|
Net Income (Quarter)
|
10.43M | 12.38M | 15.42M | 11.46M | 15.17M | 16.48M | 18.78M | 12.29M | 21.92M | 24.86M | 26.86M | 25.29M | 25.47M | 24.09M | 24.83M | 28.57M | 15.36M | 25.81M | 30.83M | 28.34M | 37.82M | 29.77M | 25.94M | 29.93M | 28.44M | 29.82M | 35.66M | 34.39M | 36.79M | 29.36M | 30.67M | 25.75M | 26.23M | 27.36M | 32.00M | 28.11M | -29.99M | 47.40M | 57.10M | 60.75M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 2.38M | 2.36M | 2.41M | 2.40M | 2.68M | 2.99M | 3.03M | 3.18M | 3.17M | 3.15M | 3.07M | 2.92M | 2.81M | 2.90M | 3.01M | 2.89M | 2.76M | 2.68M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.39M | 0.40M | 0.50M | 0.49M | 0.55M | 0.60M | 0.10M | 0.82M | 0.85M | 0.80M | 0.10M | 1.05M | 1.01M | 1.00M | 1.20M | 0.76M | 1.10M | 1.07M | 2.21M | 2.72M | 1.45M | 2.44M | 1.84M | 2.09M | 1.91M | 2.34M | 2.48M | 2.25M | 1.67M | 2.66M | 2.60M | -0.33M | 2.40M | 1.13M | 2.29M | 1.90M | 3.39M | 5.43M | 4.30M | 4.00M |
|
Deferred Taxes (Quarter)
|
-1.40M | 6.02M | -2.67M | -4.90M | -1.05M | -0.98M | 5.51M | -17.58M | -3.17M | -0.43M | -1.09M | -2.42M | -1.75M | -2.06M | 2.00M | 1.72M | -1.72M | 2.86M | 1.59M | 2.58M | -2.45M | -1.36M | 1.48M | -2.34M | 0.16M | -0.15M | 0.00M | 1.27M | 1.62M | 1.11M | -0.72M | 0.92M | | -1.48M | -0.42M | 0.52M | -1.76M | -0.46M | -0.92M | -4.94M |
|
Gains from Sales and Divestitures (Quarter)
|
0.00M | 0.00M | 0.05M | 0.05M | 355.00 | 0.02M | 0.12M | 0.12M | 498.00 | 0.02M | 0.10M | 0.02M | 0.00M | 0.10M | 0.02M | 0.02M | 0.01M | 0.12M | 0.02M | 0.02M | 791.00 | 0.00M | 0.13M | 0.04M | 0.03M | 0.04M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.05M | 0.31M | 0.31M | 0.97M | 1.26M | 0.19M | 0.02M | 0.30M | 0.08M | 0.89M | 0.01M | 1.39M | -0.02M | 0.06M | 0.06M | 4.30M | 1.56M | 1.83M | 0.03M | 21.56M | 0.03M | 0.03M | 0.03M | -0.75M | 0.11M | 0.03M | 2.61M | -2.72M | 0.00M | -0.00M | 2.92M | -5.09M | 0.00M | 2.08M | -8.90M | 8.57M | -15.54M | 15.49M | 5.54M | -20.73M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 0.11M | | | | | | | | | 0.04M | 0.02M | 0.36M | -0.07M | | | | -0.04M | | | | | 0.61M | -0.53M | | | 0.11M | | | -0.11M | 0.05M | -0.05M | | 0.64M | 0.19M | | | 0.10M |
|
Non-cash Items (Quarter)
|
0.05M | 0.31M | 0.31M | 0.21M | | 0.19M | 0.60M | 0.17M | 0.40M | 0.09M | 0.20M | 0.20M | 0.10M | 0.10M | 0.04M | 0.29M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
32.48M | 414.18M | 693.22M | 627.34M | 493.62M | 373.01M | 448.14M | 378.85M | 165.04M | 120.18M | 120.98M | 98.52M | 93.46M | 145.79M | 198.27M | 204.25M | 165.01M | 318.23M | 287.80M | 149.01M | 98.31M | 89.91M | 56.14M | 61.72M | 51.35M | 16.24M | 17.15M | 10.56M | 8.22M | 9.99M | 9.21M | 7.60M | 15.24M | 28.39M | 34.38M | 26.66M | 9.80M | 29.84M | 33.46M | 32.18M |
