|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.41M | 13.91M | 50.81M | 47.69M | 45.15M | 50.20M | 60.00M | 55.74M | 49.13M | 44.66M | 44.53M | 40.40M | 45.45M | 50.59M | 48.83M | 49.96M | 51.38M | 45.23M | 54.79M | 49.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 1.32M | 1.70M | 4.18M | -0.37M | 2.12M | 3.58M | 2.47M | 2.67M | 0.87M | 4.14M | 0.98M | | 0.40M | 0.65M | | 6.19M | -5.06M | 12.36M | 1.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -12.84M | 9.36M | 5.25M | -0.60M | -2.85M | 0.40M | 2.52M | -1.74M | -0.88M | 2.48M | 1.23M | -0.29M | 1.04M | -5.50M | -4.50M | 1.71M | -1.51M | -1.28M | 2.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.42M | 34.36M | 35.18M | 29.64M | 15.15M | 18.48M | 9.75M | 3.88M | 6.39M | 5.37M | 4.94M | 6.82M | 7.20M | 4.43M | 5.34M | 5.72M | 6.03M | 7.77M | 7.05M | 4.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.67M | 40.63M | 54.95M | 49.88M | 64.87M | 73.11M | 28.78M | 69.18M | 70.61M | 49.47M | 78.99M | 29.89M | 76.51M | 89.03M | 51.98M | 40.02M | 61.29M | 49.36M | 42.84M | 58.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99M | -1.78M | -1.64M | -1.62M | -1.53M | -1.33M | -1.15M | -1.07M | -0.97M | -0.96M | -1.00M | -1.03M | -1.03M | -1.05M | -0.98M | -1.03M | -1.06M | -1.06M | -0.59M | -0.63M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.19M | -9.86M | 4.72M | 8.08M | -13.61M | -13.68M | 39.20M | 1.32M | -10.30M | 9.26M | -8.98M | 22.37M | -20.49M | -29.63M | 4.40M | 15.61M | 0.97M | 8.21M | 25.46M | 9.83M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.54M | -52.23M | -95.59M | 39.54M | 211.84M | 86.48M | 384.81M | 285.16M | 504.21M | 154.53M | 294.37M | 177.36M | -26.45M | 87.73M | 159.58M | 110.81M | 144.40M | 201.77M | 29.12M | -67.59M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.79M | 0.86M | 0.46M | 0.55M | 0.32M | 0.61M | 0.68M | 0.92M | 0.59M | 4.36M | 2.95M | 1.79M | 0.85M | 1.88M | 4.40M | 2.32M | 2.24M | 3.02M | 1.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09M | 0.37M | -5.92M | 1.42M | 0.41M | -0.34M | 1.03M | 0.36M | -0.32M | 0.41M | | 0.21M | | 10.81M | -11.02M | 0.70M | 2.92M | 0.35M | | 7.88M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.95M | 27.10M | -27.10M | 1.25M | | | 237.66M | 2.04M | 117.76M | | -131.53M | 26.41M | -22.94M | 181.70M | -178.37M | 1.79M | 196.24M | -177.33M | 112.67M | 17.78M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.47M | 171.74M | -36.55M | -298.29M | -463.90M | -149.93M | -471.66M | -278.30M | -525.91M | -114.49M | -389.08M | -180.50M | -0.07M | -283.19M | -333.11M | -365.74M | -366.53M | -315.81M | -30.87M | 91.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | 1.00M | -1.16M | 1.26M | 0.69M | 0.98M | -1.74M | 1.39M | 0.95M | 0.80M | -2.43M | 1.47M | 1.08M | 0.32M | -2.06M | -0.01M | 2.62M | 0.82M | -3.40M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.14M | -123.59M | -0.72M | -27.84M | 157.87M | -109.20M | -12.67M | -15.59M | 143.18M | -91.15M | -16.98M | 119.56M | -11.43M | | -70.18M | 133.43M | -58.73M | 2.26M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.43M | | 1.43M | 1.43M | 1.43M | | 1.43M | 1.43M | 1.43M | | 11.43M | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 10.69M | 101.60M | -123.59M | -0.72M | -27.84M | 128.12M | | | | | | | | -5.58M | 25.19M | | | -15.09M | 66.11M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 7.30M | 7.59M | 7.92M | 8.19M | 8.56M | 8.94M | 9.33M | 9.34M | 9.35M | 9.35M | 9.38M | 9.73M | 10.06M | 10.38M | 10.72M | 11.08M | 11.47M | 11.82M | 12.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.98M | 167.92M | 614.00M | 208.04M | -637.48M | -123.10M | -10.64M | 202.85M | 492.24M | 113.70M | 372.43M | 87.00M | -53.08M | 227.77M | 618.92M | 43.22M | 315.09M | 246.88M | 197.97M | -197.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.18M | 380.30M | 632.40M | -40.37M | -1036.52M | -199.93M | -453.52M | -6.28M | 36.94M | 48.67M | 62.33M | -63.61M | 23.36M | 33.60M | 337.79M | -282.50M | 9.85M | -19.57M | 209.95M | -47.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.31M | 39.85M | 54.08M | 49.43M | 64.32M | 72.79M | 28.17M | 68.50M | 69.69M | 48.88M | 74.62M | 26.93M | 74.72M | 88.17M | 50.10M | 35.62M | 58.97M | 47.12M | 39.82M | 57.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.18M | 380.30M | 632.40M | -40.37M | -1036.52M | -199.93M | -453.52M | -6.28M | 36.94M | 48.67M | 62.33M | -63.61M | 23.36M | 33.60M | 337.79M | -282.50M | 9.85M | -19.57M | 209.95M | -47.43M |