|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.15M | 19.26M | 25.41M | 9.15M | 18.22M | 25.04M | 23.44M | 10.25M | 4.04M | 8.69M | 7.83M | 8.10M | 4.58M | 5.32M | 9.97M | -49.24M | -7.62M | 14.20M | 11.47M | 4.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.10M | 1.10M | 1.20M | 1.31M | 4.19M | 0.90M | 0.70M | 0.60M | 3.10M | 0.50M | 1.00M | -0.26M | 1.69M | 0.30M | 1.00M | -0.20M | 0.78M | 0.80M | 1.10M | 0.75M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.76M | | -0.96M | | 3.19M | 0.72M | -3.77M | 1.14M | 2.00M | -0.34M | 0.92M | 0.92M | -1.10M | 2.15M | -17.83M | 2.86M | 3.76M | 2.31M | 2.17M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.23M | 0.24M | 0.04M | 0.26M | 0.20M | 0.22M | 0.07M | 0.08M | 0.05M | 0.21M | 0.22M | 0.07M | 0.03M | 0.03M | 0.16M | 0.03M | 0.11M | 0.11M | 0.12M | 0.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.07M | 0.00M | 0.30M | 0.30M | 1.00M | 0.30M | 0.20M | 0.93M | 0.80M | 0.10M | 0.30M | 0.49M | 1.68M | 0.10M | 0.20M | 0.20M | -0.05M | -180.00 | -0.00M | -0.38M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 9.57M | 26.41M | 23.67M | 28.95M | 40.58M | 4.07M | 20.09M | 21.03M | -10.42M | 11.36M | 10.39M | 23.25M | -6.23M | 9.57M | 5.40M | 3.67M | 6.85M | 25.78M | 19.56M | 8.83M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 0.04M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.64M | 1.64M | 1.63M | 1.52M | 1.46M | 1.45M | 1.49M | 1.53M | 1.51M | 1.48M | 1.48M | 1.49M | 1.46M | 1.43M | 1.44M | 1.41M | 1.37M | 1.37M | 1.32M | 1.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -4.88M | -0.50M | -3.14M | 4.52M | -2.54M | -1.08M | -9.67M | -1.86M | -1.71M | -0.60M | -4.48M | 18.35M | -1.02M | -2.42M | 1.43M | -0.76M | -13.95M | 10.84M | 1.90M | -1.06M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 41.68M | -131.62M | -142.45M | -58.50M | -72.08M | 141.76M | 103.64M | -80.05M | -75.50M | -95.80M | 37.13M | -64.07M | -147.55M | -61.68M | 2.49M | -31.36M | -55.40M | -68.97M | -167.18M | -68.22M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.96M | 0.58M | 1.30M | 0.84M | 0.87M | 0.98M | 1.58M | 0.91M | 1.33M | 2.10M | 0.60M | 1.46M | 0.29M | 0.78M | 0.55M | 0.69M | 1.70M | 1.33M | 0.24M | 1.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 227.83M | 35.81M | 30.36M | 36.70M | 32.18M | 32.05M | 16.28M | 16.36M | 21.09M | 10.21M | 15.47M | 10.73M | 61.96M | 31.14M | 36.62M | 73.54M | 38.45M | 52.02M | 48.18M | 85.77M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -175.70M | -22.10M | 111.11M | -20.09M | -95.67M | -207.82M | -189.37M | 141.05M | -38.62M | 25.91M | -62.51M | -19.04M | -213.99M | -355.32M | -83.37M | 147.07M | 76.67M | 109.05M | -35.04M | 95.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.29M | 0.09M | 0.07M | 22.97M | 0.29M | 0.02M | 0.04M | 18.92M | 1.66M | 0.01M | 0.03M | 21.63M | 1.68M | 0.00M | -15.67M | 24.70M | 0.71M | 0.00M | 0.01M | 23.11M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 122.84M | | | 63.71M | -0.11M | 71.76M | 90.27M | 112.44M | 386.58M | 200.00M | | 100.00M | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 73.36M | 132.29M | 45.75M | 90.25M | -50.00M | 100.00M | | 5.68M | | 39.00M | | 226.00M | 200.00M | | | 351.12M | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 150.00M | -175.00M | | 110.00M | 215.00M | 425.00M | -515.00M | -235.00M | -81.20M | 30.45M | -320.00M | -170.75M | 645.00M | -570.00M | 420.00M | -495.00M | 180.00M | -110.00M | -10.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.29M | 0.09M | 6.40M | 3.59M | 10.85M | 8.55M | 2.72M | 5.13M | 3.05M | 6.84M | 0.94M | 0.64M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.65M | 6.65M | 6.62M | 6.60M | 6.85M | 6.79M | 6.76M | 6.64M | 6.66M | 6.60M | 6.53M | 6.47M | 6.54M | 6.50M | 6.54M | 6.46M | 7.52M | 7.59M | 7.59M | 7.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 183.17M | -32.76M | -102.16M | -105.73M | 159.78M | 154.38M | 196.96M | -175.01M | 74.03M | -53.96M | 92.99M | -32.98M | 258.78M | 291.94M | 188.70M | -265.81M | 35.82M | -256.61M | 8.29M | -121.54M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.03M | -28.45M | 32.63M | -96.88M | 104.68M | -49.38M | 27.67M | -12.94M | 24.99M | -16.69M | 40.87M | -28.77M | 38.57M | -53.81M | 110.73M | -115.07M | 119.34M | -121.79M | -7.19M | -16.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.61M | 25.83M | 22.37M | 28.11M | 39.70M | 3.08M | 18.51M | 20.12M | -11.74M | 9.26M | 9.79M | 21.79M | -6.52M | 8.79M | 4.85M | 2.98M | 5.15M | 24.45M | 19.32M | 6.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 17.03M | -28.45M | 32.63M | -96.88M | 104.68M | -49.38M | 27.67M | -12.94M | 24.99M | -16.69M | 40.87M | -28.77M | 38.57M | -53.81M | 110.73M | -115.07M | 119.34M | -121.79M | -7.19M | -16.85M |