|
Cash from Operations (Quarter)
|
6.98M | -64.88M | 26.29M | 10.72M | 186.57M | -51.43M | 44.21M | 74.00M | 93.66M | 18.10M | 35.37M | 55.41M | 36.25M | 1.11M | 14.96M | 36.00M | 18.81M | 35.92M | 46.68M | 61.76M | 44.11M | 35.80M | 22.58M | 59.52M | 42.51M | 31.18M | 44.34M | 47.77M | 45.30M | 39.85M | 42.18M | 46.06M | 37.35M | 28.48M | 60.14M | 52.31M | 8.38M | 49.52M | 62.49M | 72.19M |
|
Amortizatization of Intangibles (Quarter)
|
0.77M | 1.11M | 1.28M | 3.10M | 1.75M | 1.18M | 1.29M | -1.08M | 1.51M | 1.49M | 1.45M | -16.93M | -1.35M | 2.41M | 2.36M | -5.67M | 1.28M | 2.52M | 2.49M | -17.29M | 1.62M | 2.65M | 3.15M | -2.64M | 3.01M | 2.95M | 2.87M | 27.45M | -4.23M | 2.67M | 2.56M | 1.05M | -2.54M | 2.63M | 2.55M | -9.68M | 0.17M | 4.59M | 4.51M | -13.64M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | 2.69M | 3.04M | 2.57M | -4.92M | 2.49M | 2.18M | 2.35M | 8.36M | 3.38M | 2.38M | -0.90M | 6.68M | 0.04M | -1.18M | -1.38M | -1.41M | -1.80M | -1.85M | -1.75M | -1.57M | -1.63M | -0.98M | -1.00M | -0.77M | 1.16M | 6.16M | 4.72M | 5.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.41M | 1.81M | 2.11M | -5.13M | 1.95M | 1.91M | 2.22M | -5.66M | 2.38M | 2.36M | 2.41M | -6.95M | 2.68M | 2.99M | 3.03M | 3.18M | 3.17M | 3.15M | 3.07M | 2.92M | 2.81M | 2.90M | 3.01M | 2.89M | 2.76M | 2.68M | 2.60M | 2.45M | 2.37M | 2.32M | 2.36M | 2.44M | 2.38M | 2.47M | 2.33M | 2.32M | 2.65M | 3.43M | 3.42M | 3.42M |
|
Change in Accured Expenses (Quarter)
|
-0.01M | -0.03M | 1.17M | -7.41M | -0.09M | 4.93M | -3.19M | -5.84M | -10.40M | -0.96M | 6.00M | 7.56M | -0.47M | -6.32M | -0.30M | -7.22M | -1.19M | 1.69M | -0.86M | -6.18M | 0.75M | -15.01M | -9.57M | -4.27M | -1.32M | -7.00M | 4.96M | 6.00M | -2.00M | -3.54M | 5.71M | 12.19M | -10.05M | -8.15M | 12.19M | -2.50M | -19.00M | -7.15M | -5.13M | 4.08M |
|
Change in Taxes (Quarter)
|
1.01M | -0.32M | 0.37M | | -6.40M | 5.88M | -0.91M | | -4.42M | 3.21M | -0.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
-52.06M | -24.82M | 14.73M | 63.45M | -13.40M | 45.80M | 65.64M | 71.11M | 10.84M | 25.24M | 68.11M | -54.33M | 72.66M | 16.99M | 137.43M | 24.79M | 64.34M | 482.26M | -106.92M | -325.94M | -37.93M | -43.51M | -33.29M | 37.90M | 83.39M | 227.19M | 174.12M | 57.01M | 60.81M | 24.09M | 52.94M | -203.08M | -56.11M | 2.96M | -188.31M | | | | | |
|
Capital Expenditures (Quarter)
|
1.24M | 3.45M | 2.07M | 2.24M | 2.10M | 3.96M | 5.28M | 3.64M | 4.51M | 4.09M | 1.84M | 1.18M | 1.06M | 4.85M | 4.83M | 2.49M | 2.31M | 0.71M | 0.13M | 1.04M | 1.91M | 1.18M | 0.95M | 1.00M | 0.73M | 1.94M | 1.33M | -4.01M | 2.38M | 2.14M | 2.23M | 2.78M | 1.36M | 2.15M | 0.99M | 10.10M | 1.80M | 3.38M | 8.01M | 103.58M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.37M | 1.02M | 2.52M | 0.59M | 3.23M | 0.54M | -3.14M | 1.60M | 0.64M | 0.08M | -0.70M | 5.27M | 0.15M | -0.14M | 2.07M | 0.41M | 0.61M | -0.19M | 0.08M | 0.95M | 1.76M | -0.35M | 0.04M | 5.85M | 1.30M | 1.16M | 0.19M | 1.87M | 0.04M | 0.74M | 3.10M | 0.54M | 0.04M | 1.30M | | 0.91M | | 0.00M | 0.71M | 0.23M |
