|
Net Income (Quarter)
|
1.14M | 1.03M | 1.03M | 1.40M | 0.84M | 1.38M | 1.49M | 1.98M | 2.05M | 1.68M | -0.86M | 3.11M | 3.64M | 3.90M | 3.44M | 5.66M | 6.84M | 5.51M | 5.42M | 4.50M | 2.05M | 9.61M | 13.83M | 12.33M | 17.43M | 10.31M | 12.07M | 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 |
|
Share-based Compensation (Quarter)
|
| | | 0.11M | 0.05M | 0.05M | 0.17M | -0.08M | 0.07M | 0.07M | 0.06M | 0.31M | 0.23M | 0.28M | 0.20M | 0.09M | 0.29M | 0.38M | 0.34M | 0.21M | 0.35M | 1.36M | 0.53M | 0.49M | 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 |
|
Deferred Taxes (Quarter)
|
| | | 0.11M | -0.04M | 0.52M | 0.37M | 0.53M | 0.30M | 0.16M | 2.13M | -0.47M | 0.32M | -0.26M | 0.00M | -0.06M | -0.12M | -0.03M | 0.55M | 0.47M | -6.67M | 0.59M | 5.55M | 1.51M | -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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.00M | | | | 0.02M | | | | 0.03M | | | | 0.05M | | | | 0.07M | | | | 0.10M | | | | 0.18M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | 0.35M | 0.06M | 0.86M | -0.08M | 0.00M | | 0.03M | 0.72M | 0.26M | 0.08M | -5.06M | 5.21M | 3.97M | -4.02M | -1.59M | 1.75M | | 0.45M | -2.38M | 1.95M | 0.09M | 0.59M | -2.04M | 1.75M | -0.03M | 0.05M | 18.06M | -16.14M | -0.00M | 1.07M | -0.76M | -0.09M | -0.00M | | -0.01M | 5.03M | -0.29M | 0.06M | 0.43M | -8.16M |
|
Non-cash Items (Quarter)
|
| | | | | | 0.56M | | | | 0.78M | | | | 0.76M | | | | 0.72M | | | | 0.39M | | | | 0.11M | | | | 0.12M | | | | 0.11M | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | -0.11M | 0.23M | 0.11M | 0.33M | -0.30M | 0.49M | -0.06M | 0.59M | -0.56M | 0.57M | -0.08M | 1.05M | -1.17M | 0.90M | -0.44M | 0.51M | -0.30M | 20.90M | -8.22M | -1.73M | 2.02M | -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 |
|
Cash from Operations (Quarter)
|
| | | 2.51M | 1.93M | 2.24M | 1.47M | 1.97M | 1.89M | 3.30M | 0.81M | 4.28M | 5.28M | 7.00M | 2.71M | 8.84M | 6.82M | 5.84M | 2.92M | 6.21M | -12.90M | 21.84M | 14.20M | 18.06M | 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 | 28.73M | 14.02M | 32.41M | 16.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | -0.46M | -0.47M | -0.49M | -0.52M | -0.48M | -0.43M | -0.43M | -0.40M | -0.57M | -0.51M | -0.49M | -0.46M | -0.44M | -0.41M | -0.41M | -0.42M | -0.38M | -1.32M | -1.76M | -1.68M | -1.78M | -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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 0.32M | 0.32M | 0.32M | 0.34M | 0.32M | 0.31M | 0.28M | 0.27M | 0.29M | 0.28M | 0.29M | 0.32M | 0.40M | 0.40M | 0.42M | 0.36M | 0.38M | 0.78M | 1.00M | 1.01M | 1.03M | 1.04M | 1.05M | 1.05M | 1.11M | 1.21M | 1.32M | 1.16M | 1.19M | 1.19M | 1.17M | 1.12M | 1.15M | 1.22M | 1.32M | 1.56M | 1.44M | 1.44M | 1.40M | 1.43M |
|
Change in Accured Expenses (Quarter)
|
| | | 0.09M | 0.64M | 0.05M | -1.13M | -0.06M | -0.04M | 0.08M | -0.51M | -1.14M | 0.84M | 1.53M | -1.05M | 0.67M | -0.12M | -0.09M | -0.30M | -0.68M | 0.41M | -0.30M | 3.83M | 3.97M | -4.53M | -0.10M | 2.20M | -0.68M | -0.19M | 7.81M | -7.10M | -0.10M | 7.01M | 2.19M | 2.35M | -2.19M | -8.13M | 19.99M | -20.16M | 3.90M | 1.74M | -7.50M | 8.11M |
|
Change in Net Loans (Quarter)
|
