|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.96M | 47.98M | 21.20M | 48.45M | 29.21M | 34.28M | 42.45M | -59.21M | 50.30M | 3.83M | 4.65M | 6.34M | 3.36M | 232.64M | | -59.35M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 1.21M | 0.81M | 1.09M | 1.25M | 1.24M | 0.38M | 1.17M | 1.72M | 1.56M | 1.49M | 1.38M | 2.24M | 0.86M | 0.81M | 2.27M | 2.47M | 0.53M | 0.51M | 1.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 3.50M | 6.25M | 1.36M | 9.30M | -0.20M | 2.90M | -28.80M | 0.34M | -0.71M | -0.09M | -4.33M | 28.49M | -3.89M | -3.10M | 2.30M | -1.05M | 0.12M | 0.34M | 23.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.04M | 0.04M | 0.02M | | 0.02M | 0.02M | 0.07M | | 0.04M | 0.04M | 0.10M | 0.13M | | 0.14M | 0.11M | 0.12M | 0.12M | 0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | 0.18M | 0.18M | -14.69M | 1.45M | 0.06M | 0.01M | -20.04M | 5.91M | 0.07M | | 0.04M | 0.09M | -182.79M | | 19.26M | 0.06M | 0.13M | | 2.57M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 685.15M | 649.60M | 519.74M | 502.62M | 381.95M | 344.08M | 320.97M | 220.97M | 216.33M | 339.70M | 347.91M | 245.67M | 263.63M | 302.29M | 292.97M | 302.67M | 260.00M | 279.31M | 332.69M | 304.75M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.34M | 271.46M | 59.08M | 101.57M | 61.87M | 88.80M | 77.80M | 68.05M | 2.56M | 23.78M | 106.37M | 64.19M | -58.54M | 16.71M | 59.50M | 99.26M | 82.42M | 37.61M | 66.24M | 57.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.43M | -5.35M | -4.75M | -4.78M | -3.71M | -2.96M | -2.42M | -2.11M | -1.81M | -1.52M | -1.26M | -1.55M | -1.37M | -0.01M | 6.06M | 5.89M | 5.91M | 6.08M | 6.24M | 6.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 0.07M | 11.91M | 11.48M | 10.44M | 10.24M | 9.67M | 9.53M | 7.67M | 8.64M | 9.55M | 9.63M | 8.56M | 10.04M | 9.66M | 9.66M | 8.57M | 9.85M | 9.75M | 11.77M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.10M | -18.90M | 20.58M | 8.86M | 7.58M | 16.30M | 39.17M | 104.69M | 7.39M | 1.46M | 1.07M | 24.45M | -127.28M | -2.93M | 16.27M | 5.40M | -12.43M | -8.36M | 16.77M | 19.45M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.38M | 11.28M | -99.75M | 59.88M | 134.45M | 540.40M | 635.46M | 615.02M | 295.24M | 117.63M | 204.75M | 144.32M | 114.10M | 160.05M | -50.28M | -2.89M | 156.34M | 227.96M | 89.18M | 136.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.15M | 5.77M | 5.58M | -15.66M | 1.83M | 1.83M | 16.99M | -13.27M | 17.09M | -12.14M | 2.59M | 1.03M | 5.05M | -2.14M | 1.99M | 0.19M | 2.51M | 2.36M | 3.57M | -0.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.26M | 2.44M | -2.65M | 1.41M | | 0.62M | 1.10M | 0.47M | 0.69M | 0.67M | 0.58M | | 2.22M | 0.00M | 2.76M | 0.80M | 1.01M | 1.78M | 0.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.14M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.78M | -111.97M | 529.32M | -635.09M | 137.77M | 115.89M | -243.56M | -10.10M | 4.00M | 156.24M | -156.24M | | 24.00M | 39.77M | 122.56M | -186.33M | 52.56M | -52.56M | 161.95M | -20.18M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -567.78M | 179.33M | -392.12M | -224.45M | -344.53M | -798.34M | -597.04M | -540.50M | -249.31M | -12.93M | -97.29M | -51.65M | -51.31M | 318.56M | 8.55M | 8.79M | -143.63M | -241.18M | -70.78M | -130.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 0.01M | 0.10M | -872.70M | 1.01M | 0.01M | 0.00M | 663.67M | 1.05M | 0.02M | 0.01M | 467.84M | 1.38M | 0.06M | 0.01M | -132.76M | 2.42M | 0.05M | 0.08M | -131.19M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | | 0.00M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.05M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.53M | -3.81M | -10.76M | 92.16M | -68.08M | -100.34M | 473.91M | -94.74M | 28.65M | -166.80M | 10.62M | 83.95M | -12.53M | -79.09M | 51.52M | -41.63M | 36.07M | 96.25M | -36.33M | 25.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.22M | -0.43M | -14.52M | | | | 150.00M | | 450.00M | -425.00M | -275.00M | | | -150.00M | 100.00M | | 105.00M | 145.00M | -350.00M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 20.80M | 9.67M | 27.14M | 9.09M | 7.50M | 8.01M | | | | | | | | | 7.50M | 15.01M | 11.01M | 11.03M | 42.98M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.69M | 14.64M | 14.47M | 14.29M | 14.19M | 14.21M | 14.16M | 14.12M | 14.16M | 14.16M | 14.17M | 14.16M | 14.21M | 14.21M | 14.21M | 14.17M | 14.73M | 14.62M | 14.60M | 14.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.47M | 208.58M | 240.87M | 214.65M | -66.61M | -465.56M | 807.92M | 176.09M | 809.11M | -475.94M | -90.64M | 212.51M | -259.43M | -119.19M | -84.75M | -346.24M | 81.33M | 250.61M | 102.96M | 8.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -177.96M | 492.68M | -92.17M | 91.77M | -349.26M | -1175.10M | 3,311.56M | -3319.23M | 562.36M | -465.09M | -81.56M | 225.05M | -369.28M | 216.08M | -16.70M | -238.19M | 20.11M | 47.04M | 98.42M | -64.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.50M | 265.69M | 53.50M | 117.23M | 60.04M | 86.97M | 60.80M | 81.32M | -14.54M | 35.92M | 103.78M | 63.15M | -63.59M | 18.85M | 57.51M | 99.08M | 79.91M | 35.25M | 62.67M | 57.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -344.65M | 659.37M | -92.17M | 91.77M | -349.26M | -1175.10M | 288.68M | -296.35M | 562.36M | -465.09M | -81.56M | 225.05M | -369.28M | 216.08M | -16.70M | -238.19M | 20.11M | 47.04M | 98.42M | -64.82M |