|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.09M | -0.11M | 28.97M | 30.40M | 30.60M | 87.02M | 49.12M | 49.01M | 50.14M | 108.41M | 56.43M | 53.69M | 51.52M | 58.23M | 57.17M | 59.82M | 54.93M | 56.29M | 60.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 2.10M | 2.13M | 1.60M | 1.80M | 2.10M | 1.99M | 3.20M | 2.70M | 2.80M | 2.70M | 3.30M | 3.80M | 3.90M | 3.98M | 4.59M | 5.20M | 5.00M | 4.81M | 4.75M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.17M | 0.15M | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -1.49M | 0.69M | -0.59M | 1.98M | 6.24M | 6.50M | 1.72M | 0.33M | 0.10M | 3.38M | 1.50M | 5.86M | -1.97M | -1.20M | 0.75M | -1.86M | 3.22M | -0.74M | -1.77M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.17M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.06M | 37.59M | 12.50M | 18.39M | 21.48M | 28.45M | 51.31M | 43.13M | 29.38M | 53.24M | 61.09M | 75.42M | 17.12M | 50.80M | 66.56M | 94.54M | 123.88M | 78.22M | -31.62M | 85.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | -0.86M | -0.24M | -0.55M | -0.40M | -0.41M | -0.35M | -0.31M | -0.07M | -0.33M | -0.32M | -0.32M | 0.78M | 1.05M | 1.10M | 0.49M | 2.32M | 1.02M | 3.85M | 1.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.60M | 0.17M | -3.65M | -11.17M | -4.49M | 4.69M | 4.26M | -1.74M | -3.29M | 17.03M | 0.60M | -9.44M | 4.65M | 5.75M | -1.98M | -0.36M | -4.06M | 4.36M | 7.40M | 3.43M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.39M | 222.05M | 610.54M | 353.82M | 592.42M | 513.06M | 219.46M | -128.04M | -85.00M | -64.95M | 135.79M | 101.26M | 191.67M | 306.23M | 276.31M | 310.84M | 192.62M | 178.79M | 490.09M | 677.88M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | -0.05M | 0.31M | 1.02M | 1.10M | 2.38M | 0.64M | 3.67M | 5.80M | 2.90M | 0.32M | 1.60M | 1.64M | 1.12M | 0.61M | 0.77M | 0.51M | 0.63M | 5.18M | 0.47M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.14M | -0.02M | | | | | 1.53M | 3.38M | -2.86M | 5.88M | 2.39M | 4.64M | -6.90M | | 1.28M | 1.32M | 2.33M | 1.28M | 0.81M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.14M | 6.41M | 0.28M | 0.42M | 0.14M | | 1.53M | 3.38M | 1.77M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.22M | 109.69M | 105.89M | 31.65M | 36.03M | 59.69M | 33.74M | 23.39M | 16.54M | 15.22M | 15.93M | 36.52M | 48.71M | 94.64M | 62.80M | 47.93M | 78.04M | 146.00M | 32.94M | 25.58M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.35M | -29.14M | -282.54M | -182.44M | -375.34M | -279.15M | 10.20M | 206.31M | 173.76M | 113.21M | -77.86M | -22.49M | -1025.94M | -255.20M | -187.00M | -224.27M | -168.37M | -48.93M | -622.62M | -615.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1236.79M | -572.20M | 864.40M | 251.41M | -347.57M | 1,030.55M | 118.81M | -325.46M | -81.61M | -118.58M | 176.44M | 209.85M | 264.93M | -229.94M | 820.29M | 618.54M | -598.65M | -435.14M | 834.70M | 264.53M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | -1.00M | 271.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.50M | 0.55M | 0.52M | 0.41M | 0.41M | 0.58M | 0.47M | 0.47M | 0.47M | 0.47M | 0.57M | 0.47M | 0.62M | 0.57M | 0.62M | 0.62M | 0.40M | 0.37M | 0.37M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 2.10M | 0.10M | 0.08M | 0.08M | | 0.16M | 0.10M | | | -0.00M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1246.03M | -280.10M | 554.49M | 236.50M | 22.51M | 630.55M | 103.97M | -350.45M | -109.78M | -143.58M | 151.44M | 159.44M | 163.94M | -145.44M | 634.79M | 580.88M | -636.51M | -284.87M | 682.21M | 485.24M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1157.62M | -271.64M | 284.45M | 72.44M | -331.36M | 379.85M | 165.48M | -101.01M | 93.36M | 22.87M | 134.68M | 212.38M | -844.87M | -349.83M | 514.36M | 451.15M | -681.00M | -255.59M | 27.97M | -45.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.11M | 37.64M | 12.19M | 17.37M | 20.38M | 26.07M | 50.67M | 39.46M | 23.59M | 50.34M | 60.77M | 73.82M | 15.48M | 49.68M | 65.96M | 93.78M | 123.37M | 77.58M | -36.81M | 84.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1157.62M | -271.64M | 284.45M | 72.44M | -331.36M | 379.85M | 165.48M | -101.01M | 93.36M | 22.87M | 134.68M | 212.38M | -844.87M | -349.83M | 514.36M | 451.15M | -681.00M | -255.59M | 27.97M | -45.47M |