|
Net Income (Quarter)
|
24.87M | 31.12M | 33.03M | 28.04M | 29.00M | 32.90M | 33.59M | 64.53M | 29.15M | 30.60M | 28.43M | 27.86M | 27.00M | 21.50M | 30.98M | 28.92M | 31.25M | 24.04M | 34.58M | 15.77M | 36.83M | 39.81M | 36.25M | 54.42M | 33.34M | 42.14M | 41.03M | 33.95M | 22.22M | 32.15M | 54.44M | 51.22M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.27M | 0.82M | 1.29M | 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)
|
2.16M | 14.81M | -2.83M | 7.02M | 2.40M | 11.60M | 3.40M | 1.30M | 4.62M | 5.08M | 1.90M | 3.20M | 0.12M | -2.23M | 15.00M | 5.10M | 3.90M | 0.30M | 0.60M | 21.27M | 3.30M | 0.70M | 1.61M | 6.13M | -1.40M | -3.00M | -2.00M | 2.52M | -11.60M | -7.90M | -1.10M | 0.80M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.06M | | | | 0.04M | 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)
|
0.20M | 0.17M | 12.38M | -12.27M | 0.39M | | 4.73M | 0.32M | 0.04M | 0.08M | 0.20M | 0.55M | 0.05M | | 0.95M | 0.03M | 0.02M | 2.88M | 2.32M | 0.08M | 0.02M | | 1.41M | -1.41M | 1.60M | 1.82M | | -1.77M | 0.14M | 0.94M | 0.01M | 0.01M | 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)
|
402.16M | 399.61M | 354.54M | 227.66M | 186.79M | 215.68M | 276.57M | 245.25M | 236.73M | 352.04M | 355.03M | 320.50M | 238.01M | 360.75M | 432.03M | 374.07M | 263.61M | 301.54M | 320.37M | 312.30M | 241.78M | 283.83M | 311.36M | 277.05M | 212.51M | 284.68M | 446.12M | 487.69M | 324.17M | 809.09M | 735.93M | 757.93M | 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)
|
-10.63M | 116.12M | 158.53M | 37.17M | 57.40M | 33.75M | 68.44M | 51.69M | -2.85M | 58.52M | 37.58M | 79.29M | 2.53M | 14.56M | 24.70M | 106.55M | 39.88M | 22.10M | 73.66M | 70.97M | 57.77M | 19.63M | 64.31M | 97.48M | 14.87M | -18.24M | -14.63M | 134.45M | -79.16M | 94.72M | -44.58M | 94.37M | -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)
|
-1.87M | -1.91M | -1.61M | -1.04M | -1.96M | -2.01M | -1.85M | -1.89M | -2.05M | -2.31M | -2.06M | -1.38M | -2.09M | -2.19M | -2.56M | -2.83M | -2.61M | -2.76M | -2.71M | -2.88M | -2.58M | -2.50M | -2.11M | -1.98M | -2.01M | -1.91M | -1.78M | -2.09M | -1.92M | -2.75M | -3.79M | -4.79M | -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)
|
8.38M | 9.94M | 9.48M | 9.35M | 8.76M | 9.20M | 9.13M | 8.98M | 9.08M | 9.45M | 9.47M | 9.06M | 8.72M | 8.96M | 9.50M | 9.43M | 9.03M | 9.70M | 10.05M | 9.69M | 9.38M | 10.16M | 9.98M | 9.43M | 9.34M | 9.79M | 10.46M | 9.84M | 9.00M | 10.66M | 10.34M | 11.32M | 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)
|
-5.74M | 2.68M | -0.37M | 1.11M | -14.17M | -1.66M | 4.74M | 5.08M | -9.84M | 7.41M | 1.28M | 7.76M | -7.18M | 6.33M | 6.26M | 1.88M | -6.69M | 1.02M | 9.88M | 4.89M | -7.38M | 4.72M | 2.67M | -1.29M | -9.85M | 9.44M | -1.21M | 14.90M | -0.20M | -1.29M | 7.16M | 8.00M | 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)
|
-145.52M | 31.85M | 54.65M | 40.76M | 78.37M | 178.35M | 97.56M | 82.96M | -78.48M | 13.29M | 312.96M | 280.28M | 153.99M | 118.63M | 71.09M | 333.59M | 102.57M | 272.07M | 82.65M | 151.59M | -100.62M | 129.35M | 35.07M | 76.91M | 148.11M | 118.84M | 103.83M | 109.51M | 162.10M | 1,031.30M | 191.44M | -356.91M | 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)
|
2.23M | 5.33M | 5.30M | -12.86M | 2.34M | -2.34M | 8.55M | 3.83M | 2.79M | 1.70M | 5.44M | -1.19M | 1.56M | 2.01M | 1.50M | 5.14M | 6.32M | -4.05M | 8.70M | -5.46M | 2.86M | 3.36M | 4.65M | 3.77M | 3.75M | 4.62M | 1.17M | 3.87M | 4.15M | -0.97M | 12.46M | 6.94M | 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)
|
| 0.01M | 3.77M | 0.39M | 7.33M | 14.34M | 16.06M | 10.39M | 1.30M | 1.59M | 0.00M | 0.17M | | 17.10M | 20.28M | -30.58M | 6.86M | 9.09M | -8.16M | 0.58M | 5.31M | -4.66M | | 0.12M | 1.85M | 0.53M | 0.00M | 8.81M | 3.67M | 6.61M | 1.16M | 5.91M | 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)
|
89.04M | | | | | | | 60.78M | | | | | | | | | | | | | | | | | | | | 32.97M | | | | | | | | 108.14M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
