|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.48M | 19.71M | 18.77M | 17.69M | 11.37M | 16.54M | 1.95M | 10.31M | 12.01M | 9.84M | -13.83M | 7.40M | -90.08M | 6.09M | 6.57M | 6.65M | 6.77M | 9.51M | 9.45M | 10.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 2.04M | 0.71M | 0.68M | 0.04M | 0.34M | 2.33M | 1.30M | 0.90M | 0.40M | 2.16M | -2.09M | 0.01M | 0.35M | | 1.91M | -1.90M | 0.41M | 1.39M | 0.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 3.12M | 2.36M | 1.46M | -1.92M | 3.31M | 0.23M | -0.39M | -0.36M | 2.43M | 1.21M | -1.20M | -3.31M | 0.88M | -0.12M | -0.74M | -0.95M | 1.89M | -0.34M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.38M | 65.23M | 68.05M | 34.43M | 29.08M | 57.15M | 18.34M | 25.56M | 26.36M | 26.40M | 13.04M | 30.37M | 19.79M | 26.83M | 38.01M | 17.07M | 30.97M | 28.09M | 31.65M | 26.98M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | 0.18M | -1.05M | 1.02M | 0.95M | 3.35M | 3.55M | 1.43M | -0.66M | 1.63M | 0.49M | 0.81M | -1.54M | -0.05M | -1.70M | 0.75M | -0.42M | 1.36M | -2.04M | 0.88M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.69M | 5.41M | 21.11M | 30.64M | 24.15M | 20.70M | 15.35M | 21.84M | 11.65M | 12.28M | 6.86M | 17.57M | 7.26M | 2.54M | -2.66M | 16.80M | 8.09M | 1.50M | 14.31M | 7.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.26M | 1.27M | 1.29M | 1.54M | 1.81M | 0.95M | 0.78M | 0.61M | 0.69M | 0.74M | 0.48M | 0.39M | 0.49M | 0.23M | 0.03M | 0.14M | 0.29M | 0.13M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | -1.84M | -1.26M | -1.27M | -1.29M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -16.75M | 16.80M | -0.00M | 0.80M | -10.25M | 0.20M | -3.38M | 23.20M | 3.94M | -2.05M | 0.46M | -0.85M | 1.62M | -4.72M | -0.88M | -0.75M | -2.11M | -1.88M | 1.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.03M | -0.03M | | -0.04M | -0.04M | -0.04M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -470.04M | -83.20M | -15.35M | 135.45M | 430.34M | 241.99M | 341.91M | -24.10M | -124.68M | -87.79M | -37.98M | 7.44M | -22.70M | 37.29M | 14.84M | 49.77M | -35.86M | -50.76M | -40.85M | -44.39M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 0.40M | 0.33M | 111.76M | -109.56M | 0.66M | | 0.05M | 0.65M | -0.22M | 0.25M | 60.31M | -58.99M | | | 2.60M | 0.79M | 5.05M | 26.56M | 73.34M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.85M | 0.00M | 0.60M | -0.10M | 0.21M | | 3.48M | -3.48M | 3.48M | | | | 11.98M | 0.00M | | 0.01M | -0.02M | 2.63M | | 1.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.59M | 99.89M | | | -99.59M | 2.32M | 105.20M | | 100.20M | | 104.08M | | 97.06M | 3.46M | | | -11.03M | 3.51M | -2.57M | 8.79M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.67M | 81.70M | -0.38M | -233.89M | -327.38M | -205.90M | -418.84M | 49.53M | 157.28M | 64.73M | 96.06M | 41.49M | 55.84M | 13.72M | 15.77M | -18.67M | 30.29M | 62.27M | 42.40M | -7.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -487.03M | 0.47M | -31.34M | 32.09M | -0.23M | -0.19M | 109.48M | -107.33M | -0.37M | -195.00M | -114.53M | 308.58M | 0.02M | 0.41M | 0.16M | 2.00M | 514.54M | -0.06M | -0.79M | 54.71M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.20M | 390.00M | 390.00M | 265.00M | 3,040.00M | 1,420.00M | 2,050.00M | 1,145.00M | 1,665.00M | 1,250.00M | 2,125.00M | 1,275.00M | 1,800.00M | 1,100.00M | 855.00M | 1,206.00M | 694.00M | 1,100.00M | 600.00M | 795.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 35.00M | -35.00M | 290.00M | -60.00M | -195.00M | 72.00M | 328.00M | -230.00M | -55.00M | 65.00M | 30.00M | -90.00M | 95.00M | -140.00M | -45.00M | -35.00M | 50.00M | 95.00M | -135.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | | | | 3.25M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.67M | 7.36M | 8.23M | 7.71M | 7.40M | 7.24M | 7.11M | 7.17M | 6.98M | 7.01M | 6.81M | 6.89M | 6.85M | 7.01M | 6.85M | 6.88M | 6.89M | 7.09M | 6.89M | 6.92M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.50M | -100.90M | -14.34M | 205.18M | 342.47M | 179.65M | 383.07M | 47.53M | -292.99M | -90.31M | -86.28M | -61.89M | -70.27M | 75.45M | -27.14M | -13.59M | 2.80M | -100.90M | -39.51M | -23.54M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.14M | -13.79M | 6.38M | 1.93M | 39.24M | -5.54M | -20.42M | 118.91M | -124.05M | -13.30M | 16.64M | -2.83M | -7.16M | 91.71M | -14.02M | -15.46M | 41.17M | -37.13M | 17.20M | -23.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.12M | 5.01M | 20.78M | -81.12M | 133.71M | 20.05M | 15.35M | 21.80M | 10.99M | 12.50M | 6.61M | -42.74M | 66.25M | 2.54M | -2.66M | 14.20M | 7.30M | -3.55M | -12.25M | -65.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.14M | -13.79M | 6.38M | 1.93M | 39.24M | -5.54M | -20.42M | 118.91M | -124.05M | -13.30M | 16.64M | -2.83M | -7.16M | 91.71M | -14.02M | -15.46M | 41.17M | -37.13M | 17.20M | -23.50M |