62M | 56.42M | 37.95M | 56.07M | 94.13M | 72.36M | 1.99M | 65.64M | 64.38M | 63.71M | 43.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,445.50M | 578.99M | 469.47M | -2060.84M | -1914.17M | 3,743.49M | -546.04M | -164.40M | -332.52M | -427.25M | -72.38M | 60.70M | 127.63M | -31.80M | 498.78M | 561.70M | 420.40M | 23.18M | 57.29M | 349.72M |