|
Net Income (Quarter)
|
10.67M | 9.40M | 12.20M | 12.53M | 12.08M | 13.59M | 11.90M | 2.99M | 13.91M | 15.03M | 16.17M | 23.21M | 22.73M | 23.06M | 23.39M | 22.89M | 16.12M | 7.43M | 17.61M | 23.66M | 33.65M | 28.36M | 27.42M | 28.22M | 20.37M | 31.36M | 37.34M | 36.34M | 35.83M | 24.89M | 30.59M | 26.07M | 27.75M | 29.03M | 29.05M | 29.03M | 26.36M | 27.54M | 34.02M | 33.63M |
|
Share-based Compensation (Quarter)
|
0.33M | 0.37M | 0.38M | 0.39M | 0.38M | 0.39M | 0.41M | 0.40M | 0.39M | 0.33M | 0.37M | 0.37M | 0.40M | 0.42M | 0.40M | 0.44M | 0.44M | 0.49M | 0.55M | 0.56M | 0.54M | 0.63M | 0.74M | 0.74M | 0.81M | 0.93M | 0.97M | 1.16M | 1.04M | 0.93M | 1.08M | 1.07M | 1.20M | 1.20M | 1.16M | 1.12M | 1.14M | 1.24M | 1.28M | 1.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.01M | 0.01M | | 0.01M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.01M | 0.59M | 0.00M | 0.47M | | 21.17M | -0.05M | | -0.02M | 14.62M | 32.01M | -31.85M | 0.11M | -0.12M | 3.39M | -3.39M | 0.01M | | 1.31M | | | -38.50M | | | | 5.00M | | | | 5.50M | | -0.04M | 0.00M | | -1.15M | 0.00M | -2.12M | 5.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
0.94M | 0.82M | 0.81M | 10.10M | 10.58M | 8.70M | 10.96M | 9.38M | 9.10M | 8.84M | | 5.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
0.29M | 0.53M | -0.78M | 1.21M | -0.79M | 0.37M | 1.05M | 1.12M | -1.36M | 1.85M | 5.34M | -0.18M | 1.02M | 0.56M | -2.79M | 0.69M | -0.32M | 1.76M | -0.78M | 0.45M | -0.56M | -0.52M | -0.50M | 0.87M | 0.08M | 3.09M | 1.21M | 4.79M | -0.47M | 1.45M | 1.76M | 2.17M | -0.98M | -0.26M | -2.47M | 1.75M | -2.27M | -0.00M | -0.41M | 1.53M |
|
Change in Loans (Quarter)
|
26.24M | 32.77M | 38.05M | 47.01M | 36.77M | 27.93M | 21.15M | 28.94M | 23.27M | 22.17M | 20.70M | 20.85M | 16.69M | 28.72M | 44.10M | 42.18M | 31.63M | 52.24M | 72.48M | 78.08M | 70.99M | 64.37M | 49.54M | 43.04M | 33.51M | 20.30M | 13.17M | 7.95M | 8.06M | 12.31M | 14.81M | 10.29M | 10.15M | 15.53M | 21.79M | 12.93M | 14.24M | 23.74M | 14.84M | 17.94M |
|
Cash from Operations (Quarter)
|
4.10M | 19.52M | 15.27M | 9.34M | 19.44M | 8.11M | 18.26M | 9.56M | 23.71M | 9.23M | 26.96M | 31.16M | 22.05M | 11.81M | 42.40M | 26.54M | 33.62M | 30.09M | 14.88M | 36.22M | 41.20M | 17.61M | 41.11M | 32.29M | 34.84M | 37.30M | 35.85M | 54.90M | 38.95M | 17.24M | 46.18M | 36.51M | 25.08M | 31.81M | 28.58M | 24.24M | 24.51M | 29.24M | 45.08M | 34.46M |
|
Amortizatization of Intangibles (Quarter)
|
