|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | 111.00M | 99.00M | 53.00M | 109.00M | 138.00M | 139.00M | 147.00M | 142.00M | 145.00M | 51.00M | 122.00M | 123.00M | 110.00M | 110.00M | 117.00M | 130.00M | 150.00M | 168.00M | 137.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 5.00M | 7.00M | 5.00M | 3.00M | 1.00M | 2.00M | 2.00M | -5.00M | 6.00M | -9.00M | 15.00M | 1.00M | 1.00M | 28.00M | 10.00M | -2.00M | 9.00M | 29.00M | 7.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -3.00M | 1.00M | 1.00M | | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | -7.00M | 3.00M | 3.00M | -9.00M | 3.00M | 2.00M | 3.00M | 2.00M | | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -8.00M | | -2.00M | 6.00M | 15.00M | 23.00M | 4.00M | 7.00M | 21.00M | 2.00M | 15.00M | 2.00M | -11.00M | -2.00M | 2.00M | -5.00M | 4.00M | -2.00M | 1.00M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 557.00M | 426.00M | 413.00M | 410.00M | 364.00M | 237.00M | 228.00M | 221.00M | 238.00M | 362.00M | 250.00M | 356.00M | 346.00M | 367.00M | 322.00M | 353.00M | 367.00M | 462.00M | 379.00M | 395.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 84.00M | 146.00M | 358.00M | 334.00M | 349.00M | 177.00M | 19.00M | 130.00M | 294.00M | -20.00M | 245.00M | 85.00M | -14.00M | 326.00M | 64.00M | 123.00M | 167.00M | 128.00M | 151.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -3.00M | 11.00M | 15.00M | 20.00M | 19.00M | 19.00M | 21.00M | 21.00M | 19.00M | 17.00M | 14.00M | 18.00M | 17.00M | 18.00M | 18.00M | 19.00M | 18.00M | 22.00M | 23.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -3.00M | 2.00M | -2.00M | 3.00M | 3.00M | 17.00M | 5.00M | 19.00M | 5.00M | 9.00M | -5.00M | 9.00M | -1.00M | -8.00M | -3.00M | -2.00M | 2.00M | -11.00M | 5.00M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 11.00M | 15.00M | 27.00M | 23.00M | 28.00M | 17.00M | 33.00M | 27.00M | 11.00M | 17.00M | 29.00M | 30.00M | 32.00M | 48.00M | 21.00M | 38.00M | 18.00M | 29.00M | 18.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | | 113.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | -509.00M | 192.00M | 244.00M | 43.00M | -467.00M | 915.00M | 90.00M | 144.00M | 125.00M | 222.00M | 469.00M | -275.00M | 1,259.00M | -593.00M | 152.00M | 217.00M | -45.00M | 89.00M | 78.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.00M | 240.00M | -777.00M | 54.00M | -1642.00M | -825.00M | -642.00M | -317.00M | -636.00M | -771.00M | -537.00M | 76.00M | -1340.00M | 31.00M | -470.00M | -335.00M | -681.00M | -256.00M | -215.00M | -299.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 4.00M | 4.00M | 8.00M | -4.00M | 3.00M | 4.00M | 4.00M | -2.00M | 3.00M | 3.00M | 6.00M | | 4.00M | 2.00M | 5.00M | | 3.00M | 2.00M | 6.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 6.00M | 7.00M | 3.00M | 8.00M | 356.00M | 14.00M | 512.00M | 708.00M | 6.00M | 4.00M | 161.00M | 110.00M | 606.00M | 502.00M | 6.00M | 311.00M | 212.00M | 109.00M | 105.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.00M | 9.00M | 211.00M | 206.00M | 8.00M | 300.00M | 8.00M | 306.00M | 26.00M | 19.00M | 1.00M | 11.00M | 216.00M | 108.00M | 6.00M | 504.00M | 134.00M | 806.00M | 307.00M | 5.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | -87.00M | -27.00M | -125.00M | -35.00M | 5.00M | -24.00M | 776.00M | 243.00M | -325.00M | 440.00M | -432.00M | 1,542.00M | -2054.00M | -305.00M | 712.00M | -92.00M | 29.00M | 112.00M | 139.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | 30.00M | 13.00M | | | 12.00M | 25.00M | | -1.00M | | 3.00M | | | 10.00M | 10.00M | 12.00M | 18.00M | 35.00M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 2.00M | 150.00M | 2.00M | 2.00M | 125.00M | 42.00M | 44.00M | 43.00M | 43.00M | 44.00M | 2.00M | 85.00M | 44.00M | -129.00M | 44.00M | -44.00M | | | 43.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -169.00M | 842.00M | 14.00M | -48.00M | -520.00M | 723.00M | -137.00M | 347.00M | 487.00M | 410.00M | 496.00M | -410.00M | 1,648.00M | 181.00M | 485.00M | 297.00M | 540.00M | 75.00M | 172.00M | 309.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.00M | 1,166.00M | -617.00M | 364.00M | -1828.00M | 247.00M | -602.00M | 49.00M | -19.00M | -67.00M | -61.00M | -89.00M | 393.00M | 198.00M | 341.00M | 26.00M | -18.00M | -14.00M | 85.00M | 161.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 73.00M | 131.00M | 331.00M | 311.00M | 321.00M | 160.00M | -14.00M | 103.00M | 283.00M | -37.00M | 216.00M | 55.00M | -46.00M | 278.00M | 43.00M | 85.00M | 149.00M | 99.00M | 133.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276.00M | 1,166.00M | -617.00M | 364.00M | -1828.00M | 247.00M | -602.00M | 49.00M | -19.00M | -67.00M | -61.00M | -89.00M | 393.00M | 198.00M | 341.00M | 26.00M | -18.00M | -14.00M | 85.00M | 161.00M |