|
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 | 4.09M | -2.35M | | 0.65M | 3.93M | | 0.15M | 4.88M | 3.44M | 0.26M | | 0.98M | 4.14M | -0.20M | 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 Investment Securities (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 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.72M | -11.98M | 0.53M | 0.33M | -4.38M | 3.52M | 0.19M | 0.17M | 0.18M | -0.50M | -0.56M | -0.54M | -0.46M | -0.21M | 0.32M | 0.22M | 0.06M | 0.68M | 0.27M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.34M | 11.20M | -1.38M | -16.55M | -29.27M | -18.85M | 52.95M | 9.03M | -9.99M | -15.27M | -4.81M | 3.34M | -11.52M | 9.04M | -11.76M | 9.42M | -17.22M | 2.08M | -9.91M | -0.55M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.23M | 91.72M | -187.75M | 0.86M | 164.84M | -150.72M | 3.46M | 19.51M | 0.15M | -8.69M | 8.69M | 3.25M | 4.68M | 5.65M | 1.51M | 0.89M | 2.00M | 96.70M | | 1.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 104.50M | -279.54M | | 11.18M | -9.32M | 166.36M | 1.03M | 27.49M | 16.30M | -42.19M | 11.61M | 13.89M | -23.25M | 1.87M | 8.61M | -6.55M | 28.50M | 9.92M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 601.17M | 118.70M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.22M | 0.68M | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.77M | -75.95M | 223.33M | 8.55M | -126.70M | 185.17M | 28.66M | -1.24M | 29.85M | 43.92M | 12.92M | 13.74M | 21.27M | 15.62M | 24.79M | 19.55M | 32.27M | -74.47M | 20.52M | 17.26M |
|
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 |