|
Acquisitions (Quarter)
|
| 25.57M | | | | | | -56.93M | | | | | 49.39M | | 12.09M | | | | | | | | 8.70M | | | | | | | | | | | -18.38M | | | -385.81M | 0.00M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | 0.96M | | | 0.52M | 0.03M | 0.00M | | 13.12M | 1.00M | 0.24M | 6.02M | | | 6.55M | 8.87M | | 0.01M | | 6.16M | 5.47M | 0.63M | 0.27M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
49.61M | 69.11M | -117.39M | -0.93M | 0.87M | 102.38M | -96.89M | 186.94M | 8.01M | 74.81M | 32.70M | 48.06M | 13.82M | 132.74M | 80.81M | 314.38M | 158.54M | 157.45M | 161.38M | -477.37M | 207.49M | 83.47M | | 577.13M | 166.71M | -132.81M | 17.66M | -51.55M | | | 253.65M | -148.60M | 79.10M | -78.21M | 35.04M | 334.84M | 92.45M | -86.02M | 0.01M | 0.04M |
|
Cash from Investing Activities (Quarter)
|
113.80M | 74.05M | 2.77M | -40.88M | 83.93M | -159.79M | -12.88M | -205.12M | 14.20M | -132.90M | -186.70M | 250.06M | -48.41M | 67.91M | 0.17M | 37.77M | -181.23M | -405.47M | -295.26M | 152.42M | -544.42M | 305.55M | -530.69M | -59.63M | -186.99M | -92.42M | -59.52M | 48.07M | 44.03M | 84.19M | 31.05M | 391.71M | 248.96M | 101.97M | 267.99M | 38.98M | 610.22M | 112.19M | 356.70M | 18.45M |
|
Other financing activities (Quarter)
|
0.39M | 0.40M | 0.52M | -1.06M | 0.55M | 0.59M | -0.87M | 2.49M | 0.85M | 0.87M | 0.94M | 1.05M | 0.23M | 1.02M | 1.21M | -27.66M | 71.21M | 1.07M | 2.21M | -4.41M | 196.24M | 2.44M | 1.84M | | -176.62M | -194.50M | 204.26M | -530.03M | -270.03M | 261.66M | 8.37M | | | 0.14M | | -701.75M | -94.06M | 94.98M | -1483.23M | -164.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | -19.70M | -99.63M | | | | | 60.00M | -57.70M | 57.70M | | 20.00M | -18.39M | 2.39M | 138.63M | | | | | | 98.09M | -98.09M | 98.09M | 265.00M | | -265.00M | | | | | | 16.67M | | | 23.33M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | -9.80M | | | | -14.50M | 1.50M | 1.50M | 1.50M | 20.17M | 54.00M | | -21.45M | 41.45M | 0.16M | 4.16M | 11.17M | 3.66M | 0.17M | 45.83M | -40.49M | 107.17M | 3.17M | 6.88M | 3.00M | 3.00M | 30.00M | 1.45M | | | 0.03M | 125.00M | 0.10M | 4.04M |
|
Short-Term Debt issuances (Quarter)
|
-6.83M | -15.26M | 38.64M | -120.55M | -26.08M | 15.52M | 15.00M | 24.45M | -69.25M | 4.80M | 15.80M | -70.11M | -19.32M | -26.23M | 11.65M | 2.99M | -38.24M | 27.00M | 7.39M | -26.03M | 34.52M | -19.52M | 33.98M | 28.90M | -14.47M | -27.29M | 6.21M | -4.79M | -18.83M | -8.02M | -19.25M | 3.69M | -40.22M | -8.07M | -11.85M | 27.18M | -18.27M | 20.69M | -10.88M | 68.46M |
