|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 51.28M | 38.40M | 35.36M | 34.53M | 38.48M | 39.48M | 40.06M | 37.30M | 27.50M | 14.98M | 16.94M | 17.69M | 18.48M | 13.33M | -20.41M | 21.46M | 29.70M | 27.67M | 31.86M | 34.58M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.51M | 0.08M | 1.52M | 1.22M | 0.76M | 0.19M | 1.05M | 1.30M | 0.10M | 0.60M | 1.44M | 1.73M | 1.50M | 0.41M | 1.71M | 1.88M | 1.26M | 1.44M | 1.95M | 1.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 21.30M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.01M | 0.14M | 0.16M | 0.17M | 0.17M | 0.09M | 0.12M | 0.13M | 0.13M | 0.14M | 0.01M | 0.17M | 0.01M | 0.01M | 0.23M | 0.24M | 0.24M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | -0.04M | 0.04M | 37.00 | 0.00M | -0.16M | 2.17M | 0.00M | -0.02M | 0.15M | 0.05M | 0.01M | 0.01M | 5.89M | 1.21M | 0.75M | 0.33M | -7.89M | -0.32M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 22.39M | 14.88M | 19.63M | 9.16M | 18.91M | 5.96M | 12.45M | 8.94M | 5.57M | 7.66M | 10.26M | 6.44M | 3.19M | 3.71M | 5.44M | 3.60M | 10.05M | 5.11M | 10.62M | 5.33M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 66.64M | 101.56M | -12.96M | 79.62M | 67.79M | 100.04M | 47.72M | 13.42M | 31.20M | 86.30M | -40.04M | 30.74M | 12.62M | -33.32M | 89.02M | 65.42M | 23.06M | 52.09M | 45.99M | 47.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.83M | 0.71M | 0.72M | 0.59M | 0.43M | 0.43M | 0.48M | 0.38M | 0.35M | 0.35M | 0.30M | 0.31M | 0.28M | 0.29M | 0.28M | 0.25M | 0.23M | 0.24M | 0.23M | 0.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.79M | 4.09M | 2.90M | 2.77M | 1.60M | 2.06M | 1.89M | 1.60M | 1.45M | 1.50M | 1.47M | 1.57M | 1.36M | 1.51M | 1.25M | 1.08M | 1.10M | 1.40M | 1.08M | 1.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -5.30M | 43.98M | -72.66M | 32.39M | 62.12M | 44.84M | 6.08M | -31.80M | 33.29M | 28.29M | -75.74M | 15.01M | -15.94M | -72.15M | 50.06M | -37.72M | -28.14M | -4.02M | 3.79M | 0.01M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.29M | 0.14M | | 1.84M | -0.09M | 0.87M | 1.12M | 0.79M | 1.65M | 1.79M | 1.49M | 1.38M | 2.05M | 0.78M | 2.05M | 0.57M | 2.11M | 0.86M | 0.59M | 1.34M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 12.44M | | 2.95M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 844.61M | -237.65M | 33.93M | -7.48M | -373.82M | -494.21M | -456.69M | -190.68M | -131.07M | 42.29M | 65.42M | 66.42M | -10.71M | -16.55M | 24.96M | -84.53M | -7.70M | 197.17M | -174.40M | 26.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.35M | 0.24M | -215.06M | 0.19M | 0.38M | 0.23M | -28.41M | 1.11M | 0.05M | 0.22M | -381.11M | 0.21M | 0.35M | 0.25M | -885.62M | 1.21M | 0.32M | 0.16M | -374.55M | 1.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -124.92M | 0.79M | -0.77M | 0.99M | -0.69M | -0.04M | -0.76M | 0.71M | -2.07M | | | | | | | -50.00M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | -50.00M | -325.00M | | -540.00M | -50.00M | -125.00M | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2,180.00M | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | -0.14M | 0.76M | 0.04M | 0.53M | 0.23M | 0.37M | 0.21M | 0.40M | 0.22M | 0.34M | 0.21M | 0.35M | 0.21M | 0.34M | 0.17M | 0.32M | 0.16M | 0.28M | 0.16M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 13.82M | 16.15M | 29.31M | 17.39M | 22.90M | 6.21M | 0.26M | 0.71M | 0.23M | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.96M | 9.86M | 9.75M | 9.41M | -5.77M | 1.82M | 31.33M | 9.05M | 9.48M | 9.46M | 9.30M | 1.82M | 17.14M | -13.50M | 32.57M | 1.82M | 1.82M | 1.82M | 1.82M | 1.82M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -403.79M | -419.08M | -256.26M | -32.88M | 154.52M | 425.68M | 265.26M | 671.10M | -110.75M | -222.27M | 73.35M | -183.86M | 41.22M | 261.94M | 543.54M | -233.76M | 110.69M | 309.02M | 767.33M | -368.88M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 507.46M | -555.17M | -235.29M | 39.27M | -151.51M | 31.51M | -143.70M | 493.83M | -210.63M | -93.68M | 98.72M | -86.69M | 43.13M | 212.07M | 657.51M | -252.87M | 126.05M | 558.29M | 638.92M | -294.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 64.34M | 101.42M | -12.96M | 77.78M | 67.88M | 99.17M | 46.60M | 12.63M | 29.55M | 84.51M | -41.53M | 29.36M | 10.57M | -34.09M | 86.96M | 64.85M | 20.96M | 51.23M | 45.40M | 46.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 507.46M | -555.17M | -235.29M | 39.27M | -151.51M | 31.51M | -143.70M | 493.83M | -210.63M | -93.68M | 98.72M | -86.69M | 43.13M | 212.07M | 657.51M | -252.87M | 126.05M | 558.29M | 638.92M | -294.35M |