|
Net Income (Quarter)
|
20.12M | 25.55M | 25.19M | 24.83M | 23.20M | 21.80M | 27.30M | 34.20M | 36.70M | 41.70M | 41.40M | 40.40M | 41.60M | 37.90M | 49.10M | 52.40M | 29.30M | 36.70M | 48.30M | 46.90M | 51.40M | 42.50M | 47.10M | 51.10M | -33.40M | 64.10M | 85.70M | 85.80M | 56.30M | 67.00M | 72.70M | 61.50M | 58.40M | 60.00M | 55.50M | 52.10M | 50.20M | 71.70M | 71.40M | 108.80M |
|
Share-based Compensation (Quarter)
|
0.95M | 1.43M | 0.96M | 1.05M | 0.90M | 1.50M | 1.00M | 0.50M | 1.10M | 1.80M | 1.40M | 1.30M | 1.90M | 2.70M | 2.00M | 1.40M | 1.40M | 2.40M | 1.80M | 1.90M | 2.40M | 3.10M | 2.00M | 1.40M | 2.40M | 3.80M | 2.50M | 0.90M | 2.30M | 2.70M | 3.60M | -3.90M | 2.90M | 3.20M | 3.60M | 2.10M | 3.90M | 3.30M | 3.30M | 2.80M |
|
Deferred Taxes (Quarter)
|
-0.52M | 0.84M | -0.67M | 3.74M | 2.00M | -17.80M | 35.60M | 1.10M | 10.10M | -0.80M | 3.90M | 2.60M | 2.70M | | -2.20M | 4.90M | -4.40M | -1.40M | -1.30M | 0.50M | 9.60M | -0.60M | -4.40M | 0.40M | -6.50M | -2.30M | 4.00M | 0.10M | 11.30M | -0.50M | -0.90M | 10.50M | | 6.40M | 0.20M | 14.70M | 7.70M | 4.30M | -0.10M | -0.60M |
|
Gains from Investment Securities (Quarter)
|
-0.14M | -0.02M | -0.02M | 0.21M | -0.20M | | | -0.50M | 1.30M | | -2.10M | | 0.70M | 0.70M | 0.30M | 1.90M | 1.00M | -0.50M | 0.20M | -1.00M | 1.20M | -0.80M | 3.70M | 2.00M | 0.20M | -3.60M | 11.00M | 15.30M | 3.40M | -3.10M | -0.20M | 6.30M | -0.20M | 7.50M | -7.30M | 14.70M | 1.30M | -3.80M | -2.60M | -3.30M |
|
Asset Writedowns and Impairment (Quarter)
|
0.02M | 0.60M | | -0.62M | 0.05M | 0.05M | 0.20M | -0.30M | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
-0.82M | 0.54M | 2.48M | -1.10M | -2.10M | 8.10M | -2.80M | -2.60M | 0.90M | 0.40M | 5.10M | -3.10M | 1.60M | 1.50M | 0.90M | -4.30M | -0.40M | 10.20M | 0.20M | -5.60M | -1.10M | 0.90M | 2.00M | -5.50M | 0.60M | 9.50M | 15.80M | 11.90M | -4.60M | 5.40M | 10.10M | -0.10M | -3.60M | 0.90M | 0.90M | -10.50M | -8.90M | -2.20M | 0.90M | -3.20M |
|
Change in Loans (Quarter)
|
199.32M | 257.82M | 338.39M | 258.97M | 235.00M | 243.20M | 252.90M | 129.00M | 218.80M | 160.30M | 368.00M | 51.30M | 132.70M | 320.50M | 257.70M | 260.30M | 224.90M | 481.80M | 470.50M | 291.20M | 177.20M | 217.10M | 250.80M | 238.80M | 112.00M | 151.10M | 124.10M | 74.40M | 79.60M | 90.60M | 85.70M | 103.60M | 67.60M | 37.80M | 25.30M | 19.60M | 11.60M | 29.70M | 22.70M | 3.60M |
|
Cash from Operations (Quarter)
|
20.18M | 16.68M | 42.20M | 38.95M | 73.00M | 15.50M | 6.20M | 59.90M | 63.40M | 34.30M | 74.20M | 47.10M | 47.60M | 0.50M | 8.60M | 70.60M | 41.30M | -32.10M | 153.60M | 105.50M | 70.50M | 35.60M | 99.30M | 76.90M | 64.90M | 204.30M | 169.40M | 95.80M | 57.70M | 171.90M | 129.10M | 69.30M | 87.60M | 82.30M | 89.90M | 95.20M | 78.50M | 68.10M | 91.70M | 67.30M |
|
Amortizatization of Intangibles (Quarter)
|
-3.24M | -3.11M | -3.08M | -3.08M | -2.80M | -2.90M | -2.90M | -3.00M | -2.80M | -2.70M | -2.40M | -2.10M | -2.00M | -2.20M | -2.20M | -2.50M | 3.20M | 0.10M | -13.50M | -5.70M | | 0.40M | -29.40M | -9.80M | 19.90M | -33.40M | 36.40M | -39.90M | 0.60M | -1.20M | -1.10M | -0.70M | 0.20M | -0.90M | 1.80M | -2.20M | 7.20M | -7.20M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
