|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 91.60M | 79.07M | 74.99M | 73.36M | 64.89M | 15.98M | 108.70M | 115.69M | 102.96M | 105.27M | 98.45M | 86.24M | 100.11M | 101.53M | 100.04M | 100.56M | 115.21M | 118.40M | 123.60M | 118.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.73M | 4.81M | 4.92M | 5.02M | 5.09M | 10.39M | 8.07M | 8.31M | 7.72M | 7.05M | 7.90M | 8.25M | 7.35M | 7.36M | 7.28M | 7.20M | 7.19M | 7.13M | 7.43M | 7.45M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.12M | 2.28M | 2.25M | 2.21M | 2.11M | 2.34M | 2.39M | 2.29M | 2.51M | 2.33M | 2.23M | 2.20M | 2.27M | 1.95M | 2.50M | 2.50M | 2.80M | 2.66M | 2.65M | 2.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -13.08M | 4.87M | 3.65M | -3.07M | 2.38M | -21.02M | 8.97M | 11.88M | 0.18M | -1.43M | 2.12M | -4.94M | 1.57M | 2.07M | -2.95M | 7.62M | 6.44M | -1.01M | 2.23M | 2.69M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -5.78M | -1.25M | -0.06M | -0.09M | -2.12M | 1.80M | 2.60M | -1.03M | 11.41M | -0.78M | -4.51M | -5.02M | -1.00M | 0.27M | -1.39M | -0.85M | -0.44M | 0.24M | -1.02M | -1.17M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.23M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3.25M | 0.03M | 1.60M | | | | | | | | | | 0.84M | 0.62M | 0.98M | 1.37M | 4.89M | 4.06M | 1.75M | 0.89M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.37M | 1.42M | 10.90M | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -5.03M | -6.77M | -0.15M | -1.84M | -0.22M | 1.76M | 8.40M | 14.53M | -0.46M | -1.67M | 9.88M | 8.02M | 0.06M | 1.96M | -2.11M | 1.26M | -4.15M | -8.25M | 2.97M | -1.76M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 203.94M | 215.12M | 213.67M | 192.68M | 139.10M | 104.72M | 174.75M | 84.44M | 66.66M | 100.27M | 148.60M | 121.73M | 126.01M | 176.01M | 175.17M | 156.20M | 129.07M | 164.07M | 182.29M | 156.49M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 121.08M | 91.33M | 89.02M | 87.94M | 89.49M | 13.13M | 166.55M | 144.00M | 117.95M | 47.11M | 99.12M | 115.50M | 147.54M | 109.38M | 128.62M | 75.11M | 117.01M | 78.40M | 115.16M | 88.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.62M | 7.08M | 7.33M | 7.50M | 6.76M | 6.12M | 4.45M | 3.01M | 3.83M | 4.38M | 4.22M | 4.05M | 3.83M | 3.75M | 3.51M | 3.36M | 3.35M | 3.20M | 3.32M | 2.96M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.73M | 4.81M | 4.92M | 5.02M | 5.09M | 10.39M | 8.07M | 8.31M | 7.72M | 7.05M | 7.90M | 8.25M | 7.35M | 7.36M | 7.28M | 7.20M | 7.19M | 7.13M | 7.43M | 7.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.00M | -25.83M | -4.69M | 0.15M | 17.47M | 9.99M | -4.47M | -0.40M | 16.01M | -39.46M | 3.44M | 19.29M | 47.69M | -11.33M | 7.05M | -56.98M | 26.07M | -4.15M | -12.45M | -19.82M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -441.90M | -547.57M | -289.37M | -49.53M | -25.58M | 152.37M | -41.80M | 588.89M | -43.89M | -226.44M | 88.82M | 190.54M | 99.45M | 286.11M | 43.43M | -8.00M | 177.77M | 183.35M | 99.46M | 367.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.15M | 3.10M | 1.81M | 2.22M | 2.07M | 4.53M | -2.44M | 15.42M | 2.40M | 7.11M | 7.99M | 4.96M | 1.68M | 10.22M | 12.38M | 14.25M | 6.88M | 8.00M | 2.92M | 4.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.60M | 1.82M | 1.15M | 1.03M | 0.96M | 0.91M | 0.36M | 0.09M | 0.16M | 7.92M | 2.64M | -9.43M | | 0.94M | 0.54M | 0.82M | 6.23M | 5.52M | 2.73M | -2.85M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 858.94M | -0.04M | 0.36M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 175.81M | -160.45M | -15.35M | 652.40M | 13.78M | 236.24M | 208.27M | 38.26M | 1.38M | 0.14M | 502.70M | -502.70M | 73.45M | -70.21M | 1.81M | -1.62M | -2.55M | 12.54M | -9.89M | 2.33M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 342.48M | 45.05M | 181.74M | 55.40M | -716.41M | 586.03M | -291.83M | -602.06M | 381.14M | 299.48M | -1.81M | -100.35M | -24.98M | -208.48M | 104.50M | 134.63M | -57.58M | -82.51M | -52.29M | -277.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 786.80M | 378.75M | 112.03M | 257.20M | 320.36M | -856.07M | -1037.81M | -603.54M | -493.32M | -448.57M | -478.15M | 268.97M | 78.42M | 89.67M | -250.09M | 440.59M | 395.19M | -53.06M | -160.74M | 152.26M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 296.44M | | -0.12M | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -6.00M | -12.39M | -9.54M | -0.12M | 10.27M | -32.58M | 2.98M | 9.59M | 7.60M | 21.61M | -0.23M | -18.04M | 34.02M | -38.11M | 41.42M | -17.07M | -0.95M | -20.59M | 5.18M | 9.80M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.32M | | | 0.05M | 0.13M | 0.03M | | | 0.09M | 0.28M | 0.07M | 0.37M | 0.67M | -0.00M | 0.70M | 0.65M | 0.53M | 0.07M | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 8.77M | 16.95M | 11.28M | 7.48M | 4.09M | 22.49M | 24.29M | 19.99M | 13.54M | 11.81M | 5.66M | 17.76M | 24.15M | 32.89M | 27.00M | 2.46M | 29.82M | 27.48M | 10.02M | 14.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 23.15M | 23.08M | 22.97M | 22.94M | 27.04M | 33.93M | 33.81M | 33.64M | 36.65M | 36.49M | 36.46M | 36.30M | 36.23M | 36.11M | 38.89M | 38.78M | 38.76M | 39.49M | 39.41M | 41.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 751.20M | 326.33M | 68.24M | 226.72M | 596.07M | -1402.24M | -1110.68M | -397.58M | -535.82M | -423.45M | -220.42M | 496.99M | 52.48M | -17.44M | -274.16M | -317.06M | 325.95M | -190.54M | -363.03M | 55.65M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,214.76M | 462.70M | 339.00M | 370.06M | -30.86M | -803.08M | -1235.95M | -855.63M | -36.74M | -76.86M | -123.11M | 512.13M | 175.04M | -116.54M | -41.04M | -107.33M | 385.38M | -194.66M | -300.15M | -133.58M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 117.93M | 88.23M | 87.21M | 85.73M | 87.42M | 8.60M | 168.99M | 128.58M | 115.54M | 40.00M | 91.12M | 110.53M | 145.86M | 99.16M | 116.24M | 60.85M | 110.13M | 70.40M | 112.25M | 84.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,214.76M | 462.70M | 339.00M | 370.06M | -30.86M | -803.08M | -1235.95M | -855.63M | -36.74M | -76.86M | -123.11M | 512.13M | 175.04M | -116.54M | -41.04M | -107.33M | 385.38M | -194.66M | -300.15M | -133.58M |