|
Short-Term Debt repayments (Quarter)
|
| | | | 75.00M | -50.00M | | | 220.00M | -150.00M | -64.50M | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | 0.14M | | 0.03M | 0.74M | 0.13M | 0.22M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | 0.01M | | | | | | | -0.00M | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | 4.89M | 10.97M | 9.67M | -0.00M | | 2.60M | 1.51M | 5.74M | 14.79M | 11.01M | 5.22M | 1.60M | 3.09M | | 0.53M | 0.40M | 1.28M | 2.27M | | | | | 4.84M | 21.66M | 13.55M | 29.82M |
|
Dividends Paid - Common (Quarter)
|
4.88M | 4.88M | 6.50M | 6.49M | 6.88M | 6.88M | 8.21M | 8.74M | 9.74M | 9.74M | 9.76M | 9.77M | 10.27M | 11.68M | 11.63M | 11.59M | 12.05M | 11.97M | 11.99M | 11.99M | 12.51M | 12.48M | 12.96M | 12.81M | 12.74M | 12.71M | 12.71M | 12.70M | 13.27M | 13.27M | 13.27M | 13.27M | 13.26M | 13.62M | 13.64M | 13.65M | 14.22M | 22.60M | 27.44M | 26.73M |
|
Cash from Financing Activities (Quarter)
|
-119.10M | -63.06M | 64.71M | -163.97M | 2.30M | 65.81M | -111.05M | 270.00M | -93.61M | -21.99M | 81.25M | -226.15M | 102.59M | 20.78M | 90.12M | -69.94M | -24.02M | 1,076.78M | -321.77M | -5.37M | 216.58M | 174.65M | 471.14M | -47.63M | -212.38M | -187.13M | 131.48M | -215.82M | -40.93M | -166.91M | 31.99M | -56.11M | -414.82M | -436.25M | -59.68M | 52.66M | -115.96M | -609.64M | -786.07M | -182.07M |
|
Change in Cash (Quarter)
|
1.68M | -53.89M | 93.76M | -194.13M | 272.81M | -145.41M | -79.72M | 138.89M | 14.25M | -136.79M | -70.08M | 79.32M | 90.43M | 89.80M | 105.25M | 3.83M | -186.44M | 707.22M | -570.35M | 208.82M | -283.74M | 516.01M | -36.97M | -47.75M | -356.87M | -248.38M | 116.30M | -119.98M | 48.41M | -42.87M | 105.22M | 381.66M | -128.51M | -305.80M | 268.44M | 143.95M | 502.63M | -447.94M | -366.88M | -91.42M |
|
Free Cash Flow (Quarter)
|
5.75M | -68.33M | 24.22M | 8.47M | 184.47M | -55.39M | 38.93M | 70.36M | 89.16M | 14.01M | 33.53M | 54.23M | 35.19M | -3.74M | 10.13M | 33.51M | 16.50M | 35.20M | 46.55M | 60.72M | 42.20M | 34.62M | 21.64M | 58.52M | 41.77M | 29.24M | 43.00M | 51.77M | 42.92M | 37.71M | 39.95M | 43.28M | 35.98M | 26.32M | 59.15M | 42.21M | 6.58M | 46.14M | 54.48M | -31.39M |
|
Net Cash Flow (Quarter)
|
1.68M | -53.89M | 93.76M | -194.13M | 272.81M | -145.41M | -79.72M | 138.89M | 14.25M | -136.79M | -70.08M | 79.32M | 90.43M | 89.80M | 105.25M | 3.83M | -186.44M | 707.22M | -570.35M | 208.82M | -283.74M | 516.01M | -36.97M | -47.75M | -356.87M | -248.38M | 116.30M | -119.98M | 48.41M | -42.87M | 105.22M | 381.66M | -128.51M | -305.80M | 268.44M | 143.95M | 502.63M | -447.94M | -366.88M | -91.42M |