|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 20.15M | 22.58M | 22.06M | 25.62M | 22.62M | 25.31M | 34.76M | 40.04M | 40.45M | 40.25M | 41.60M | 37.47M | 36.42M | 35.46M | 35.06M | 31.70M | 31.04M | 29.07M | 28.26M | 27.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.37M | 0.41M | 0.32M | 0.32M | 0.34M | 0.34M | 0.34M | 0.29M | 0.34M | 0.34M | 0.34M | 0.34M | 0.36M | 0.41M | 0.37M | 0.34M | 0.30M | 0.30M | 0.20M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.47M | 0.96M | 1.68M | -7.01M | 0.30M | -0.70M | -0.11M | -0.19M | -0.25M | -0.69M | -0.17M | 3.10M | -3.29M | 0.28M | 1.32M | 0.09M | -5.26M | 0.80M | 0.25M | 0.65M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.30M | 1.62M | 16.38M | 6.37M | 0.92M | 1.54M | 0.46M | 36.91M | 1.14M | 2.79M | -3.93M | | 2.64M | 0.33M | 1.58M | 0.52M | 3.49M | 13.22M | -7.82M | 1.29M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -1.96M | 3.73M | -1.49M | 2.22M | -0.88M | 5.62M | 9.24M | 4.05M | 0.12M | 0.10M | 1.82M | -1.03M | -0.57M | -3.67M | -2.21M | -3.52M | -2.48M | -1.95M | -0.79M | -2.24M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 32.27M | 13.19M | 25.66M | 17.61M | 31.82M | 10.60M | 29.46M | 41.82M | 55.08M | 52.58M | 58.53M | -7.98M | 52.21M | 19.03M | 40.55M | 29.77M | 42.39M | 23.52M | 29.42M | 26.57M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.25M | 2.06M | 1.36M | 0.91M | 0.63M | 0.45M | 0.37M | 0.26M | 0.13M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.05M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.26M | 3.11M | 4.38M | 4.87M | 5.50M | 5.01M | 3.23M | 2.83M | 3.04M | 2.71M | 3.01M | 3.01M | 2.96M | 2.85M | 2.42M | 2.17M | 2.01M | 2.21M | 1.88M | 1.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.80M | -2.75M | 10.23M | -17.21M | -4.04M | 4.07M | -7.51M | 0.65M | -3.51M | 3.55M | 0.01M | -7.54M | -2.88M | -3.68M | 2.14M | 4.41M | -4.65M | -2.38M | 7.16M | -14.47M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 7.45M | -7.81M | -4.22M | 5.63M | -7.66M | 8.10M | -3.50M | 0.04M | -14.34M | -13.81M | -15.18M | 44.19M | -9.74M | 21.30M | -5.53M | 2.40M | -5.54M | 5.91M | -4.12M | 0.99M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 36.54M | -101.33M | -64.00M | -64.96M | -65.65M | -2.58M | -20.01M | -19.86M | -19.21M | -18.16M | -34.30M | -18.52M | -20.79M | -13.06M | 2.71M | -13.04M | -48.87M | -22.56M | -4.18M | -14.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.14M | 0.66M | 0.25M | 0.27M | 0.20M | 0.39M | 0.22M | -0.00M | 0.51M | 0.08M | 0.31M | 0.26M | 0.12M | 0.46M | 0.49M | 0.67M | 0.20M | 0.73M | 0.69M | 0.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 45.45M | 54.07M | 57.70M | 49.18M | 154.73M | 153.81M | 83.00M | 108.61M | 8.07M | 278.63M | -255.17M | 384.92M | 98.97M | -78.35M | 494.58M | 132.33M | 6.86M | 320.15M | -304.12M | 716.44M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -9.30M | -74.20M | -185.16M | -37.42M | -85.55M | -287.78M | -396.99M | 139.03M | 171.61M | 168.07M | 137.14M | 70.45M | 130.84M | 218.03M | 221.99M | 144.83M | 258.28M | 64.52M | -39.47M | -133.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 235.85M | 152.56M | 212.57M | 125.00M | -8.08M | 9.72M | 79.67M | -269.97M | -325.98M | -193.39M | -6.91M | -224.75M | -119.34M | -223.49M | -66.39M | -53.20M | -137.75M | -126.56M | 45.64M | 46.84M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -5.38M | -7.12M | 29.06M | 27.14M | -21.80M | -6.28M | -41.28M | -19.09M | 25.30M | 54.92M | -22.66M | -57.18M | 192.17M | 49.83M | -167.68M | -12.16M | -7.10M | -12.01M | 32.44M | 3.65M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.96M | 0.06M | | | 0.62M | 0.73M | 0.82M | 0.08M | | | | 0.95M | | | 0.10M | 1.19M | | | 0.38M | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.22M | | | | 13.75M | | | | 0.21M | | | | 18.23M | 38.35M | 23.88M | 23.33M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 10.99M | 11.02M | 11.02M | 11.28M | 11.28M | 11.29M | 11.30M | 11.30M | 11.30M | 11.19M | 11.73M | 11.73M | 11.73M | 11.74M | 11.74M | 11.74M | 11.75M | 12.02M | 11.70M | 11.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 222.21M | 134.48M | 230.62M | 140.86M | -40.76M | -7.12M | 27.90M | -300.28M | -325.73M | -149.66M | -41.30M | -292.71M | 60.88M | -185.19M | -245.72M | -76.05M | -174.84M | -188.94M | 42.88M | 15.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 245.18M | 73.47M | 71.12M | 121.04M | -94.49M | -284.30M | -339.63M | -119.43M | -99.03M | 70.98M | 154.36M | -230.24M | 243.94M | 51.87M | 16.82M | 98.55M | 125.84M | -100.90M | 32.83M | -91.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 32.13M | 12.54M | 25.41M | 17.33M | 31.62M | 10.21M | 29.24M | 41.82M | 54.57M | 52.50M | 58.22M | -8.24M | 52.09M | 18.57M | 40.06M | 29.11M | 42.20M | 22.78M | 28.73M | 25.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 245.18M | 73.47M | 71.12M | 121.04M | -94.49M | -284.30M | -339.63M | -119.43M | -99.03M | 70.98M | 154.36M | -230.24M | 243.94M | 51.87M | 16.82M | 98.55M | 125.84M | -100.90M | 32.83M | -91.47M |