|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.63M | 75.62M | 50.71M | 67.80M | 76.39M | 79.34M | 79.68M | 61.21M | 54.95M | 52.45M | 54.32M | 32.63M | 44.71M | 51.05M | 61.75M | 54.57M | 52.78M | 67.90M | 63.78M | 82.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.08M | | 2.29M | 9.51M | 12.22M | 1.02M | 1.74M | 0.03M | 2.80M | -2.71M | 0.15M | 92.23M | -92.05M | 5.36M | 2.46M | 1.35M | -1.26M | 762.41M | 2.19M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.88M | 9.25M | -9.32M | 4.79M | -1.13M | 12.96M | -9.76M | 7.11M | -2.29M | 16.13M | -9.95M | 8.01M | -3.78M | 9.75M | -14.86M | 4.73M | -2.10M | 11.97M | -10.92M | 2.70M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 466.85M | 396.07M | 424.97M | 326.77M | 218.55M | 170.38M | 129.24M | 115.83M | 131.62M | 147.78M | 154.56M | 104.59M | 190.52M | 255.94M | 187.08M | 157.16M | 186.74M | 201.92M | 246.23M | 197.29M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.34M | 127.22M | 154.74M | 78.36M | 138.31M | 134.08M | 119.91M | 98.18M | 121.35M | 129.98M | 151.20M | -56.73M | 62.67M | 150.10M | 102.00M | 52.45M | 86.03M | 112.43M | 123.49M | 87.88M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.05M | -13.32M | -14.37M | -10.57M | -7.28M | -6.42M | -5.31M | -3.10M | -4.42M | -4.22M | -3.76M | -3.21M | -3.39M | -3.01M | -3.54M | -2.94M | -2.84M | -2.50M | -1.64M | -2.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.65M | 7.26M | 2.53M | -12.56M | 16.42M | -3.52M | 7.49M | -13.96M | 57.37M | 44.13M | 34.03M | -8.22M | -5.91M | 23.40M | -8.86M | -3.39M | 1.77M | 21.50M | -26.71M | -15.85M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | -0.87M | -0.87M | -0.85M | -0.92M | -1.19M | -1.12M | -2.52M | -1.93M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,761.65M | 1,544.03M | 1,704.33M | 1,557.79M | 1,708.68M | 1,263.68M | 902.60M | 750.40M | 718.94M | | | 88.19M | 143.37M | 125.73M | 74.36M | -44.68M | 243.07M | 260.21M | 36.21M | 103.98M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.01M | 5.62M | 5.25M | 3.86M | 8.83M | 4.21M | 16.85M | 8.16M | 12.08M | 16.25M | 13.04M | 6.69M | 18.52M | 12.40M | 10.67M | 5.66M | 6.51M | 7.65M | 7.02M | 13.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 0.57M | 0.07M | 0.02M | 0.03M | 0.95M | 9.53M | 0.01M | 0.08M | 0.09M | 0.21M | 0.72M | 0.21M | 1.26M | 12.19M | 2.05M | 2.44M | -2.85M | 1.33M | 0.19M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1622.72M | | | | | | | | | 30.90M | | 76.78M | | | 26.12M | | 178.88M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 902.60M | 750.40M | 718.94M | 698.40M | 778.55M | 755.07M | 923.89M | 1,137.84M | 1,190.46M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 606.95M | -608.97M | | 1.30M | 0.00M | -1.30M | 211.70M | 1.79M | | 28.18M | 179.94M | 160.56M | -160.37M | | 608.92M | 46.90M | -46.31M | 152.10M | 45.80M | 51.65M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -724.85M | -1457.36M | -545.77M | -456.28M | -718.77M | -227.39M | 50.66M | -29.87M | -252.93M | -0.08M | 75.38M | 209.37M | 13.90M | 214.03M | 55.84M | 205.51M | 155.99M | -41.54M | 744.47M | 352.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 2,705.70M | 560.43M | 360.89M | 86.03M | 96.21M | -542.99M | -458.06M | -139.90M | 387.12M | -465.81M | -118.42M | -325.53M | 216.70M | 227.37M | 87.17M | -83.81M | 242.56M | -244.87M | 150.65M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.12M | 10.42M | 11.13M | -0.07M | -11.06M | | | | | | 7.92M | 0.22M | 1,791.86M | | 0.15M | 0.15M | -2.59M | -18.30M | 440.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | 45.74M | -36.36M | -62.31M | 642.32M | 125.00M | -705.00M | 2,740.00M | -4540.00M | | | 53.16M | 438.34M | -550.00M | 2,798.50M | 71.60M | 127.16M | -198.75M | | 1.51M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.61M | 30.57M | 70.85M | 11.29M | 36.56M | 36.56M | 73.13M | 0.29M | 36.59M | 36.60M | 73.20M | 0.31M | 37.43M | 37.42M | 74.87M | 0.36M | 37.47M | 39.13M | 85.77M | 0.34M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 625.27M | 757.81M | 479.83M | 377.04M | 559.07M | 103.11M | -193.79M | 1,059.23M | -346.63M | 490.87M | -544.34M | -718.32M | -64.46M | -177.08M | -297.26M | -124.88M | -308.00M | -132.15M | -486.95M | -289.99M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.76M | -572.32M | 88.80M | -0.88M | -21.40M | 9.81M | -23.22M | 1,127.54M | -478.21M | 620.77M | -317.75M | -565.68M | 12.12M | 187.05M | -139.43M | 133.08M | -65.98M | -61.26M | 381.02M | 149.98M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.35M | 121.60M | 149.49M | 74.49M | 129.48M | 129.87M | 103.06M | 90.02M | 109.27M | 113.73M | 138.16M | -63.42M | 44.15M | 137.70M | 91.33M | 46.78M | 79.52M | 104.78M | 116.47M | 74.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.76M | -572.32M | 88.80M | -0.88M | -21.40M | 9.81M | -23.22M | 1,127.54M | -478.21M | 620.77M | -317.75M | -565.68M | 12.12M | 187.05M | -139.43M | 133.08M | -65.98M | -61.26M | 381.02M | 149.98M |