|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 73.06M | 64.96M | 75.58M | 61.89M | 64.29M | 69.99M | 70.87M | 81.83M | 68.31M | 79.61M | 72.10M | 64.26M | 61.94M | 94.97M | 63.21M | 68.62M | 92.99M | 99.20M | 100.45M | 98.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.90M | 2.10M | 2.19M | 2.21M | 2.63M | 3.74M | 3.79M | 3.83M | 1.67M | 2.57M | 3.73M | 4.57M | 0.84M | 2.94M | 3.68M | 3.05M | 2.10M | 3.42M | 3.97M | 3.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.85M | -7.34M | 6.58M | -10.66M | 55.20M | 41.50M | 52.25M | -31.10M | -28.17M | 8.94M | 30.00M | -35.44M | 2.33M | -16.82M | -16.71M | 54.39M | -4.42M | 6.18M | 0.78M | 1.62M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.14M | | | -3.31M | 3.09M | 0.27M | -0.01M | 0.12M | 0.17M | 0.56M | -2.28M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 130.35M | -34.79M | 13.00M | -45.67M | -172.07M | 22.11M | 461.18M | -3.41M | -22.35M | 91.34M | 131.38M | -121.67M | 90.96M | 62.78M | -85.19M | 59.27M | -92.28M | -7.45M | 15.61M | -3.00M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 294.48M | 259.93M | 264.03M | 232.51M | 169.01M | 128.50M | 103.29M | 54.81M | 41.93M | 90.68M | 127.89M | 102.91M | 95.39M | 147.74M | 154.56M | 150.00M | 101.04M | 142.34M | 138.50M | 147.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 203.41M | 30.17M | 88.59M | 16.22M | -107.78M | 92.09M | 532.05M | 78.42M | 45.96M | 170.95M | 203.48M | -57.40M | 152.90M | 157.76M | -21.99M | 127.89M | 0.70M | 91.75M | 116.06M | 95.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3.72M | 0.18M | 0.15M | -4.21M | 0.18M | 0.18M | 0.69M | -13.87M | -2.98M | 1.07M | 0.60M | -2.58M | -0.57M | 4.69M | 6.29M | -12.31M | -0.33M | 5.46M | 5.37M | -0.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.15M | 0.23M | 0.23M | 0.24M | 0.21M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.21M | 0.18M | 0.17M | 0.18M | 0.18M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.87M | 6.91M | 6.87M | 8.15M | 7.51M | 7.45M | 7.66M | 7.57M | 7.32M | 7.36M | 7.54M | 7.84M | 7.80M | 7.88M | 7.12M | 16.38M | 7.22M | 7.06M | 6.95M | 7.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3.75M | 8.50M | | | -15.92M | 17.20M | -6.93M | 398.16M | -24.44M | 12.27M | 0.93M | -5.59M | -14.77M | 14.64M | 11.17M | 85.98M | -29.80M | 14.97M | 5.69M | 9.81M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 96.35M | | | | 149.72M | 441.08M | 228.37M | 588.12M | 404.84M | 376.47M | 137.92M | 181.59M | 101.99M | 101.80M | 73.88M | -128.59M | -182.89M | 150.24M | 27.19M | 107.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.42M | 6.22M | 6.70M | 0.33M | 5.41M | 0.83M | 3.78M | 11.22M | 2.44M | 8.58M | 6.84M | 15.10M | 1.77M | 1.77M | -2.30M | 41.21M | 9.36M | 4.12M | 0.75M | 5.92M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.27M | | | 21.80M | 0.01M | | | | | | | 2,036.74M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 24.60M | 9.36M | 91.85M | 233.33M | 108.96M | 0.29M | -417.75M | 50.68M | 15.10M | 65.56M | -104.49M | 2,110.13M | 14.22M | 106.50M | -101.91M | -17.73M | -3.41M | 47.73M | -295.06M | 967.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -350.95M | 133.68M | 243.01M | -235.82M | -288.92M | -380.53M | -256.09M | -610.04M | -338.01M | -366.15M | -94.33M | -10.72M | -299.89M | 2,495.37M | -367.74M | -198.42M | -74.35M | -195.65M | 65.43M | 122.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.62M | -161.10M | 160.48M | | | 182.97M | -183.52M | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 703.16M | 0.46M | 0.06M | 6.95M | 65.06M | 0.08M | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -109.08M | 12.76M | -64.78M | -51.58M | 35.68M | 4.29M | 143.55M | 1,446.35M | -424.62M | 272.16M | -349.18M | 122.20M | -191.67M | -1553.59M | -126.55M | -79.35M | -124.93M | 116.62M | -302.02M | -174.67M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.47M | 0.25M | 1.97M | 2.75M | 2.79M | -0.10M | 2.09M | 3.08M | 2.60M | -1.59M | 1.48M | 0.67M | 1.00M | 269.19M | 0.41M | -0.02M | 1.55M | 2.35M | 1.97M | 1.84M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 26.13M | 17.78M | | | | | 40.45M | | 30.49M | 6.12M | 30.35M | | | | 0.55M | 14.53M | 31.05M | 19.93M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 23.27M | 25.31M | 25.38M | 38.07M | 25.03M | 26.66M | 26.72M | 37.60M | 27.70M | 27.37M | 30.25M | 30.41M | 28.70M | 35.16M | 32.23M | 35.60M | 35.38M | 35.43M | 35.28M | 35.12M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -38.41M | 78.33M | 235.35M | -612.79M | -83.94M | -419.86M | -196.92M | 684.82M | 176.88M | 133.15M | -193.39M | 197.38M | -45.39M | -1614.18M | 434.12M | -306.29M | 40.23M | -121.89M | -171.96M | 29.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -185.96M | 242.18M | 566.95M | -832.39M | -480.65M | -708.29M | 79.04M | 153.21M | -115.17M | -62.05M | -84.24M | 129.25M | -192.38M | 1,038.95M | 44.40M | -376.81M | -33.41M | -225.79M | 9.53M | 247.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 198.99M | 23.95M | 81.89M | 15.89M | -113.19M | 91.26M | 528.27M | 67.20M | 43.53M | 162.37M | 196.64M | -72.50M | 151.13M | 155.98M | -19.69M | 86.68M | -8.65M | 87.62M | 115.31M | 90.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -185.96M | 242.18M | 566.95M | -832.39M | -480.65M | -708.29M | 79.04M | 153.21M | -115.17M | -62.05M | -84.24M | 129.25M | -192.38M | 1,038.95M | 44.40M | -376.81M | -33.41M | -225.79M | 9.53M | 247.41M |