|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.57M | 40.01M | 1.70M | 53.10M | 61.78M | 71.90M | 77.04M | 61.25M | 62.64M | 60.81M | 54.80M | 47.77M | 51.33M | 42.95M | 50.03M | 44.42M | 51.10M | 34.26M | 75.33M | 79.92M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 0.71M | 0.84M | 0.83M | 1.63M | 1.02M | 0.98M | 1.67M | 1.92M | 1.13M | 1.66M | 1.30M | 2.14M | 1.51M | 1.57M | 1.90M | 2.95M | 2.25M | 1.89M | 2.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.20M | 2.82M | 0.64M | -0.14M | -0.23M | -1.52M | 0.64M | -0.30M | -0.33M | 2.73M | 2.58M | 1.25M | 1.27M | -15.70M | 1.02M | -0.57M | -0.55M | -3.18M | 1.33M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 1.60M | 1.92M | 1.55M | 7.26M | -3.26M | -4.03M | 2.64M | 1.16M | 1.94M | -5.00M | 1.43M | 1.17M | 3.33M | 6.67M | -0.07M | 6.46M | 12.45M | -18.96M | 2.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.72M | -0.96M | 31.72M | 22.43M | 35.13M | 61.52M | 38.30M | -9.78M | 28.12M | 20.45M | -1.30M | 3.38M | 14.32M | 27.29M | -7.14M | -31.08M | 55.62M | 17.90M | 3.60M | 37.30M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.38M | 8.07M | -8.73M | -17.99M | -3.91M | 2.94M | -2.46M | -1.66M | 5.43M | -2.55M | 2.24M | 4.90M | 6.40M | -1.57M | -8.80M | 1.20M | 8.00M | 0.16M | 18.57M | -18.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.29M | 39.04M | 33.42M | 75.53M | 96.91M | 133.42M | 115.34M | 51.47M | 90.76M | 81.26M | 53.51M | 51.15M | 65.65M | 70.24M | 42.89M | 13.34M | 106.72M | 52.16M | 78.94M | 117.22M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | 8.23M | 8.24M | 10.12M | 9.84M | 9.57M | 9.27M | 9.63M | 8.75M | 9.19M | 8.53M | 10.29M | 10.90M | 10.31M | 9.39M | 10.29M | 9.16M | 12.80M | 9.89M | 10.21M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.07M | 0.22M | 0.24M | -0.32M | -0.10M | 0.35M | 0.58M | 0.01M | -0.00M | 0.51M | -0.23M | -0.38M | 0.03M | -0.17M | 0.57M | -0.01M | -0.19M | 0.11M | 0.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 79.56M | -86.77M | -38.58M | 33.53M | 63.72M | -3.44M | -40.84M | 26.19M | 28.18M | -34.14M | -2.99M | 11.12M | -36.70M | 34.11M | -40.26M | 9.47M | -35.23M | -4.10M | -20.38M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -315.75M | -134.87M | -141.21M | -10.61M | 94.60M | 23.21M | 228.24M | 18.98M | 214.77M | 89.15M | 55.83M | 52.38M | 70.28M | -34.12M | 147.97M | 23.73M | 49.91M | 2.46M | 49.62M | -82.98M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | 9.14M | 9.09M | 8.34M | 7.82M | 1.87M | 4.05M | 4.22M | 2.43M | 2.90M | 6.30M | 4.46M | 3.73M | 5.86M | 6.38M | 2.03M | 4.22M | 2.48M | 3.40M | 5.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | | | 1.23M | 2.12M | 0.05M | | 0.05M | 0.01M | 0.02M | 0.01M | | 0.06M | | | | 0.29M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -159.39M | 134.46M | -236.74M | -131.93M | 211.77M | 20.95M | 39.13M | 15.69M | 584.74M | 216.46M | -710.18M | 251.47M | -136.62M | -114.84M | | -37.85M | 10.67M | -40.18M | -151.77M | 79.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.38M | -530.74M | 578.72M | -283.63M | -210.56M | -290.29M | -215.99M | -28.56M | -146.08M | -56.29M | 19.27M | 15.91M | 16.12M | 62.50M | -127.55M | -19.91M | -14.68M | 72.52M | -32.87M | 12.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.17M | 304.93M | 287.36M | -21.11M | -35.84M | -168.57M | -477.11M | -866.45M | -364.99M | -405.07M | -362.69M | -73.83M | 107.92M | -40.55M | -118.97M | 407.87M | 207.04M | 79.59M | -17.31M | -16.35M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 296.49M | -0.65M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | -19.38M | -576.09M | 14.06M | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | | 879.00M | -91.14M | 99.14M | -887.00M | -143.00M | -332.00M | -30.00M | 505.00M | -138.00M | -100.00M | -46.71M | 334.65M | -99.79M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.48M | 0.51M | | 1.16M | -1.16M | | 0.08M | 1.23M | 0.66M | 0.69M | 0.65M | 0.66M | 0.65M | 1.30M | 0.59M | 0.47M | 0.75M | 0.74M | 0.73M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 103.40M | 34.65M | | 119.95M | | | 68.96M | 30.99M | | | | | | 23.36M | 37.49M | 63.26M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.85M | 15.86M | 15.86M | 22.73M | 24.16M | 23.57M | 23.27M | 25.10M | 24.35M | 24.27M | 24.28M | 23.58M | 24.20M | 24.21M | 24.21M | 24.23M | 25.14M | 25.15M | 29.39M | 29.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.43M | 243.10M | -379.30M | -192.22M | -250.44M | -383.11M | -482.71M | 126.70M | -138.97M | -113.11M | -68.58M | -70.07M | 10.79M | -22.17M | -119.90M | 503.52M | 92.35M | -115.12M | -184.96M | -172.85M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.09M | -248.60M | 232.85M | -400.32M | -364.09M | -539.97M | -583.36M | 149.61M | -194.28M | -88.14M | 4.20M | -3.01M | 92.56M | 110.57M | -204.56M | 496.95M | 184.39M | 9.56M | -138.89M | -42.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.84M | 29.90M | 24.34M | 67.19M | 89.09M | 131.56M | 111.29M | 47.25M | 88.34M | 78.36M | 47.20M | 46.68M | 61.92M | 64.38M | 36.51M | 11.31M | 102.50M | 49.68M | 75.53M | 111.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.09M | -248.60M | 232.85M | -400.32M | -364.09M | -539.97M | -583.36M | 149.61M | -194.28M | -88.14M | 4.20M | -3.01M | 92.56M | 110.57M | -204.56M | 496.95M | 184.39M | 9.56M | -138.89M | -42.92M |