|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.15M | 70.55M | 110.64M | -27.03M | 82.60M | 74.70M | 74.60M | 73.22M | 70.73M | 70.66M | 81.99M | 79.50M | 73.46M | 75.88M | 73.69M | 75.75M | 77.06M | 80.18M | 100.53M | 87.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 0.80M | 0.50M | 1.36M | 1.18M | 0.50M | 4.60M | 1.41M | 2.08M | 1.92M | 1.90M | 1.90M | 2.92M | 1.92M | 1.94M | 1.92M | 3.74M | 2.14M | 2.11M | 2.11M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.04M | 32.51M | 30.42M | 32.35M | 31.71M | 9.78M | 0.90M | 11.83M | 1.56M | 0.85M | 3.12M | 0.57M | 2.38M | 5.02M | 5.24M | 1.49M | 2.01M | -0.43M | -12.15M | -1.85M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.98M | 1.78M | -4.65M | 3.15M | -3.92M | 7.47M | -3.64M | 11.43M | -8.57M | 6.72M | -1.70M | 8.98M | -4.50M | 4.64M | -10.39M | 4.65M | -8.08M | 10.69M | 0.15M | 8.34M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.57M | 149.76M | 108.19M | 114.73M | 93.74M | 63.36M | 47.08M | 31.02M | 34.84M | 50.56M | 41.40M | 23.09M | 31.59M | 42.63M | 38.95M | 47.42M | 46.19M | 47.32M | 36.62M | 44.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.68M | 111.85M | 79.03M | 96.17M | 114.83M | 104.77M | 115.14M | 105.73M | 115.42M | 51.04M | 117.27M | 79.24M | 118.25M | 71.14M | 117.96M | 96.80M | 108.22M | 95.45M | 137.63M | 107.26M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.44M | -7.24M | -5.12M | -4.75M | -1.69M | 0.30M | -1.26M | -0.79M | -0.63M | -1.49M | -1.72M | -1.13M | -0.87M | -1.31M | -1.71M | -1.18M | -1.07M | -0.56M | 1.49M | 3.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | 1.03M | -11.60M | 0.26M | -1.00M | -0.25M | 15.35M | 6.34M | 3.75M | -39.06M | -4.50M | -1.48M | 16.48M | -30.14M | 13.10M | 0.38M | -3.86M | 0.81M | 0.19M | 5.61M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.93M | -245.57M | -207.93M | -46.67M | 48.37M | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | 4.80M | 2.66M | 2.57M | 6.76M | 5.08M | 3.60M | 5.02M | 1.69M | 14.52M | 3.73M | 2.66M | 4.14M | 1.72M | 2.53M | 1.62M | 1.49M | 2.61M | 2.86M | 4.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 24.81M | -24.25M | -0.21M | 9.36M | 10.58M | -18.80M | 0.06M | | 0.58M | | 3.90M | 0.67M | 0.00M | | | | | 41.12M | -41.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 859.04M | 290.21M | 296.48M | 0.40M | 354.45M | -331.53M | 8.83M | 6.65M | 7.18M | 66.06M | 6.10M | 5.34M | 288.59M | -261.46M | 964.61M | 5.38M | 5.38M | 1,123.82M | 1,028.93M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -768.09M | -666.92M | -47.59M | 219.62M | -332.99M | -224.70M | 49.51M | -173.28M | 50.53M | -25.50M | -7.50M | -95.98M | 39.68M | -28.33M | 202.45M | -77.56M | 393.55M | -368.22M | -121.87M | -73.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 697.97M | 2,060.90M | -96.65M | -189.64M | -456.21M | -189.21M | -576.20M | -484.50M | -92.35M | 768.26M | -400.09M | 195.16M | -57.59M | -64.96M | -146.01M | 529.40M | -49.69M | -249.61M | 255.71M | -196.35M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 300.00M | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | | 120.00M | 100.00M | | 200.00M | 200.00M | | 19.80M | | | | | 48.50M | 48.50M | 229.04M | 10.81M | 30.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.13M | 47.85M | -524.05M | -73.93M | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 5.08M | 5.07M | 4.31M | 3.85M | 3.85M | 3.83M | 3.83M | 3.14M | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.18M | 14.99M | 14.56M | 20.29M | 19.73M | 23.36M | 22.65M | 22.06M | 25.13M | 25.33M | 24.87M | 23.84M | 26.63M | 26.57M | 26.29M | 26.07M | 29.32M | 29.04M | 28.75M | 28.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 679.75M | 1,825.67M | -162.04M | -430.90M | -628.65M | -312.80M | -873.18M | -6.94M | 177.15M | 198.40M | -572.39M | 94.99M | -136.57M | -141.05M | -221.32M | 454.80M | -332.91M | -318.79M | 147.10M | -274.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.33M | 1,270.61M | -130.60M | -115.11M | -846.81M | -432.73M | -708.53M | -74.48M | 343.10M | 223.93M | -462.62M | 78.25M | 21.36M | -98.24M | 99.09M | 474.04M | 168.86M | -591.57M | 162.86M | -240.97M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.36M | 107.04M | 76.37M | 93.60M | 108.07M | 99.70M | 111.54M | 100.72M | 113.73M | 36.52M | 113.54M | 76.58M | 114.11M | 69.43M | 115.43M | 95.18M | 106.73M | 92.84M | 134.77M | 103.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.33M | 1,270.61M | -130.60M | -115.11M | -846.81M | -432.73M | -708.53M | -74.48M | 343.10M | 223.93M | -462.62M | 78.25M | 21.36M | -98.24M | 99.09M | 474.04M | 168.86M | -591.57M | 162.86M | -240.97M |