|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.30M | 37.43M | 75.19M | 39.13M | 37.77M | 38.97M | 39.09M | 33.66M | 30.07M | 24.61M | 37.70M | 33.82M | 32.72M | 38.10M | 37.18M | 36.74M | 22.51M | 54.47M | 55.51M | 51.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.56M | 2.44M | 2.47M | 0.81M | 0.67M | 3.18M | 1.43M | 0.85M | 0.82M | 3.51M | 2.28M | 1.91M | 0.96M | 4.37M | 2.11M | 0.87M | 1.59M | 0.65M | 3.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.79M | 19.70M | 6.69M | 2.11M | 0.62M | 1.51M | 1.44M | 1.57M | 10.98M | 13.56M | 27.86M | 27.07M | 24.59M | 33.81M | 68.49M | 83.40M | 90.01M | 35.06M | 10.78M | 2.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.38M | 41.11M | 22.39M | 35.40M | 68.69M | 49.42M | 29.70M | 21.85M | 45.32M | 54.63M | 35.65M | 36.74M | 50.52M | 52.13M | 49.17M | 42.01M | 46.48M | 80.59M | 66.15M | 53.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57M | -1.41M | -1.37M | -1.04M | -0.89M | -0.81M | -0.72M | -0.69M | -0.70M | -0.67M | -0.68M | -0.66M | -0.65M | -0.62M | -0.57M | -0.55M | -0.36M | -0.30M | -0.28M | -0.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.11M | 0.11M | 3.23M | 1.65M | 1.65M | 0.11M | 0.11M | 4.81M | -4.59M | 0.11M | 3.62M | -3.40M | 7.20M | 1.96M | 2.13M | -3.89M | 8.39M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.29M | -1.16M | 24.48M | 11.39M | -20.88M | -0.99M | -1.46M | 26.77M | -3.35M | -13.36M | 17.85M | 8.32M | -1.06M | -5.57M | -2.44M | 3.89M | 11.07M | -15.75M | 25.38M | 13.87M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.51M | 51.07M | -64.04M | 153.96M | 128.45M | 128.39M | 249.14M | 118.24M | 97.39M | 133.53M | -11.06M | 42.31M | 170.04M | 56.60M | 68.71M | 16.33M | -15.85M | -25.22M | 7.59M | -45.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 1.87M | 2.73M | 1.31M | 0.95M | 2.48M | 2.26M | 1.39M | 1.48M | 3.46M | 2.92M | 2.42M | 1.38M | 4.31M | 3.63M | 3.70M | 2.33M | 6.24M | 4.03M | 4.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.07M | 0.51M | 0.38M | 0.05M | | | | | 0.23M | 0.04M | | | | 0.07M | | 0.14M | 0.13M | 0.08M | 0.35M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | | 0.26M | 1.57M | 0.70M | 0.08M | 0.13M | 2.08M | -46.78M | | 0.74M | | 0.24M | 0.40M | 1.55M | -40.15M | 0.65M | | 0.49M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.19M | 92.22M | -304.27M | 0.91M | 132.10M | 21.18M | 59.53M | 30.68M | -28.13M | 122.03M | -120.81M | 0.61M | 84.94M | -85.55M | 167.90M | 36.02M | 45.23M | 173.21M | 2.03M | 27.85M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.62M | -164.57M | -116.05M | -383.21M | -174.61M | -141.12M | -227.28M | -75.56M | -83.40M | 66.56M | 48.17M | -13.13M | -180.43M | -58.01M | -147.59M | -113.16M | 331.90M | -13.82M | -35.84M | -5.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227.15M | -432.92M | -109.96M | 315.72M | 185.27M | -151.29M | 562.56M | -596.45M | 226.29M | 76.17M | 316.82M | -41.52M | 161.75M | -57.33M | 145.69M | -249.99M | 243.77M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | | 10.65M | -10.65M | 1.52M | 0.03M | 0.03M | 24.95M | -24.88M | 0.04M | 0.04M | 0.04M | 0.04M | 25.04M | 0.04M | 0.04M | 1.55M | 0.03M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.74M | 9.12M | 68.67M | -32.77M | -2.48M | 12.01M | 25.24M | -109.79M | 177.19M | -195.62M | 128.21M | -119.52M | -42.43M | 161.95M | -223.71M | -77.34M | -15.63M | 210.97M | | -30.26M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.00M | | | | 0.49M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | 12.14M | 12.12M | 12.08M | 11.99M | 12.83M | 12.86M | 12.87M | 12.87M | 15.07M | 15.07M | 15.09M | 15.09M | 16.04M | 16.04M | 16.07M | 17.81M | 19.40M | 19.32M | 19.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.84M | 402.62M | 16.63M | 172.91M | -464.65M | -110.86M | 73.87M | 86.16M | 10.17M | 349.57M | -551.29M | 90.29M | 18.34M | 280.82M | -99.98M | 41.19M | -90.89M | 31.91M | -183.43M | 181.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.08M | 279.16M | -77.03M | -174.89M | -570.56M | -202.56M | -123.71M | 32.45M | -27.91M | 470.77M | -467.46M | 113.90M | -111.57M | 274.94M | -198.40M | -29.97M | 287.48M | 98.68M | -153.13M | 228.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.15M | 39.24M | 19.65M | 34.09M | 67.74M | 46.94M | 27.44M | 20.45M | 43.84M | 51.18M | 32.73M | 34.32M | 49.14M | 47.83M | 45.54M | 38.30M | 44.15M | 74.35M | 62.12M | 48.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.08M | 279.16M | -77.03M | -174.89M | -570.56M | -202.56M | -123.71M | 32.45M | -27.91M | 470.77M | -467.46M | 113.90M | -111.57M | 274.94M | -198.40M | -29.97M | 287.48M | 98.68M | -153.13M | 228.96M |