|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.62M | 34.09M | 34.78M | 27.73M | 30.75M | 33.97M | 35.73M | 30.22M | 42.78M | 39.23M | 44.83M | 37.55M | 37.09M | 32.09M | 35.85M | 32.70M | 33.40M | 41.33M | 44.88M | 37.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.81M | 0.38M | 1.81M | -0.57M | -0.94M | -2.31M | 2.22M | 1.32M | -0.36M | 3.66M | 2.80M | 0.38M | -1.29M | 1.53M | 1.75M | -1.24M | 0.24M | 2.28M | 3.73M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | -0.89M | -1.29M | -0.04M | -0.70M | 1.64M | 5.96M | -0.65M | 0.74M | 5.07M | 3.68M | 0.75M | -0.68M | -2.83M | -0.51M | 1.02M | -0.81M | 0.79M | -1.13M | -0.16M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.54M | 106.79M | 81.46M | 58.20M | 51.34M | 49.55M | 39.22M | 32.46M | 48.29M | 47.52M | 46.58M | 36.93M | 52.35M | 72.93M | 50.60M | 63.31M | 67.17M | 81.11M | 71.06M | 83.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.09M | 46.10M | 45.62M | 31.20M | 29.17M | 48.31M | 42.73M | 38.60M | 47.74M | 20.40M | 44.02M | 39.65M | 22.69M | 53.61M | 13.52M | 55.89M | 30.41M | 49.50M | 51.75M | 86.83M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | -1.10M | -1.08M | -0.64M | -0.50M | -0.44M | -0.46M | -0.38M | -0.35M | -0.33M | -0.28M | -0.24M | -0.20M | -0.20M | -0.10M | -0.04M | 0.03M | -0.01M | 0.01M | 0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49M | 1.29M | -1.34M | 1.28M | -1.16M | 1.56M | -0.50M | 2.15M | -0.08M | 1.87M | 1.06M | 5.13M | 5.27M | 7.21M | -16.39M | 0.17M | -1.39M | 0.47M | -0.29M | -0.69M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.50M | 4.01M | 8.52M | -4.14M | -3.45M | 2.37M | 0.66M | 5.51M | -7.72M | 0.30M | -2.70M | 5.92M | -5.98M | 1.51M | -2.28M | 6.35M | -5.50M | 0.65M | -1.50M | 5.75M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | 0.09M | -8.39M | 1.63M | -2.90M | -8.99M | -5.16M | 10.15M | -17.72M | 12.90M | -7.00M | 5.83M | 1.74M | -2.72M | -0.87M | 0.20M | -4.06M | 5.52M | -11.83M | -18.36M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.86M | 19.90M | 123.89M | 133.14M | 182.31M | 247.60M | 308.53M | 95.51M | 178.57M | 161.01M | 117.28M | 55.90M | 11.35M | 2.36M | 67.26M | 128.23M | 195.07M | 168.78M | 71.88M | -67.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 2.15M | 4.58M | 4.42M | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | 1.64M | 1.18M | 1.46M | 1.71M | 0.69M | 4.75M | 0.85M | 0.63M | 1.36M | 1.49M | 1.26M | 1.65M | 2.08M | 2.40M | 1.13M | 2.33M | 1.33M | 1.43M | 2.99M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.49M | | | -28.98M | | | | | | | | -9.34M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.22M | -195.52M | -89.20M | 28.37M | 59.63M | -83.18M | 140.77M | 25.79M | 22.73M | -48.52M | | | 79.61M | -10.01M | -1.60M | 14.33M | 20.85M | -31.87M | 66.55M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.54M | -33.78M | -24.29M | -35.94M | -108.64M | -183.87M | -260.34M | 11.12M | -148.08M | -212.02M | -225.28M | -64.24M | -34.62M | 18.69M | -41.55M | -213.56M | -87.37M | -73.64M | -13.66M | 210.81M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.79M | 51.49M | 46.03M | 189.36M | -118.29M | 24.11M | -72.18M | 472.71M | -88.34M | 94.94M | -48.65M | 254.12M | -37.48M | 336.63M | -67.53M | 183.64M | -35.03M | 126.78M | 19.64M | 158.94M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 20.48M | 0.20M | -20.88M | 129.55M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39M | 10.38M | 20.56M | -42.57M | -6.83M | 9.01M | 40.38M | -266.45M | 263.86M | 2.59M | | -51.29M | 101.29M | -109.01M | 109.01M | -2.62M | 2.62M | 66.92M | -1.59M | -125.11M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | 11.03M | 10.94M | 10.84M | 11.33M | 11.21M | 11.21M | 12.37M | 12.88M | 12.80M | 12.76M | 12.76M | 13.30M | 13.31M | 13.23M | 13.24M | 14.15M | 14.10M | 14.00M | 13.85M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.73M | 37.90M | 39.37M | 134.18M | -145.53M | 16.53M | 191.08M | 191.84M | 153.41M | 79.83M | -8.82M | 187.97M | -110.15M | 321.72M | -420.87M | 165.62M | 75.78M | 25.38M | -19.14M | -135.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -220.18M | 50.22M | 60.70M | 129.43M | -225.00M | -119.03M | -26.53M | 241.56M | 53.07M | -111.80M | -190.08M | 163.37M | -122.07M | 394.02M | -448.90M | 7.95M | 18.81M | 1.25M | 18.95M | 162.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.51M | 43.95M | 41.04M | 26.78M | 29.17M | 48.31M | 42.73M | 38.60M | 47.74M | 20.40M | 44.02M | 39.65M | 22.69M | 53.61M | 13.52M | 55.89M | 30.41M | 49.50M | 51.75M | 86.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -220.18M | 50.22M | 60.70M | 129.43M | -225.00M | -119.03M | -26.53M | 241.56M | 53.07M | -111.80M | -190.08M | 163.37M | -122.07M | 394.02M | -448.90M | 7.95M | 18.81M | 1.25M | 18.95M | 162.58M |