|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.72M | 129.58M | 233.54M | 123.48M | 121.44M | 135.39M | 143.79M | 126.47M | 117.79M | 97.74M | 45.20M | 108.61M | 114.56M | 115.57M | 223.28M | 119.50M | 113.53M | 127.47M | 125.57M | 47.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.22M | 21.14M | 1.40M | 9.98M | 6.13M | -10.12M | 5.73M | -2.46M | 0.05M | 21.33M | 6.56M | 0.24M | 0.08M | 2.48M | 5.92M | 6.04M | -5.20M | 17.68M | 9.02M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.78M | 5.66M | 10.10M | 1.53M | -2.24M | -31.56M | -0.80M | 9.25M | -5.18M | 10.72M | -2.31M | 0.09M | 6.86M | -0.34M | 13.36M | 3.83M | -0.86M | 4.77M | 5.95M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.38M | 1.55M | 2.71M | -27.25M | -16.08M | -10.68M | -7.02M | -3.03M | 32.48M | -14.88M | 10.02M | -9.63M | 10.65M | -2.63M | -2.89M | 4.70M | 3.97M | 2.41M | 0.03M | 30.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.52M | 163.31M | 54.81M | 280.53M | 206.30M | 188.25M | 166.94M | 85.89M | 128.80M | 187.71M | 92.85M | 166.67M | 105.04M | 162.47M | 191.56M | 104.18M | 125.80M | 158.79M | 153.01M | 114.37M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -12.11M | -11.99M | -11.36M | -9.96M | -8.16M | -6.01M | -5.10M | -4.57M | -4.56M | -2.15M | -3.42M | -3.47M | -3.32M | -3.49M | -3.40M | -3.37M | -3.19M | -3.12M | -3.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27M | 7.39M | 7.36M | 7.18M | 7.64M | 8.40M | 8.39M | 8.56M | 8.95M | 8.67M | 8.52M | 8.18M | 8.19M | 8.16M | 7.77M | 7.79M | 7.23M | 6.11M | 6.17M | 6.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.24M | 28.27M | -1.17M | 18.51M | -37.52M | 20.97M | 4.87M | -28.31M | 34.86M | 20.09M | 22.07M | -21.32M | 3.03M | 17.51M | -16.05M | -39.02M | 19.49M | 9.11M | -5.50M | -35.99M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -568.87M | -244.86M | 244.69M | 227.95M | 580.58M | 737.01M | 543.30M | 306.87M | 411.48M | 260.43M | -10.54M | 86.30M | -29.60M | -364.35M | -99.80M | -159.67M | 403.88M | 181.74M | 421.72M | 113.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | 4.77M | 11.14M | 11.35M | 6.86M | 4.14M | 6.79M | 5.50M | 12.78M | 6.30M | 0.45M | 2.27M | 1.31M | 3.92M | 2.74M | 3.95M | 3.81M | 3.82M | 7.14M | 5.93M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 2.30M | 7.72M | 6.23M | 3.15M | 1.93M | 2.77M | 0.23M | 1.19M | 0.44M | 1.71M | 1.75M | 2.94M | 1.00M | 0.45M | 1.36M | 1.88M | 21.13M | 3.28M | 4.82M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.03M | 754.24M | 241.70M | 167.95M | 127.17M | 120.10M | -267.34M | 16.55M | | | 146.72M | 28.41M | 139.28M | 126.04M | -54.84M | 92.30M | 107.27M | 31.49M | 62.59M | 1,414.26M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.47M | -274.97M | -1310.74M | 75.52M | 1,473.34M | -269.56M | -616.94M | -2218.76M | 1,325.61M | -258.01M | 855.95M | 119.80M | -90.88M | 271.36M | -25.52M | 291.25M | -400.48M | -539.02M | 333.90M | -122.88M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,574.23M | -1574.79M | 2,767.58M | 0.88M | -0.65M | | -1395.78M | 542.72M | -540.79M | 1,248.05M | -1246.17M | 0.90M | -490.24M | 492.44M | 1.02M | 1.08M | 1.13M | 1.14M | 1.09M | 1.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.08M | 0.08M | 0.08M | 0.08M | 0.40M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.24M | 228.72M | -80.17M | -44.76M | -990.29M | 912.97M | 328.29M | 1,648.23M | -1889.96M | -203.61M | -271.10M | -487.07M | 696.20M | -98.02M | -626.93M | -96.23M | 502.15M | 846.59M | -874.23M | 343.16M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 1.70M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 2.00M | | | | 1.40M | | | | 2.20M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.02M | 24.00M | 23.88M | 23.80M | 23.56M | 23.56M | 23.53M | 26.17M | 26.18M | 26.18M | 26.17M | 26.51M | 34.88M | 34.76M | 34.69M | 39.58M | 38.66M | 38.36M | 37.21M | 42.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -247.07M | 137.94M | 1,129.24M | -53.84M | -1684.79M | -27.37M | 424.87M | 2,162.79M | -1485.05M | 47.91M | -928.95M | -433.40M | 72.39M | -364.78M | -161.00M | -459.99M | 276.83M | 382.32M | -438.50M | 1.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.08M | 26.29M | -126.68M | 302.22M | -5.15M | -108.69M | -25.13M | 29.91M | -30.64M | -22.39M | 19.85M | -146.92M | 86.55M | 69.05M | 5.03M | -64.56M | 2.15M | 2.08M | 48.41M | -7.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.16M | 158.55M | 43.68M | 269.18M | 199.44M | 184.11M | 160.15M | 80.39M | 116.03M | 181.41M | 92.39M | 164.40M | 103.73M | 158.55M | 188.82M | 100.23M | 122.00M | 154.97M | 145.86M | 108.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.08M | 26.29M | -126.68M | 302.22M | -5.15M | -108.69M | -25.13M | 29.91M | -30.64M | -22.39M | 19.85M | -146.92M | 86.55M | 69.05M | 5.03M | -64.56M | 2.15M | 2.08M | 48.41M | -7.47M |