|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.87M | 40.06M | 37.05M | 33.55M | 39.68M | 46.57M | 46.28M | 46.08M | 28.64M | 41.83M | 28.12M | 39.41M | 38.85M | 72.45M | 44.75M | 41.52M | 1.02M | 59.79M | 78.95M | 88.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.59M | 2.34M | 3.34M | 2.95M | 2.27M | 2.95M | 3.44M | 3.40M | 3.42M | 3.45M | 3.99M | 3.37M | 3.27M | 3.24M | 3.78M | 4.30M | 5.44M | 4.20M | 5.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 0.10M | 6.34M | 4.65M | 0.50M | -1.55M | -1.32M | 2.67M | -2.37M | -1.53M | -3.77M | 1.71M | -0.56M | 1.35M | 2.15M | 0.95M | -1.56M | -3.50M | 5.79M | 6.83M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.25M | -3.49M | 3.64M | -0.21M | 0.44M | 2.72M | -6.09M | | -0.01M | -1.84M | 2.39M | 3.47M | -3.52M | -0.60M | -0.66M | 0.27M | 1.20M | | -5.33M | -0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,166.70M | 980.80M | 886.07M | 769.80M | 576.13M | 411.43M | 286.01M | 212.75M | 314.10M | 407.91M | 342.60M | 250.40M | 311.08M | 392.66M | 393.53M | 328.90M | 369.82M | 499.37M | 418.28M | 380.39M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.37M | 40.59M | 52.49M | 205.82M | 143.89M | 113.40M | 110.94M | -7.38M | -24.16M | 79.66M | 100.43M | 65.06M | -49.08M | -1.66M | 92.09M | 50.10M | -21.24M | 135.47M | 107.14M | 100.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.40M | 11.96M | 12.93M | 12.80M | 11.14M | 9.64M | 9.15M | 9.24M | 9.13M | 8.36M | 8.51M | 8.10M | 7.93M | 7.75M | 8.50M | 8.36M | 3.43M | 1.38M | 3.04M | 0.27M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.38M | -5.05M | -11.39M | -24.47M | 5.39M | 8.82M | 3.97M | -13.37M | 19.44M | 20.11M | -2.19M | -5.46M | -10.43M | 14.18M | -6.14M | -20.02M | -4.98M | 6.72M | 17.45M | -13.97M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -540.59M | -133.50M | 7.28M | 264.25M | 291.69M | 502.06M | 398.12M | 195.62M | 167.61M | 244.10M | 184.47M | 148.85M | 109.75M | 24.66M | 260.23M | 171.19M | 308.82M | 449.24M | 27.82M | -79.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | 3.84M | 3.72M | 2.03M | 3.83M | 4.51M | 4.46M | 8.24M | 4.12M | 4.04M | 5.24M | 3.30M | 3.48M | 3.63M | 3.24M | 4.82M | 10.18M | 15.34M | 3.38M | 6.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.68M | -4.63M | 2.26M | 0.10M | 1.42M | 0.93M | -1.22M | | | | 0.94M | 0.13M | 0.16M | 1.18M | -1.12M | 0.75M | 0.60M | 11.26M | 6.05M | 6.15M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.52M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.07M | | | 110.82M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.02M | -327.27M | 128.16M | | | 67.45M | 45.34M | 488.98M | | 405.04M | 22.15M | | | 22.52M | 30.96M | 686.49M | 573.46M | -584.48M | 116.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.79M | -271.94M | -287.74M | -584.80M | -502.41M | -500.24M | -456.20M | -153.23M | 427.34M | -184.94M | -144.57M | 29.97M | -73.45M | 92.06M | -323.61M | -236.00M | -26.17M | -448.78M | -23.07M | -232.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.06M | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 0.01M | 201.13M | 32.01M | 0.41M | | | | | | 2.68M | 0.24M | | | | | | | 60.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | -3.68M | 2.69M | 67.85M | 1.36M | 200.18M | 399.41M | 19.82M | -474.75M | -149.64M | 199.91M | -199.46M | 124.62M | -124.01M | -0.71M | -0.00M | -0.92M | 200.71M | -50.29M | -249.91M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.31M | 0.00M | | | | | | | | | | | | | | | | | 75.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 12.47M | 12.44M | 12.51M | 12.49M | 12.50M | 12.50M | 12.56M | 12.57M | 12.57M | 12.57M | 12.65M | 12.64M | 14.22M | 14.22M | 14.27M | 21.16M | 21.15M | 22.03M | 21.63M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.99M | 102.00M | 637.08M | 108.51M | -238.50M | -144.12M | 441.75M | 432.32M | -303.98M | -100.47M | 104.34M | -51.98M | 130.03M | 333.31M | 47.93M | 185.21M | 334.68M | 18.48M | -97.14M | 279.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.57M | -129.35M | 401.82M | -270.47M | -597.02M | -530.97M | 96.49M | 271.70M | 99.20M | -205.74M | 60.20M | 43.05M | 7.51M | 423.71M | -183.59M | -0.69M | 287.27M | -294.83M | -13.07M | 146.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.05M | 36.75M | 48.77M | 203.79M | 140.06M | 108.89M | 106.47M | -15.62M | -28.27M | 75.62M | 95.19M | 61.76M | -52.55M | -5.29M | 88.86M | 45.28M | -31.42M | 120.13M | 103.76M | 93.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.57M | -129.35M | 401.82M | -270.47M | -597.02M | -530.97M | 96.49M | 271.70M | 99.20M | -205.74M | 60.20M | 43.05M | 7.51M | 423.71M | -183.59M | -0.69M | 287.27M | -294.83M | -13.07M | 146.26M |