4.68M | 4.81M | 4.99M | 5.02M | 4.60M | 5.10M | 8.20M | 0.50M | 6.60M | 6.50M | 6.80M | 7.70M | 7.50M | 11.80M | 9.70M | 9.70M | 9.70M | 11.50M | 11.80M | 12.10M | 11.40M | 10.90M | 11.10M | 11.00M | 13.30M | 14.20M | 13.90M | 14.10M | 13.70M | 13.50M | 13.30M | 13.30M | 15.90M | 10.10M | 15.40M | 15.60M | 10.50M | 9.50M | 16.40M | 14.40M |
|
Change in Accured Expenses (Quarter)
|
-7.13M | 7.82M | -1.97M | 1.68M | -0.60M | 4.10M | -19.20M | 15.90M | -10.90M | 9.70M | 2.10M | 1.30M | 2.20M | -4.80M | 12.30M | -23.20M | -1.80M | -1.50M | -0.70M | -2.30M | -10.60M | 9.80M | 1.60M | -2.80M | 13.10M | -14.90M | 3.10M | 7.10M | 11.60M | -61.10M | 30.40M | 56.80M | -5.70M | 8.40M | 32.80M | -40.70M | -6.20M | -89.10M | -12.40M | 98.20M |
|
Capital Expenditures (Quarter)
|
1.41M | 2.23M | 1.48M | 6.79M | 4.40M | 3.10M | 4.70M | -1.20M | 2.40M | -2.50M | 0.60M | 4.40M | 2.20M | 5.50M | 2.50M | 6.40M | 4.90M | 7.60M | 5.20M | 12.50M | 0.50M | -0.20M | 5.20M | 4.80M | 9.50M | 6.00M | 11.70M | -16.70M | 7.00M | 6.20M | 6.20M | 8.80M | 6.80M | 2.10M | 7.50M | 6.60M | 4.20M | 7.90M | 7.40M | 8.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.31M | 0.62M | | 4.37M | 0.70M | 1.00M | 4.40M | -0.20M | 0.30M | 2.70M | 1.30M | 4.80M | 1.80M | 0.80M | 11.40M | 11.40M | 1.80M | 1.90M | 2.90M | 3.50M | 0.70M | 0.30M | 0.10M | 0.60M | 0.30M | 0.90M | 0.80M | 1.40M | | | 2.60M | 0.90M | 0.20M | 9.40M | 3.30M | | 0.50M | 0.20M | | 0.20M |
|
Change in Intangibles (Quarter)
|
| | | | 28.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | -18.55M | -0.05M | 28.01M | -119.81M | | | | | -28.20M | 56.30M | | | 596.80M | | | | | | | | | | 2,006.90M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 2.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
153.70M | 270.75M | 227.61M | 162.54M | 22.80M | 20.70M | 276.40M | -222.50M | 22.20M | 206.60M | -161.90M | -66.90M | 11.30M | 18.10M | 652.50M | -400.80M | 415.50M | 324.40M | 375.00M | -1112.70M | 293.70M | 248.80M | -378.60M | -163.90M | 106.40M | 951.40M | -753.00M | -175.60M | 987.30M | 132.40M | 156.60M | -1251.70M | 356.60M | -397.50M | 510.90M | 54.70M | 315.10M | -195.40M | -190.30M | -1.90M |
|
Cash from Investing Activities (Quarter)
|
-84.71M | -61.31M | 60.52M | -57.60M | -10.60M | 49.20M | 5.40M | -174.60M | -126.70M | 20.80M | 1.30M | -76.50M | -12.10M | 269.20M | -106.00M | -167.90M | 26.20M | -1406.10M | -256.20M | -233.70M | -959.20M | -715.50M | -199.20M | -246.10M | 1,522.50M | -1685.90M | -149.60M | -636.00M | 868.30M | 166.60M | 294.80M | -76.30M | 531.90M | 181.40M | 486.70M | 558.80M | 833.70M | 908.50M | 743.70M | -174.30M |
|
Other financing activities (Quarter)
|
18.53M | -18.03M | 0.63M | 0.47M | -75.90M | 50.80M | -86.50M | 1.40M | 91.00M | -80.40M | 203.80M | -164.90M | 134.00M | -31.50M | 309.80M | -136.10M | -98.40M | 1,775.30M | 542.00M | 334.60M | | | 1,790.30M | 262.30M | 130.80M | -1224.60M | 1,094.60M | | -966.60M | -527.80M | 100.30M | -356.40M | -513.10M | 513.10M | | -307.50M | -282.80M | 285.50M | -413.30M | 413.40M |
|
Long-Term Debt Issuances (Quarter)
|
