|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 23.16M | 24.59M | 8.16M | 30.91M | 27.07M | 29.91M | 31.31M | 27.66M | 27.09M | -1.12M | 26.64M | 27.60M | 27.47M | 30.80M | 33.27M | 34.02M | 34.95M | 77.49M | 36.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.17M | 1.14M | 0.99M | 1.06M | 1.24M | 1.11M | 1.15M | 1.03M | 1.03M | 1.25M | 0.94M | 1.01M | 0.92M | 0.90M | 1.15M | 1.12M | 1.11M | 1.02M | 1.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 1.53M | 1.66M | 1.23M | 3.54M | -1.47M | -1.48M | 2.26M | -1.80M | -1.35M | 0.45M | 0.75M | -1.08M | -1.89M | -0.89M | 0.58M | -1.51M | -1.30M | -0.60M | 1.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -4.05M | 0.01M | -0.00M | 0.38M | 4.35M | 0.01M | 0.01M | 0.14M | -0.10M | 4.50M | 0.02M | 0.98M | 0.04M | 0.01M | 0.07M | 53.25M | 21.12M | 11.20M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.13M | -6.08M | -2.35M | -6.40M | 11.15M | 3.89M | 5.53M | -3.66M | 44.49M | 65.41M | -102.30M | 8.91M | -5.86M | -9.38M | 7.66M | -6.85M | -5.70M | -2.02M | 4.73M | 3.60M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.84M | 45.92M | -9.76M | 38.77M | 43.50M | 36.36M | 26.49M | 21.11M | 30.57M | 31.75M | 20.73M | 22.55M | 29.55M | 29.74M | 35.13M | 29.04M | 41.67M | 37.05M | 44.90M | 33.22M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.94M | 15.96M | 38.97M | 3.52M | 18.24M | 49.36M | 37.62M | 9.76M | 34.12M | 32.52M | 30.30M | 17.42M | 51.12M | 55.40M | 18.93M | 19.78M | 55.94M | 38.22M | 52.11M | 12.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 3.04M | 3.40M | 4.04M | 5.99M | 5.70M | 4.93M | 5.88M | 4.84M | 4.64M | 6.58M | 3.44M | 3.52M | 3.45M | 2.94M | 1.25M | 0.77M | 1.91M | 3.86M | 2.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.96M | -12.30M | 6.69M | -21.31M | -6.47M | 13.24M | 4.28M | -31.02M | 46.55M | 63.87M | -110.05M | -5.12M | 13.52M | 9.47M | -8.13M | -21.72M | 11.74M | -1.98M | 15.17M | -27.10M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -298.56M | -82.99M | -123.14M | -69.37M | -34.59M | -17.30M | -0.88M | -9.04M | 223.16M | 200.78M | 158.69M | 77.69M | 220.77M | 208.02M | 232.20M | 124.83M | 204.09M | 79.31M | 112.76M | 184.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.49M | 1.34M | 0.95M | 12.62M | 1.73M | 3.15M | 1.83M | 1.64M | 2.06M | 2.19M | 1.83M | 3.24M | 1.50M | 3.28M | 1.94M | 2.46M | 3.06M | 4.59M | 2.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.66M | -0.92M | | 0.06M | 6.60M | 18.08M | 0.10M | 0.31M | 1.32M | -1.11M | | | | | | 0.07M | 0.04M | 0.03M | 1.26M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.98M | | | -349.46M | | 380.45M | -380.45M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 2.80M | -131.94M | 2.00M | 0.11M | | 167.39M | 4.50M | 54.00M | -30.30M | -25.78M | 4.51M | 56.90M | 3.79M | -65.19M | 157.80M | 4.43M | 4.82M | -167.05M | 127.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.65M | -56.17M | -90.71M | -35.34M | -10.08M | -199.62M | -139.39M | -17.34M | -135.16M | -164.89M | -106.66M | -57.62M | -148.80M | -71.44M | -399.19M | -12.38M | -186.87M | 192.42M | -99.68M | -162.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.93M | 81.96M | 445.53M | -162.53M | 162.32M | -406.68M | -108.79M | -34.06M | -148.81M | 194.43M | 267.94M | -61.67M | -39.84M | 156.84M | 440.33M | 127.56M | 212.78M | 137.22M | 147.16M | -33.90M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | | | | | 50.00M | 700.00M | 700.00M | 800.00M | -1250.00M | 200.00M | 400.00M | 125.00M | 275.00M | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.26M | 10.00M | 10.00M | | | | | 475.00M | 575.00M | 800.00M | | 725.00M | 650.00M | 1,000.00M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 10.43M | 0.53M | -0.99M | 19.22M | -36.75M | 8.60M | -22.81M | 30.67M | -24.58M | 40.43M | 6.65M | -9.51M | -6.68M | 13.20M | -11.53M | -24.68M | -53.41M | 39.89M | -24.91M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 0.01M | 0.00M | 0.31M | 1.64M | 0.05M | 1.31M | 1.22M | 1.61M | 0.31M | 0.17M | 0.00M | 1.28M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19M | 7.42M | 7.42M | 8.29M | 8.11M | 8.45M | 8.46M | 8.56M | 8.47M | 8.77M | 8.77M | 8.87M | 8.79M | 9.08M | 9.10M | 9.11M | 9.19M | 9.40M | 9.40M | 9.51M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.38M | 84.96M | 427.99M | -177.68M | -185.98M | -93.69M | -60.79M | 157.21M | -1.63M | 111.08M | 149.29M | -65.53M | 141.81M | 64.75M | 418.21M | 105.31M | 178.60M | 74.24M | 177.65M | -69.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.21M | 44.75M | 376.25M | -209.50M | -177.82M | -243.95M | -162.55M | 149.63M | -102.67M | -21.29M | 72.92M | -105.74M | 44.13M | 48.72M | 37.95M | 112.72M | 47.68M | 304.88M | 130.09M | -219.66M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.75M | 14.47M | 37.63M | 2.57M | 5.62M | 47.63M | 34.48M | 7.93M | 32.48M | 30.46M | 28.10M | 15.59M | 47.87M | 53.90M | 15.66M | 17.84M | 53.48M | 35.16M | 47.52M | 9.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.21M | 44.75M | 376.25M | -209.50M | -177.82M | -243.95M | -162.55M | 149.63M | -102.67M | -21.29M | 72.92M | -105.74M | 44.13M | 48.72M | 37.95M | 112.72M | 47.68M | 304.88M | 130.09M | -219.66M |