0.30M | 0.36M | 0.36M | 0.36M | 0.36M | 0.35M | 0.34M | 0.34M | 0.34M | 0.34M | 1.39M | 5.45M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | -0.92M | 1.43M | 1.43M | 1.41M | -10.96M | -5.62M | 1.70M | 1.70M | 12.90M | 1.66M | 1.66M | 1.59M | 6.55M | -0.01M | 1.03M | 1.03M | 6.46M | 0.51M | 0.48M | 0.48M | 3.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.53M | 1.72M | 1.62M | 1.60M | 1.60M | 1.68M | 1.80M | 1.70M | 1.61M | 1.62M | 1.69M | 2.10M | 1.84M | 1.74M | 1.69M | 1.64M | 1.62M | 1.57M | 1.58M | 1.68M | 1.70M | 1.66M | 1.57M | 1.44M | 1.41M | 1.55M | 1.53M | 1.52M | 1.57M | 1.62M | 1.64M | 1.54M | 1.51M | 1.49M | 1.56M | 1.44M | 1.55M | 1.55M | 1.57M | 1.70M |
|
Change in Accured Expenses (Quarter)
|
-0.02M | -0.61M | 6.93M | -10.44M | 4.44M | -4.48M | 3.19M | -6.35M | 0.03M | 0.22M | 9.62M | -8.79M | 0.20M | -14.67M | 18.86M | -5.55M | -0.42M | 6.89M | -15.74M | 18.85M | 7.38M | -13.57M | 7.24M | -1.48M | -2.35M | 3.41M | -1.66M | 17.69M | 0.48M | -28.83M | 7.34M | 28.29M | -11.60M | 15.17M | -23.39M | -8.52M | -7.44M | 6.11M | -1.93M | 0.55M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | 2.20M | 1.92M | 1.62M | -5.74M | 1.65M | 0.94M | 0.48M | -3.07M | 0.76M | 0.51M | 1.07M | 0.47M | 101.47M | | -99.35M | 1.08M | 0.63M | 1.59M | 19.07M | -17.67M | 1.21M | 2.02M | 3.19M | -1.54M | 1.03M | 0.98M | 1.24M | 1.31M | 1.69M | 1.03M | 1.87M | 0.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 1.94M | 0.21M | -2.09M | 2.46M | 0.28M | 0.80M | -1.08M | | 0.35M | 0.22M | | -0.57M | 0.58M | 2.12M | -1.76M | 0.58M | 6.69M | | -6.27M | 0.46M | | | 0.17M | 0.06M | | | 0.15M | 0.20M | 0.10M | | | 2.49M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 426.88M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 15.64M | 17.26M | 21.60M | 238.77M | 13.68M | 26.16M | 85.40M | -56.90M | 20.21M | 17.69M | 76.22M | -113.89M | 23.85M | 156.20M | -113.17M | -66.88M | 85.30M | -85.30M | 31.42M | 236.41M | 56.91M | 102.59M | -135.33M | 297.58M | 62.77M | -52.06M | 5.36M | 15.46M | 4.95M | 5.15M | 6.18M | 302.31M |
|
Cash from Investing Activities (Quarter)
|
85.67M | -145.12M | -7.91M | -72.03M | 1.22M | -146.41M | -118.67M | -93.58M | -60.41M | -84.41M | 31.94M | -29.13M | 14.87M | -62.27M | 93.61M | -75.99M | -137.41M | -360.08M | -142.46M | -176.39M | -460.56M | -110.42M | -181.94M | -130.88M | 121.91M | -594.62M | -175.78M | -74.74M | 115.25M | -25.49M | -103.40M | 42.20M | 59.99M | 195.06M | 89.90M | -59.95M | 33.92M | -93.30M | 55.74M | -78.99M |
|
Other financing activities (Quarter)
|
0.01M | -51.11M | 50.92M | 0.34M | 3.32M | -20.46M | 49.03M | 81.67M | 75.27M | -7.18M | 23.96M | 273.35M | 63.80M | -88.09M | -46.77M | 71.59M | 35.70M | 845.56M | 92.33M | 165.35M | 357.47M | 128.65M | 244.77M | 130.34M | 131.84M | 42.30M | -101.01M | -326.76M | -303.15M | 69.50M | -85.72M | -175.60M | 153.62M | 62.57M | -13.14M | 50.48M | 117.76M | 170.48M | -41.35M | -70.56M |
|
Short-Term Debt issuances (Quarter)
|
