|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.43M | 10.31M | 11.48M | 8.73M | 13.76M | 13.80M | 17.97M | 15.03M | 19.74M | 20.45M | 15.82M | 13.57M | 17.21M | 17.84M | 16.49M | 20.54M | 22.10M | 22.86M | 22.36M | 23.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.81M | 0.80M | 0.76M | 0.29M | 1.33M | 1.32M | 1.20M | 1.22M | 0.25M | 1.33M | 1.20M | -0.61M | 0.40M | 2.01M | 1.60M | 0.47M | 1.29M | 2.46M | 0.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.67M | -0.03M | -0.34M | -0.43M | -1.88M | 1.28M | 1.07M | 0.69M | 0.36M | -4.17M | 1.88M | -0.12M | -0.76M | -1.96M | 1.63M | -1.29M | 0.75M | 0.12M | -2.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.09M | -1.24M | 9.27M | -48.95M | 65.47M | 5.68M | -115.66M | 1.66M | -3.56M | -22.05M | 21.91M | -6.42M | 6.09M | 5.80M | -0.94M | 12.87M | 6.44M | 14.38M | -41.65M | -1.24M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.07M | -1.82M | 0.57M | -2.05M | 2.00M | 0.31M | 3.21M | -0.22M | 1.42M | 1.20M | 1.86M | -0.59M | 1.29M | 1.93M | 0.45M | -2.13M | 3.01M | 0.43M | 1.32M | -3.25M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.61M | 12.12M | 14.65M | 19.46M | 18.04M | 20.70M | 11.38M | 22.94M | 25.80M | 22.41M | 19.82M | 7.60M | 15.06M | 21.41M | 17.34M | 28.57M | 14.18M | 32.41M | 16.93M | 26.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -1.77M | -1.78M | -1.70M | -1.49M | -1.44M | -1.37M | -1.16M | -1.04M | -1.04M | -0.96M | -0.63M | -0.55M | -0.55M | -0.40M | -0.35M | -0.21M | -0.17M | -0.06M | 0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.05M | 1.05M | 1.11M | 1.21M | 1.32M | 1.18M | 1.19M | 1.19M | 1.17M | 1.15M | 1.15M | 1.22M | 1.32M | 1.56M | 1.44M | 1.44M | 1.40M | 1.43M | 1.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.53M | -0.10M | 2.20M | -0.10M | -0.77M | 0.32M | 0.40M | -0.10M | 5.67M | 4.24M | 1.63M | -10.91M | 12.13M | 8.44M | -20.16M | -0.61M | 6.25M | -7.50M | 0.10M | -0.97M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.33M | 209.31M | 125.62M | 236.53M | 346.36M | 315.05M | 172.41M | 192.11M | 94.39M | 20.98M | 71.59M | 94.88M | 72.72M | 56.91M | 70.43M | -1.31M | 69.56M | -9.36M | 175.39M | -85.55M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.08M | 2.92M | 3.90M | 2.51M | 0.78M | 0.59M | 2.08M | 0.17M | 3.48M | 5.93M | 0.39M | 1.05M | 0.39M | -0.28M | 1.07M | 0.22M | 0.33M | -1.56M | -0.89M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 3.29M | 0.77M | 0.20M | 0.41M | 0.04M | 0.04M | 1.03M | 0.10M | 0.11M | | 0.41M | | 0.18M | 0.03M | 3.96M | | 0.68M | 5.12M | 0.86M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.26M | | | 163.46M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.80M | 227.75M | -222.40M | 26.35M | 189.88M | -216.04M | 211.25M | 6.62M | -164.87M | -22.77M | 272.99M | 7.66M | 5.86M | 14.45M | -71.92M | 0.25M | 26.00M | 70.32M | -96.06M | -5.16M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.08M | -132.09M | -362.53M | 92.20M | -317.56M | -303.65M | -171.51M | -289.41M | -150.80M | -48.49M | -32.44M | -162.15M | 22.87M | -153.72M | -1.92M | 71.92M | -17.21M | -92.56M | -243.68M | 253.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -133.87M | 43.90M | 327.83M | 103.24M | 0.40M | -72.06M | 234.24M | -14.17M | 208.26M | 192.62M | 58.07M | 323.96M | -9.08M | 77.28M | 128.41M | -52.77M | 12.38M | 87.21M | 191.73M | 81.50M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 67.50M | -13.48M | -2.94M | 174.05M | 280.05M | -123.96M | -14.97M | -32.97M | -147.98M | -2.99M | 97.01M | -3.00M | 61.99M | -33.52M | -38.52M | 175.59M | -125.54M | 63.79M | -173.29M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.01M | -9.01M | 5.00M | 4.22M | 0.78M | -2.05M | -1.86M | -3.54M | 6.56M | 0.01M | -4.36M | | -0.44M | 0.44M | | -3.58M | 3.51M | 7.34M | -0.91M | -1.03M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.12M | | | | 0.12M | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 0.15M | 0.35M | -0.05M | 0.25M | 0.22M | 48.06M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 2.45M | 2.44M | 2.44M | 2.69M | 2.70M | 3.00M | 3.04M | 3.04M | 3.01M | 3.57M | 3.59M | 3.57M | 3.54M | 4.16M | 4.11M | 4.17M | 4.13M | 4.43M | 4.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.02M | 70.56M | 334.89M | 102.04M | 172.15M | 280.93M | 160.20M | 273.50M | 146.21M | 36.57M | 47.26M | 114.35M | -15.79M | 137.46M | 90.48M | -106.70M | 185.90M | -36.53M | 238.85M | -101.82M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -224.49M | -49.41M | -12.99M | 213.70M | -127.38M | -2.02M | 0.07M | 7.03M | 21.20M | 10.49M | 34.65M | -40.20M | 22.14M | 5.15M | 105.90M | -6.21M | 182.87M | -96.68M | 12.10M | 178.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.01M | 12.04M | 11.73M | 15.56M | 15.52M | 19.92M | 10.79M | 20.86M | 25.64M | 18.93M | 13.89M | 7.21M | 14.01M | 21.01M | 17.61M | 27.50M | 13.95M | 32.08M | 18.48M | 27.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -224.49M | -49.41M | -12.99M | 213.70M | -127.38M | -2.02M | 0.07M | 7.03M | 21.20M | 10.49M | 34.65M | -40.20M | 22.14M | 5.15M | 105.90M | -6.21M | 182.87M | -96.68M | 12.10M | 178.63M |