|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.26M | 73.82M | 52.02M | 48.02M | 66.84M | 81.16M | 81.45M | 62.30M | 63.29M | 47.87M | 14.09M | 62.63M | 66.61M | 47.35M | 75.80M | 71.41M | 78.73M | 91.49M | 86.45M | 84.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 1.67M | 1.74M | 2.49M | 2.37M | 1.79M | 2.06M | 2.48M | 2.31M | 2.30M | 1.84M | 2.40M | 2.59M | 2.74M | 3.07M | 2.32M | 2.89M | 2.97M | 3.23M | 3.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45M | 6.67M | -0.50M | 2.31M | 2.05M | 1.70M | 4.86M | 8.10M | -2.50M | 9.05M | -8.26M | 4.06M | -2.25M | 1.32M | 4.06M | 0.17M | 3.38M | -1.43M | 8.03M | 6.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | -8.39M | 0.04M | 12.55M | -16.24M | 33.37M | 38.50M | 74.32M | -75.97M | | 145.29M | | | 102.03M | -105.35M | 0.01M | 0.29M | 28.75M | -28.70M | 25.22M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -66.78M | -29.77M | -24.32M | -85.32M | -34.51M | -16.57M | -8.13M | 4.70M | 6.71M | 10.01M | -4.10M | 5.13M | 11.18M | 0.48M | 7.73M | -20.19M | -0.20M | -2.34M | 4.58M | 1.98M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.79M | 120.45M | 76.41M | 200.48M | 146.93M | 160.99M | 98.91M | 90.09M | 94.93M | 87.17M | 21.77M | 88.81M | 105.09M | 7.74M | 148.09M | 98.63M | 96.84M | 123.09M | 65.47M | 69.28M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.28M | -5.12M | 6.02M | 11.45M | 10.64M | 12.62M | 11.99M | 12.13M | 11.47M | 10.44M | 10.94M | 10.88M | 9.74M | 10.93M | 9.38M | 11.45M | 11.88M | 10.78M | 11.84M | 19.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.58M | 14.53M | -23.20M | 9.03M | 40.68M | 42.38M | -15.47M | -22.03M | 19.90M | 13.92M | -61.45M | 14.96M | 6.61M | -68.52M | 22.68M | -40.80M | 0.85M | 3.84M | -22.16M | 10.32M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -301.46M | -225.99M | 56.62M | 218.71M | 216.31M | 337.73M | 455.94M | 345.32M | 273.15M | 256.76M | 121.30M | 67.63M | -156.76M | -227.71M | 234.12M | 253.75M | 199.69M | 256.20M | 224.46M | 236.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.07M | 5.17M | 6.75M | 7.31M | 9.46M | 9.53M | 16.40M | 22.60M | 21.21M | 15.35M | 13.33M | 13.71M | 17.86M | 9.94M | 5.54M | 4.31M | 12.12M | 5.39M | 5.76M | 6.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 1.56M | 1.84M | 2.98M | 1.81M | 0.05M | 4.90M | 2.17M | | 0.36M | 2.14M | 0.02M | | 0.61M | 0.53M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.48M | -112.55M | -35.24M | | | | -57.10M | | -150.47M | | | | | -8.59M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.99M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.11M | 24.90M | -34.69M | 205.33M | 73.11M | | 424.76M | 93.69M | | 214.57M | -292.05M | 0.65M | | | 83.23M | 53.48M | 205.43M | 158.99M | -547.18M | 26.85M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -303.81M | -215.76M | -249.56M | -902.37M | -631.34M | -309.94M | -176.54M | 181.29M | -344.76M | 161.10M | -160.92M | -122.51M | -124.76M | -63.15M | -680.62M | -56.58M | 159.72M | -19.56M | -50.16M | -45.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.16M | 538.16M | 718.50M | 311.04M | -182.35M | -552.44M | -443.18M | 793.16M | 246.87M | -153.59M | 452.20M | 21.02M | -350.14M | 270.83M | 207.78M | -0.98M | 128.47M | 57.58M | -221.37M | -0.28M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | 790.00M | 1,580.00M | 645.00M | | | 0.10M | | 1.00M | | 126.00M | | | | 475.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 24.51M | | | | 240.00M | 2,195.00M | 675.00M | | | 0.10M | | 1.00M | | 126.00M | | | | 475.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.93M | -292.73M | -7.22M | -10.32M | -37.35M | | | | 195.00M | -195.00M | | | 85.00M | -85.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.05M | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 10.00M | | | | | | | | | | | | | | | 13.94M | | 30.33M | 37.09M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.87M | 16.72M | 17.60M | 18.15M | -14.71M | 1.72M | 81.73M | 23.67M | 26.82M | 26.86M | -70.72M | 27.73M | -24.59M | 1.57M | 1.57M | 1.57M | 1.57M | 1.57M | 113.80M | 30.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.30M | 493.71M | 673.87M | 290.04M | -206.55M | -582.74M | 240.47M | -140.56M | 182.89M | -199.50M | 383.52M | -8.24M | -379.41M | 232.59M | 312.36M | 74.79M | -318.31M | -65.06M | -232.99M | 73.65M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.28M | 398.40M | 500.72M | -411.85M | -690.96M | -731.69M | 162.83M | 130.83M | -66.94M | 48.77M | 244.37M | -41.94M | -399.07M | 177.18M | -220.17M | 116.84M | -61.76M | 38.48M | -217.68M | 97.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.72M | 115.29M | 69.66M | 193.16M | 137.47M | 151.47M | 82.50M | 67.49M | 73.72M | 71.83M | 8.45M | 75.10M | 87.23M | -2.20M | 142.55M | 94.32M | 84.72M | 117.71M | 59.71M | 62.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.28M | 398.40M | 500.72M | -411.85M | -690.96M | -731.69M | 162.83M | 130.83M | -66.94M | 48.77M | 244.37M | -41.94M | -399.07M | 177.18M | -220.17M | 116.84M | -61.76M | 38.48M | -217.68M | 97.39M |