6.34M | 0.79M | -0.23M | -1.74M | -2.30M | 7.36M | 76.17M | 23.44M | -57.12M | 87.80M | -35.01M | -266.99M | -3.37M | 0.83M | 3.13M | 2.03M | 0.85M | 19.23M | -11.49M | -0.14M | 9.31M | 4.33M | 5.04M | 4.49M | -13.90M | -1.09M | 11.98M | 217.54M | 169.53M | -41.43M | 145.26M | 94.61M | -240.17M | -144.64M | 18.99M | -177.16M | 2.10M | -73.92M | -0.75M | -5.33M |
|
Shares Issued (Quarter)
|
0.17M | 0.31M | 0.04M | | | | | 0.20M | | | | 0.03M | | | | 0.01M | | | -0.15M | 0.20M | | | 0.06M | 0.06M | | 0.26M | 0.86M | 0.08M | 0.08M | 0.08M | | | | | 0.17M | | | | | |
|
Shares Repurchased (Quarter)
|
0.12M | 0.21M | 0.05M | 1.51M | 0.20M | 0.92M | -0.47M | 0.97M | 0.24M | 0.21M | 0.39M | 1.65M | 0.39M | -0.39M | 2.20M | | 17.15M | 8.02M | -0.17M | 1.72M | 0.01M | 2.55M | 1.11M | 0.67M | | 22.59M | 4.26M | 0.30M | 7.59M | 1.48M | 0.03M | 0.13M | 3.41M | 10.18M | 0.07M | 1.89M | 4.11M | 15.71M | 2.50M | 9.72M |
|
Dividends Paid - Common (Quarter)
|
3.42M | 3.42M | 3.42M | 3.43M | 3.43M | 3.90M | 3.90M | 3.90M | 3.90M | 3.91M | 5.17M | 5.79M | 5.78M | 5.79M | 6.71M | 6.71M | 6.66M | 6.54M | 6.55M | 6.54M | 7.43M | 7.43M | 7.43M | 7.43M | 7.43M | 8.36M | 10.00M | 10.00M | 9.97M | 9.97M | 9.98M | 9.98M | 10.97M | 10.91M | 10.89M | 10.88M | 10.88M | 10.77M | 11.72M | 11.67M |
|
Cash from Financing Activities (Quarter)
|
-4.35M | -46.49M | 90.95M | 53.21M | -2.57M | -17.76M | 120.80M | 101.41M | 14.24M | 76.26M | -16.42M | -1.04M | 54.25M | -92.67M | -52.54M | 66.91M | 12.75M | 850.38M | 74.31M | 157.14M | 359.34M | 123.03M | 241.33M | 126.78M | 110.50M | 10.51M | -102.43M | -119.45M | -151.10M | 16.70M | 49.53M | -91.11M | -100.93M | -103.15M | -4.92M | -139.44M | 104.86M | 70.08M | -116.27M | -97.27M |
|
Change in Cash (Quarter)
|
85.42M | -172.09M | 98.30M | -9.48M | 18.09M | -156.06M | 20.39M | 17.39M | -22.45M | 1.08M | 42.48M | 0.99M | 91.17M | -143.12M | 83.46M | 17.46M | -91.04M | 520.39M | -53.27M | 16.97M | -60.03M | 30.22M | 100.50M | 28.18M | 267.26M | -546.82M | -242.36M | -139.28M | 3.10M | 8.46M | -7.69M | -12.40M | -15.87M | 123.72M | 113.56M | -175.16M | 163.29M | 6.02M | -15.45M | -141.81M |
|
Free Cash Flow (Quarter)
|
4.10M | 19.52M | 15.27M | 9.34M | 19.44M | 8.11M | 18.26M | 9.56M | 21.51M | 7.31M | 25.34M | 36.90M | 20.41M | 10.88M | 41.91M | 29.61M | 32.86M | 29.58M | 13.80M | 35.75M | -60.27M | 17.61M | 140.47M | 31.21M | 34.21M | 35.70M | 16.78M | 72.57M | 37.74M | 15.22M | 43.00M | 38.05M | 24.05M | 30.83M | 27.34M | 22.93M | 22.83M | 28.21M | 43.21M | 34.37M |
|
Net Cash Flow (Quarter)
|
85.42M | -172.09M | 98.30M | -9.48M | 18.09M | -156.06M | 20.39M | 17.39M | -22.45M | 1.08M | 42.48M | 0.99M | 91.17M | -143.12M | 83.46M | 17.46M | -91.04M | 520.39M | -53.27M | 16.97M | -60.03M | 30.22M | 100.50M | 28.18M | 267.26M | -546.82M | -242.36M | -139.28M | 3.10M | 8.46M | -7.69M | -12.40M | -15.87M | 123.72M | 113.56M | -175.16M | 163.29M | 6.02M | -15.45M | -141.81M |