|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.17M | 23.07M | 21.43M | 23.56M | 24.86M | 23.82M | 21.16M | 18.23M | 18.76M | 16.20M | -25.21M | 13.99M | 14.14M | 18.18M | -10.88M | 23.94M | 20.64M | -221.99M | 26.92M | 26.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.46M | 0.07M | 0.53M | 1.17M | 0.09M | 0.69M | 0.76M | -0.04M | 0.48M | 0.02M | 0.71M | 1.33M | 0.85M | 1.69M | 0.46M | 3.39M | 0.29M | -2.52M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.90M | 367.85M | -368.58M | -2.59M | | | 228.52M | 24.44M | 38.10M | 44.90M | 38.49M | 21.43M | 30.90M | 39.19M | 344.01M | 26.07M | 35.39M | 52.82M | 50.18M | 39.09M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 2.54M | 1.38M | 1.34M | 1.52M | 1.10M | 5.20M | 1.13M | 1.11M | 0.31M | 0.86M | 1.30M | 3.23M | -3.87M | 0.38M | -1.08M | 1.07M | -10.97M | 0.97M | -0.72M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.41M | 28.04M | 17.53M | 28.19M | 27.26M | 27.51M | 11.42M | 25.31M | 18.80M | 29.84M | 14.98M | 6.54M | 15.92M | 32.28M | -48.37M | 15.24M | 19.50M | 10.91M | 33.57M | 20.76M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | -2.71M | -3.01M | -3.07M | -3.06M | -3.16M | -2.86M | -2.75M | -2.51M | -2.48M | -2.33M | -2.18M | -2.17M | -2.14M | -1.91M | -1.89M | -1.81M | 4.87M | -3.57M | 1.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 2.24M | 2.95M | 2.74M | 2.46M | 2.44M | 3.11M | 2.60M | 2.67M | 2.65M | 3.02M | 2.65M | 2.52M | 2.51M | 2.65M | 2.48M | 2.42M | 4.75M | 0.66M | 2.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -3.16M | 2.95M | -3.30M | 3.46M | -2.44M | 5.42M | -5.41M | 12.77M | 3.54M | -32.57M | -14.40M | 3.39M | -1.81M | 1.71M | -18.18M | 21.05M | -24.80M | -3.65M | -2.82M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | 1.46M | 0.98M | 1.08M | 2.15M | 1.48M | 1.73M | 0.57M | 4.71M | 1.16M | 1.33M | 1.18M | 0.83M | 1.28M | 1.80M | 1.13M | 1.38M | 1.51M | 0.94M | 0.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.25M | 0.17M | 1.61M | 1.41M | 0.54M | 1.71M | 0.74M | 0.45M | 1.09M | 0.70M | 0.37M | 0.38M | 0.32M | 0.93M | 0.22M | 0.29M | 0.11M | 0.27M | 0.56M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.35M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | 23.37M | 4.15M | 0.74M | 44.45M | -45.18M | 69.11M | -0.29M | 15.46M | 7.61M | 6.62M | 4.37M | -3.88M | 14.23M | 56.93M | 0.73M | | 31.55M | -29.58M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -264.90M | 71.39M | -203.92M | -557.00M | -256.94M | -93.69M | -112.31M | -19.49M | 35.10M | -71.36M | 385.27M | -175.22M | -182.25M | 35.05M | 269.65M | 38.86M | -53.34M | 1,040.23M | -46.27M | -17.18M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -189.91M | 601.59M | -601.29M | 48.51M | -48.41M | 0.01M | 54.67M | -155.83M | 7.39M | -9.23M | -35.20M | -85.02M | 50.28M | 96.86M | -126.36M | 165.13M | -66.03M | -178.86M | -245.48M | 146.89M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 224.14M | 17.02M | 239.18M | 355.17M | 411.57M | -250.31M | 354.63M | 229.46M | 3.76M | 66.30M | 403.03M | 97.59M | 62.51M | 0.40M | 200.00M | 432.00M | -536.22M | 2.43M | 150.29M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.87M | 10.06M | | 235.58M | 125.18M | 326.88M | | 354.63M | 24.16M | 0.12M | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 16.52M | -14.37M | 12.33M | 0.57M | 4.18M | -17.08M | 1.06M | 2.72M | 0.84M | -6.46M | 3.28M | -11.14M | -5.77M | -32.49M | -2.06M | 7.24M | -8.12M | 59.44M | -22.46M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | -1.67M | -0.03M | -0.09M | 1.78M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.74M | 6.64M | 6.63M | 6.61M | 7.04M | 7.06M | 7.06M | 7.06M | 7.11M | 7.09M | 7.05M | 7.09M | 7.09M | 7.11M | 7.05M | 7.12M | 7.09M | 7.08M | 8.20M | 8.23M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.33M | 568.22M | -191.92M | 56.25M | 217.58M | 66.99M | 114.73M | 5.40M | 40.36M | -12.33M | -48.87M | -86.75M | 41.35M | 21.41M | -162.68M | -177.87M | 2.09M | -730.80M | -306.10M | 116.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -225.16M | 667.65M | -378.31M | -472.55M | -12.11M | 0.81M | 13.85M | 11.22M | 94.26M | -53.85M | 351.38M | -255.43M | -124.99M | 88.73M | 58.60M | -123.77M | -31.75M | 320.34M | -318.80M | 119.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.52M | 26.58M | 16.55M | 27.11M | 25.11M | 26.03M | 9.69M | 24.74M | 14.09M | 28.68M | 13.64M | 5.37M | 15.09M | 31.00M | -50.17M | 14.12M | 18.12M | 9.40M | 32.63M | 20.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -225.16M | 667.65M | -378.31M | -472.55M | -12.11M | 0.81M | 13.85M | 11.22M | 94.26M | -53.85M | 351.38M | -255.43M | -124.99M | 88.73M | 58.60M | -123.77M | -31.75M | 320.34M | -318.80M | 119.61M |