272.86M | -273.68M | 643.51M | 135.60M | 26.27M | 139.81M | -98.74M | -61.98M | 91.78M | -91.78M | 345.16M | -343.52M | 24.69M | 189.02M | 7.29M | -196.31M | 43.85M | -17.45M | 102.11M | 46.46M | 112.28M | -111.67M | -1.00M | 424.00M | 25.36M | 188.12M | -87.83M | -124.82M | -2.00M | 251.38M | 216.19M | -263.68M | 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)
|
-145.42M | -70.78M | -45.55M | 2.78M | -232.78M | -155.21M | -89.93M | -78.34M | 100.61M | -111.12M | -234.17M | -282.60M | -106.05M | -142.54M | -58.48M | -342.58M | -103.60M | -293.96M | 36.97M | 11.73M | 263.12M | 29.33M | 103.07M | 43.26M | -23.04M | -39.82M | 103.74M | -115.12M | -327.55M | -1039.54M | -203.08M | 352.46M | -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)
|
272.66M | -91.84M | -181.63M | 223.94M | 262.22M | -262.57M | -346.32M | 185.13M | 208.63M | -208.85M | 0.01M | -109.92M | 45.41M | -102.12M | 154.18M | 370.31M | 48.46M | 152.76M | -191.65M | 345.77M | 398.29M | 96.63M | -115.53M | -377.97M | 170.40M | 31.81M | -312.45M | -8.63M | 330.21M | 1,929.71M | -283.06M | -1975.76M | 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)
|
| | | | | | | | | | | 500.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
0.08M | 0.15M | 0.15M | 0.15M | 0.06M | 0.05M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 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)
|
-19.94M | 0.34M | 73.23M | -74.49M | 0.02M | 307.71M | -59.10M | -56.67M | -350.05M | 148.63M | 292.08M | -97.95M | -0.07M | 165.36M | -166.35M | 99.83M | -15.48M | 208.28M | 91.02M | -353.81M | -525.12M | -255.69M | 797.85M | -436.39M | -3.60M | 4.93M | 324.91M | -120.69M | 165.80M | -351.57M | 83.58M | 10.69M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | -124.79M | -0.09M | 0.22M | 0.22M | 0.22M | -0.13M | 4.19M | 0.21M | -3.75M | -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)
|
-0.83M | 0.26M | 0.45M | 3.76M | -0.79M | -0.00M | | -0.51M | -0.83M | -0.01M | | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.50M | 5.38M | | 54.54M | 36.89M | 13.01M | 4.51M | 2.20M | 27.54M | | | | 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)
|
15.56M | 15.55M | 15.57M | 15.60M | 15.60M | 15.63M | 15.63M | 15.62M | 15.64M | 15.65M | 15.66M | 15.65M | 15.64M | 15.66M | 15.68M | 15.68M | 15.70M | 15.70M | 15.70M | 15.70M | 15.66M | 15.69M | 15.67M | 15.41M | 15.03M | 14.99M | 14.90M | 14.88M | 14.71M | 14.69M | 14.69M | 14.69M | 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)
|
167.46M | 13.30M | -78.82M | -29.89M | 253.44M | 20.60M | -63.97M | 105.13M | -78.49M | -27.59M | 161.60M | 261.00M | 54.27M | 221.53M | 95.68M | 179.79M | 115.60M | 210.60M | -78.83M | -97.05M | -341.39M | 22.88M | -122.03M | -223.65M | 112.65M | 8.43M | -7.26M | -146.67M | 452.14M | 1,567.12M | -214.39M | 941.08M | 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)
|
11.41M | 58.64M | 34.16M | 10.07M | 78.06M | -100.86M | -85.46M | 78.48M | 19.27M | -80.19M | -35.00M | 57.70M | -49.25M | 93.55M | 61.90M | -56.24M | 51.88M | -61.26M | 31.79M | -14.36M | -20.49M | 71.84M | 45.35M | -82.91M | 104.49M | -49.63M | 81.85M | -127.35M | 45.42M | 622.30M | -462.05M | 1,387.92M | -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)
|
-12.86M | 110.78M | 153.23M | 50.03M | 55.06M | 36.09M | 59.88M | 47.85M | -5.64M | 56.82M | 32.13M | 80.48M | 0.96M | 12.55M | 23.20M | 101.41M | 33.57M | 26.15M | 64.96M | 76.43M | 54.91M | 16.27M | 59.66M | 93.71M | 11.12M | -22.86M | -15.80M | 130.58M | -83.32M | 95.69M | -57.03M | 87.43M | -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)
|
11.41M | 58.64M | 34.16M | 10.07M | 78.06M | -100.86M | -85.46M | 78.48M | 19.27M | -80.19M | -35.00M | 57.70M | -49.25M | 93.55M | 61.90M | -56.24M | 51.88M | -61.26M | 31.79M | -14.36M | -20.49M | 71.84M | 45.35M | -82.91M | 104.49M | -49.63M | 81.85M | -127.35M | 45.42M | 622.30M | -462.05M | 1,387.92M | -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 |