|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.99M | 43.61M | 41.62M | 45.74M | 15.70M | 37.30M | 42.19M | 24.23M | 28.69M | 27.38M | 20.23M | -0.34M | -83.80M | 21.82M | 15.29M | 1.68M | -69.78M | -67.51M | -2.44M | 14.72M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.99M | 2.00M | 2.97M | 2.35M | 2.27M | 2.31M | 2.95M | 2.74M | 1.97M | 2.37M | 2.37M | 2.66M | 2.02M | 2.51M | 1.52M | 2.27M | 1.43M | 1.82M | 1.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.14M | -5.77M | | | | -6.56M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 42.20M | -40.93M | 1.61M | 0.01M | -1.51M | 2.44M | 0.66M | -0.52M | 16.81M | 4.60M | 0.70M | 0.71M | -1.41M | | 0.49M | | 0.97M | 0.19M | 5.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.12M | 221.19M | 235.44M | 137.91M | 104.34M | 63.52M | 37.74M | 28.48M | 8.34M | -0.01M | 0.02M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.63M | 112.89M | 13.66M | 60.85M | 63.30M | 15.47M | 55.27M | 60.80M | 30.75M | 47.42M | 56.66M | 2.85M | 55.25M | 55.59M | 10.09M | 43.19M | -28.62M | 19.85M | -5.92M | 14.87M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.20M | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.78M | 2.33M | -0.88M | -2.66M | -2.35M | -2.18M | -1.82M | -1.72M | -1.56M | -1.49M | -1.42M | -1.43M | -1.37M | -1.38M | -1.24M | -1.16M | -1.13M | -1.12M | -1.08M | -1.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 2.53M | 1.08M | 0.84M | 0.81M | 0.83M | 0.84M | 0.89M | 0.89M | 0.87M | 0.83M | 0.79M | 0.71M | 0.67M | 1.04M | 0.83M | 0.79M | 0.70M | 0.64M | 0.61M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.46M | 90.46M | -64.53M | -6.39M | 28.96M | -17.06M | 7.08M | 33.37M | -7.81M | 25.50M | 7.34M | -35.66M | 21.72M | 16.48M | -8.73M | 9.56M | -50.04M | -7.23M | 19.02M | -15.02M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.75M | -406.99M | 215.90M | 48.67M | 40.20M | 150.22M | 331.89M | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 0.62M | 0.31M | 0.27M | 0.41M | 0.84M | 0.59M | 0.31M | -0.09M | 0.08M | -0.23M | 0.07M | -0.04M | 0.15M | 0.14M | 0.14M | 0.73M | 4.02M | 2.85M | 0.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | | | | | | 0.61M | | 0.38M | 0.66M | | | | 0.77M | | -0.00M | 14.16M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.50M | 233.37M | -233.37M | 6.22M | 122.66M | 53.88M | -66.99M | 31.23M | 29.76M | -52.70M | 115.48M | 16.03M | 39.36M | 33.65M | -18.80M | 28.27M | 31.88M | 29.84M | 166.24M | 18.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.47M | 295.59M | -1094.88M | -497.73M | -59.89M | -105.48M | -263.98M | -59.36M | 50.34M | -74.06M | -14.62M | 5.86M | 25.09M | 103.39M | 176.41M | -140.50M | 220.77M | 295.41M | 194.75M | 412.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.80M | 649.44M | 313.05M | -395.28M | -414.64M | -408.27M | -50.17M | -1249.94M | 254.89M | 658.18M | 431.73M | -306.60M | -234.09M | 273.50M | 590.23M | 146.19M | -157.66M | 343.95M | -329.95M | -542.11M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | -400.00M | | | | 675.00M | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 9.75M | -5.48M | -150.00M | 130.00M | 17.55M | 13.63M | 2.75M | 5,680.25M | -5358.00M | -0.00M | 300.00M | 2,350.00M | -2574.19M | 500.00M | -0.80M | -439.20M | -50.00M | 456.84M | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,744.20M | 1,077.04M | | | 1,800.00M | 560.00M | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.20M | 0.17M | 0.19M | 0.19M | 0.13M | 0.18M | 0.14M | 0.13M | 0.08M | 0.14M | 0.12M | 0.14M | 0.08M | 0.12M | 0.11M | 0.13M | 0.08M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.01M | | | | 33.09M | 18.37M | 29.66M | -0.00M | -0.00M | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.19M | 12.79M | 12.78M | 12.66M | 14.48M | 14.44M | 14.19M | 13.90M | 13.46M | 13.46M | 14.17M | 13.47M | 13.59M | 13.58M | 4.98M | 4.98M | 5.01M | 5.01M | 0.31M | 0.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -191.21M | 495.79M | 294.96M | -554.96M | -300.63M | -190.98M | 376.38M | -140.53M | -65.94M | 96.78M | 422.59M | -13.52M | -255.37M | -91.32M | -163.50M | 140.49M | -611.47M | 278.18M | -343.91M | -543.43M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.05M | 904.26M | -786.26M | -991.84M | -297.22M | -280.99M | 167.68M | -139.09M | 15.15M | 70.14M | 464.63M | -4.81M | -175.04M | 67.65M | 23.00M | 43.18M | -419.32M | 593.43M | -155.07M | -116.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.68M | 112.26M | 13.35M | 60.58M | 62.89M | 14.63M | 54.68M | 60.48M | 30.84M | 47.34M | 56.88M | 2.77M | 55.29M | 55.44M | 9.95M | 43.05M | -29.35M | 15.83M | -8.77M | 14.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.05M | 904.26M | -786.26M | -991.84M | -297.22M | -280.99M | 167.68M | -139.09M | 15.15M | 70.14M | 464.63M | -4.81M | -175.04M | 67.65M | 23.00M | 43.18M | -419.32M | 593.43M | -155.07M | -116.33M |