|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 23.11M | 18.72M | 30.50M | 27.64M | 23.86M | 19.55M | -1.45M | 14.66M | 16.37M | 20.14M | 17.54M | 19.10M | 22.03M | -4.22M | 53.37M | 46.22M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.37M | 0.52M | 1.80M | 2.12M | 1.73M | 1.68M | 1.20M | 2.26M | 2.07M | -1.80M | 2.10M | 1.85M | -1.44M | 0.87M | 0.83M | 1.77M | -0.60M | 3.92M | 0.95M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 1.36M | | | 27.47M | 10.61M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | -1.06M | | | | 24.32M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | | | -0.03M | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.23M | 1.41M | 0.98M | -5.20M | 0.76M | -0.51M | -0.21M | -2.40M | 6.80M | -6.37M | -0.10M | 4.11M | -1.40M | 1.50M | -5.02M | -1.51M | 2.69M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.16M | 18.81M | 2.24M | 13.35M | -2.68M | 77.56M | 22.51M | 41.00M | 28.25M | 35.45M | 11.89M | 6.86M | 34.75M | 19.85M | 43.49M | 8.01M | 53.77M | -4.77M | 167.44M | -13.85M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 1.30M | -5.85M | -0.67M | 1.29M | 1.28M | -0.60M | 0.04M | -0.52M | -0.48M | -0.49M | -0.57M | 1.14M | 3.85M | -4.22M | 1.27M | -1.64M | 1.68M | -1.10M | 5.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 1.79M | 1.45M | 0.36M | 0.35M | 0.45M | 2.35M | 2.29M | 2.21M | 1.46M | -5.86M | 0.13M | -0.79M | 0.73M | 0.03M | 0.03M | -1.25M | 1.30M | 0.02M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 2.77M | 2.63M | 2.48M | 2.43M | 2.35M | 2.32M | 2.22M | 2.10M | 2.08M | 2.04M | 1.94M | 1.80M | 1.68M | 1.56M | 1.50M | 1.45M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.19M | 1.35M | -0.20M | -0.20M | -0.20M | 1.43M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.42M | -48.78M | | | -0.09M | -68.09M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1243.76M | -424.67M | -6.34M | 440.01M | 537.43M | 153.30M | 415.77M | 351.31M | 202.22M | 105.29M | 57.77M | 107.44M | 190.19M | 25.06M | 171.04M | 47.86M | 70.46M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | | | | 0.73M | | 0.77M | 0.75M | | | 11.60M | 0.23M | 0.32M | 2.62M | 1.81M | 3.38M | 2.21M | -1.14M | 7.84M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | 0.44M | 0.12M | | | 0.86M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 0.43M | 150.00M | | -150.00M | | | | 48.49M | 361.90M | | 152.05M | -152.55M | 27.18M | | 58.61M | 91.04M | 20.53M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.04M | 82.93M | -206.83M | -672.08M | -252.80M | 2.40M | -338.42M | -343.68M | -144.52M | -50.66M | -126.41M | 291.88M | -180.35M | -162.63M | -88.50M | 172.86M | -261.40M | 2,029.30M | 359.65M | 51.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | -154.21M | 630.25M | 0.03M | 0.24M | 0.00M | -259.72M | | | 652.84M | -265.88M | -261.51M | -110.18M | 797.72M | -495.33M | 99.15M | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 51.23M | | | 2,655.05M | 5,769.95M | 785.15M | -2987.41M | 250.06M | 807.45M | -1058.51M | 1,644.11M | 34.02M | 629.60M | 127.38M | -837.47M | 17.42M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.53M | 205.46M | 0.04M | 0.05M | 6.05M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.29M | 6.14M | 6.15M | 4.77M | 5.49M | 8.11M | 8.01M | 7.95M | 7.90M | 24.06M | | 15.57M | 12.03M | 12.03M | 12.03M | 4.68M | 12.03M | 27.03M | 27.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -505.13M | 196.11M | -292.14M | 638.17M | -480.75M | -256.07M | 306.35M | 623.89M | -249.69M | 38.07M | -113.53M | -308.29M | 52.20M | 520.59M | 180.79M | -367.00M | 68.08M | -1021.90M | 294.04M | -966.66M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.93M | 297.85M | -496.72M | -20.56M | -736.23M | -176.10M | -9.56M | 321.21M | -365.96M | 22.87M | -228.05M | -9.55M | -93.40M | 377.81M | 135.78M | -186.12M | -139.55M | 1,002.63M | 821.12M | -928.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.85M | 18.81M | 2.24M | 13.35M | -3.41M | 77.56M | 21.75M | 40.25M | 28.25M | 35.45M | 0.29M | 6.63M | 34.44M | 17.23M | 41.67M | 4.63M | 51.56M | -3.64M | 159.60M | -13.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.93M | 297.85M | -496.72M | -20.56M | -736.23M | -176.10M | -9.56M | 321.21M | -365.96M | 22.87M | -228.05M | -9.55M | -93.40M | 377.81M | 135.78M | -186.12M | -139.55M | 1,002.63M | 821.12M | -928.80M |