0.04M | 0.04M | 0.04M | 0.09M | | 0.10M | -0.10M | 5.00M | 2.60M | | 0.10M | 0.10M | | 0.10M | | | | | 0.10M | | | | | | | 8.00M | 6.40M | -0.10M | | 262.00M | -262.00M | 276.00M | 250.00M | -423.00M | 173.00M | -1285.50M | | 125.00M | | -125.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | -0.40M | -6.70M | | | -1.90M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
-45.11M | 45.12M | -0.01M | -0.01M | | 15.00M | -5.00M | 95.40M | -9.20M | -10.80M | -4.50M | 93.90M | -39.80M | 35.70M | -101.80M | 60.70M | -83.50M | 142.00M | 64.20M | 271.10M | -38.80M | -13.90M | -31.20M | 43.60M | -55.00M | 63.50M | 43.10M | -22.70M | -82.10M | -40.90M | -40.40M | -106.80M | 11.50M | -52.40M | -184.60M | -33.30M | 4.10M | -18.70M | -24.10M | -5.60M |
|
Shares Issued (Quarter)
|
1.00M | 0.69M | 1.97M | 1.04M | 1.10M | -0.20M | 1.10M | 0.40M | 0.80M | 0.90M | 0.20M | -0.10M | 0.40M | 0.30M | 0.20M | 0.10M | 0.60M | 0.10M | 0.10M | 0.30M | 0.40M | | | | 0.10M | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
25.31M | 0.73M | 0.08M | 0.78M | 0.90M | | | 0.40M | 0.90M | | 0.10M | | 2.40M | 0.10M | | | 32.60M | | 46.30M | 37.90M | 5.40M | | | | 1.40M | 64.50M | 133.00M | 0.10M | 1.80M | | | 32.20M | 1.10M | | 0.10M | | 3.20M | | 27.50M | 91.20M |
|
Dividends Paid - Common (Quarter)
|
9.86M | 9.85M | 9.81M | 9.88M | 10.80M | 10.70M | 13.50M | 13.60M | 15.70M | 15.80M | 15.70M | 16.90M | 18.70M | 20.10M | 20.20M | 20.20M | 61.20M | 21.80M | 21.90M | 23.70M | 25.30M | 25.50M | 25.40M | 25.40M | 44.70M | 44.80M | 43.60M | 49.00M | 48.30M | 48.90M | 49.20M | 48.70M | 48.80M | 49.00M | 49.10M | 49.00M | 48.00M | 49.10M | 49.10M | 48.10M |
|
Cash from Financing Activities (Quarter)
|
-60.40M | -134.84M | 122.60M | 99.24M | -36.50M | 47.20M | -48.60M | -9.20M | 48.60M | -87.30M | 177.50M | -113.60M | 73.50M | -71.80M | 238.10M | -95.50M | -275.10M | 1,994.00M | 538.20M | 544.40M | 807.90M | 432.30M | 385.00M | 280.50M | -120.90M | -1270.40M | -487.20M | 818.80M | -715.80M | -738.70M | -511.30M | -8.10M | -562.50M | 59.80M | -836.50M | -456.00M | -937.40M | -757.80M | -476.40M | -32.50M |
|
Change in Cash (Quarter)
|
-124.93M | -179.48M | 225.32M | 80.59M | 25.90M | 111.90M | -37.00M | -123.90M | -14.70M | -32.20M | 253.00M | -143.00M | 133.20M | 173.70M | 140.70M | -192.80M | -207.60M | 555.80M | 435.60M | 416.20M | -80.80M | -247.60M | 285.10M | 111.30M | 1,466.50M | -2752.00M | -467.40M | 278.60M | 210.20M | -400.20M | -87.40M | -15.10M | 57.00M | 323.50M | -259.90M | 198.00M | -25.20M | 218.80M | 359.00M | -139.50M |
|
Free Cash Flow (Quarter)
|
18.77M | 14.45M | 40.73M | 32.16M | 68.60M | 12.40M | 1.50M | 61.10M | 61.00M | 36.80M | 73.60M | 42.70M | 45.40M | -5.00M | 6.10M | 64.20M | 36.40M | -39.70M | 148.40M | 93.00M | 70.00M | 35.80M | 94.10M | 72.10M | 55.40M | 198.30M | 157.70M | 112.50M | 50.70M | 165.70M | 122.90M | 60.50M | 80.80M | 80.20M | 82.40M | 88.60M | 74.30M | 60.20M | 84.30M | 59.00M |
|
Net Cash Flow (Quarter)
|
-124.93M | -179.48M | 225.32M | 80.59M | 25.90M | 111.90M | -37.00M | -123.90M | -14.70M | -32.20M | 253.00M | -143.00M | 109.00M | 197.90M | 140.70M | -192.80M | -207.60M | 555.80M | 435.60M | 416.20M | -80.80M | -247.60M | 285.10M | 111.30M | 1,466.50M | -2752.00M | -467.40M | 278.60M | 210.20M | -400.20M | -87.40M | -15.10M | 57.00M | 323.50M | -259.90M | 198.00M | -25.20M | 218.80M | 359.00M | -139.50M |