|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.79M | 37.27M | 37.30M | 43.96M | 39.23M | 43.42M | 49.03M | 40.54M | 32.00M | 28.55M | 27.31M | 32.08M | -11.48M | 46.41M | 48.52M | 64.03M | 71.98M | 71.72M | 83.43M | 79.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.89M | 7.09M | 10.62M | -7.23M | -3.62M | 2.44M | 0.36M | -2.69M | | 5.06M | 4.42M | -5.44M | | -11.25M | 3.60M | 3.55M | 6.74M | 10.57M | 4.67M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.05M | -2.91M | -0.49M | 2.44M | -2.42M | 1.00M | 8.25M | 0.06M | -0.06M | | -0.15M | 1.24M | 2.37M | -2.29M | 13.42M | 0.62M | -0.64M | 0.01M | 2.87M | 2.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | -9.81M | 1.12M | -0.96M | 1.82M | 2.26M | 6.78M | 0.14M | 1.80M | 1.90M | 3.23M | -0.29M | 7.92M | -3.98M | 1.29M | 0.62M | 0.94M | 1.93M | 1.15M | 1.93M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.47M | 3.33M | 23.47M | | 9.88M | 7.10M | 3.54M | 9.38M | 2.56M | 1.12M | 9.84M | 0.65M | 2.36M | 28.22M | 31.19M | 10.64M | 160.07M | 15.37M | 22.86M | 18.41M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.95M | 34.05M | 34.39M | 50.94M | 50.60M | 56.34M | 42.44M | 58.07M | 27.33M | 41.68M | 46.32M | 41.41M | 76.50M | 69.18M | 239.29M | 88.52M | 186.77M | 98.03M | 68.95M | 84.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | -4.42M | 11.64M | 2.81M | -10.47M | -2.80M | 21.08M | 2.63M | -6.64M | 11.90M | 2.60M | -1.82M | 8.22M | 3.14M | 3.55M | -4.27M | 11.29M | 3.35M | 3.83M | 3.67M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 2.42M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 3.11M | 3.12M | 3.25M | 3.33M | 3.27M | 3.23M | 3.04M | 2.91M | 2.88M | 2.86M | 2.80M | 9.54M | 15.88M | 13.27M | 13.16M | 13.15M | 13.07M | 11.94M | 11.83M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.86M | 4.70M | -17.11M | 1.07M | 21.50M | 52.41M | -14.45M | -36.19M | 18.47M | 26.82M | -38.11M | 14.01M | 34.74M | -27.49M | -3.94M | -35.72M | -24.64M | 6.42M | 1.45M | -10.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.82M | 2.68M | 5.46M | 8.84M | -2.90M | 1.94M | 1.53M | 0.61M | 2.35M | 2.94M | 1.59M | 0.54M | 0.98M | 1.29M | -1.50M | 1.14M | 4.21M | 1.33M | 4.87M | 3.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | -1.33M | 0.20M | -0.18M | | | 2.95M | 0.54M | -3.42M | 0.04M | | 0.43M | | 0.28M | 2.35M | | | | 2.71M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.01M | 349.12M | 16.69M | 150.16M | -104.26M | 216.18M | 43.08M | | | | 13.98M | 568.40M | | -1.46M | 1.67M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.40M | -375.72M | -191.85M | -192.24M | -283.84M | -0.64M | -170.85M | 19.51M | -263.95M | -92.99M | -132.17M | 54.58M | 762.79M | -16.88M | -292.82M | -176.48M | -426.73M | -242.31M | -206.82M | -232.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.47M | 246.64M | 397.39M | 132.07M | -491.86M | -188.62M | -122.58M | -265.67M | -36.24M | -119.72M | 151.12M | -193.62M | -368.57M | 22.94M | 247.63M | -174.95M | 259.66M | 387.72M | 182.44M | -178.38M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 177.99M | 185.70M | | 964.00M | 1,310.00M | 1,708.10M | 482.44M | -35.91M | 62.27M | -508.81M | | 221.24M | -0.06M | -0.00M | | 504.50M | -504.50M | 150.00M | 50.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.00M | 248.18M | | 229.11M | 350.00M | 1,247.44M | 1,426.00M | 13.50M | 19.00M | 25.94M | | | | 278.43M | 1,111.60M | 254.60M | 73.10M | 24.70M | -0.04M | 2.79M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.73M | -5.77M | 2.70M | 1.94M | -11.10M | -1.46M | -8.33M | -221.50M | 319.81M | 136.20M | -78.22M | 88.06M | -541.97M | -111.91M | 584.42M | 570.36M | -392.93M | -190.65M | 307.11M | 323.81M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | 0.79M | | | | | | | | | | | | 1.40M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.87M | 6.80M | 29.02M | 17.50M | -0.00M | 0.00M | | | | | | | | | | | | | 10.26M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.13M | 17.79M | 17.48M | 18.69M | 18.06M | 18.07M | 17.21M | 18.59M | 18.13M | 18.15M | 17.57M | 18.14M | 19.02M | 31.39M | 32.41M | 31.87M | 31.35M | 31.35M | 31.34M | 31.37M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.03M | 136.80M | 364.63M | -138.01M | 77.63M | -148.36M | 130.05M | -30.23M | 211.64M | 31.70M | 76.84M | -117.89M | -707.08M | -98.77M | 15.38M | 116.10M | 264.82M | 186.96M | 47.74M | 158.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.58M | -204.86M | 207.17M | -279.32M | -155.61M | -92.66M | 1.64M | 47.34M | -24.98M | -19.60M | -9.01M | -21.90M | 132.21M | -46.47M | -38.15M | 28.14M | 24.85M | 42.69M | -90.13M | 10.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.13M | 31.37M | 28.94M | 42.09M | 53.50M | 54.40M | 40.91M | 57.45M | 24.99M | 38.74M | 44.72M | 40.87M | 75.53M | 67.89M | 240.78M | 87.37M | 182.56M | 96.71M | 64.08M | 80.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.58M | -204.86M | 207.17M | -279.32M | -155.61M | -92.66M | 1.64M | 47.34M | -24.98M | -19.60M | -9.01M | -21.90M | 132.21M | -46.47M | -38.15M | 28.14M | 24.85M | 42.69M | -90.13M | 10.60M |