|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.71M | 20.82M | 22.33M | 19.44M | 17.59M | 16.71M | 20.18M | 16.19M | 14.47M | 13.14M | 14.87M | 12.95M | 15.82M | 13.30M | 11.35M | 17.76M | 18.27M | 18.57M | 22.88M | 20.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 1.10M | 0.79M | 0.20M | 0.71M | 1.45M | 0.92M | -0.16M | 0.81M | 0.55M | 0.43M | 0.15M | 1.03M | 0.63M | 0.26M | 0.57M | 0.41M | 0.64M | 0.63M | 0.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | 5.65M | 13.79M | -26.30M | -8.00M | -2.15M | 62.26M | 8.39M | 2.84M | -2.27M | 2.26M | 2.65M | -1.49M | 12.20M | -4.60M | 5.33M | -8.57M | 2.38M | -14.64M | -2.97M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 0.67M | 1.69M | -1.74M | -0.20M | 1.12M | 0.53M | 1.30M | 1.32M | -2.63M | 7.32M | 1.52M | 3.51M | 1.16M | 0.43M | | -0.01M | -1.99M | | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.91M | | | | 37.93M | | | | 39.71M | | | | 31.04M | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.58M | 24.08M | 53.05M | 31.37M | 30.53M | 11.86M | 6.47M | 6.00M | 8.49M | 9.60M | 9.81M | 10.76M | 25.86M | 11.15M | 20.57M | 14.45M | 23.20M | 23.95M | 42.83M | 8.45M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.46M | 15.78M | 35.57M | 9.41M | 38.14M | 34.45M | 32.12M | 18.27M | 30.00M | 35.23M | 21.61M | 17.00M | 25.95M | 21.27M | 26.31M | 20.44M | 34.27M | 22.23M | 20.52M | 18.33M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.32M | -1.84M | -1.62M | -1.40M | -1.12M | -1.00M | 4.82M | -0.80M | -0.80M | -0.78M | -0.66M | -0.56M | -0.54M | -0.46M | -0.21M | 0.32M | 0.22M | 0.38M | 0.36M | 0.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 1.87M | 1.82M | 1.64M | 1.62M | 1.61M | 1.99M | 1.63M | 1.75M | 1.83M | 1.74M | 1.75M | 1.71M | 1.68M | 1.75M | 1.74M | 1.82M | 1.79M | 1.75M | 1.73M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.34M | -122.68M | -2.15M | -6.38M | 41.34M | 35.28M | 63.26M | -15.09M | -33.30M | 1.86M | -64.49M | -33.44M | -26.00M | -52.15M | -20.01M | -26.86M | -72.92M | 44.48M | -75.65M | 17.87M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.27M | 195.12M | -187.75M | 0.86M | 164.84M | 86.48M | 71.21M | 3.82M | 15.84M | -8.69M | 8.69M | | 12.38M | 1.20M | 1.51M | 31.44M | -28.55M | 96.70M | | 15.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 104.50M | | 59.47M | -48.29M | 139.13M | 17.91M | 7.76M | 10.39M | 1.40M | 15.29M | 8.83M | 10.72M | 11.44M | 26.38M | 8.61M | 10.76M | 11.19M | 44.90M | 9.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.11M | -113.49M | -163.63M | -82.81M | -120.80M | -64.28M | -116.59M | -3.04M | 55.82M | 30.61M | 96.28M | 10.16M | 3.49M | 12.89M | -25.90M | -42.10M | 66.72M | -52.38M | 94.94M | -61.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 720.00M | 123.30M | -40.13M | 23.03M | -65.63M | 179.79M | 10.74M | 58.77M | 69.01M | -27.15M | -228.74M | -36.40M | 0.56M | 61.00M | -47.96M | -51.06M | 32.70M | 32.08M | 89.59M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | 55.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | -110.00M | 20.00M | -25.00M | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.22M | 0.68M | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.79M | 6.73M | 6.95M | 7.20M | 7.15M | 7.11M | 7.04M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.04M | 7.04M | 7.04M | 7.33M | 7.29M | 7.28M | 7.46M | 7.61M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.24M | 106.08M | 108.12M | -53.38M | 11.66M | 37.40M | 57.82M | 71.52M | 26.39M | 61.91M | -34.19M | -236.72M | -43.44M | -6.48M | 53.96M | -82.38M | -60.92M | 23.07M | -46.70M | 71.45M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.59M | 8.36M | -19.93M | -126.78M | -71.00M | 7.57M | -26.65M | 86.74M | 112.20M | 127.75M | 83.71M | -209.56M | -13.99M | 27.68M | 54.37M | -104.05M | 40.07M | -7.08M | 68.76M | 27.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.73M | -179.35M | 223.33M | 8.55M | -126.70M | -52.03M | -39.09M | 14.45M | 14.16M | 43.92M | 12.92M | 17.00M | 13.57M | 20.07M | 24.79M | -11.00M | 62.83M | -74.47M | 20.52M | 2.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.59M | 8.36M | -19.93M | -126.78M | -71.00M | 7.57M | -26.65M | 86.74M | 112.20M | 127.75M | 83.71M | -209.56M | -13.99M | 27.68M | 54.37M | -104.05M | 40.07M | -7.08M | 68.76M | 27.94M |