| | | 17.60M | 8.20M | 13.57M | -1.05M | 42.13M | 19.12M | 63.25M | 39.92M | 22.61M | 42.54M | 64.15M | 39.06M | 58.06M | 62.51M | 51.62M | 17.17M | 61.66M | 328.31M | 87.65M | -92.66M | 49.97M | 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 |
|
Capital Expenditures (Quarter)
|
| | | 0.26M | 0.40M | 0.64M | 0.09M | 0.17M | 0.14M | 0.12M | 0.08M | 0.30M | 0.39M | 0.10M | 0.13M | 0.43M | 0.53M | 1.07M | 1.93M | 0.75M | 2.16M | -0.19M | 0.24M | 0.37M | 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 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.03M | 0.04M | 1.21M | 0.39M | 0.00M | 0.01M | 0.69M | 0.38M | 0.00M | 0.12M | -0.01M | 0.55M | 0.17M | 0.44M | 0.28M | 0.51M | 0.75M | 0.41M | 0.63M | 2.05M | 0.98M | 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 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | 49.80M | | | -58.94M | | | | | | | | | | -7.26M | | | 163.46M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | -32.02M | 6.23M | 27.79M | 28.59M | -6.13M | 1.59M | 4.12M | 8.30M | 5.74M | 1.96M | 1.14M | -32.36M | 9.83M | 7.99M | -19.69M | -17.67M | 32.24M | -11.19M | 35.09M | -168.92M | 68.56M | -54.01M | 154.96M | -222.40M | 159.22M | -129.62M | 5.60M | 3.75M | 6.62M | 3.82M | -191.46M | 272.99M | 7.66M | 29.88M | -9.58M | 12.76M | 80.25M | -54.84M | 11.09M | 515.34M |
|
Cash from Investing Activities (Quarter)
|
| | | -44.25M | -6.14M | 12.20M | 4.86M | -44.28M | -14.10M | -54.70M | -40.37M | -54.33M | -53.94M | -30.86M | -31.18M | -36.87M | -60.65M | -68.50M | -26.27M | -25.71M | -272.78M | -14.45M | -162.36M | -83.66M | -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 | 71.76M | -17.05M | -92.56M | -243.68M |
|
Other financing activities (Quarter)
|
| | | 74.07M | 20.35M | -69.01M | 3.15M | 30.47M | 8.75M | 43.08M | 40.44M | -11.75M | 21.75M | 24.58M | 89.88M | 10.53M | -16.43M | 30.55M | 48.68M | 20.80M | 271.08M | -13.69M | 380.20M | 242.27M | -133.87M | 43.90M | 327.83M | 103.24M | 0.40M | -72.06M | 234.24M | -14.17M | 208.26M | 192.62M | -386.71M | 323.96M | -323.93M | | 520.54M | -52.77M | 12.38M | 87.21M | -46.81M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 52.50M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | -2.40M | | | | | | 107.08M | -1.80M | -107.08M | -6.00M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | 0.43M | -0.32M | -3.11M | 3.29M | 0.36M | -0.54M | 0.39M | -0.99M | -2.55M | -1.83M | 0.71M | -2.08M | -1.16M | 5.03M | -3.87M | | -53.26M | 8.06M | 46.58M | -50.15M | -0.41M | 4.42M | -9.01M | 2.30M | 4.22M | -4.87M | 5.63M | -3.90M | -3.54M | 6.56M | 0.01M | -4.36M | -1.68M | 1.24M | 3.08M | 1.09M | -3.58M | 3.51M | 7.34M | -7.27M |
|
Shares Issued (Quarter)
|
| | | 0.01M | | | | | | | | | | -0.12M | -0.01M | 0.39M | | 0.36M | 0.07M | 3.36M | | | | 1.43M | 1.63M | 0.15M | 0.35M | -0.05M | 0.25M | 0.22M | 48.06M | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | 0.03M | | | | | | | | | | | | 5.00M | | | 0.80M | 0.66M | 1.92M | 8.34M | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | 0.35M | 0.35M | 0.35M | 0.41M | 0.42M | 0.61M | 0.61M | 0.82M | 0.92M | 0.92M | 1.06M | 1.33M | 1.33M | 1.32M | 1.34M | 2.06M | 2.06M | 2.06M | 2.06M | 2.49M | 2.45M | -7.00M | | 5.13M | -5.13M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 3.59M | -0.89M | 8.00M | 4.16M | 4.11M | 4.17M | -4.22M | 1.35M |
|
Cash from Financing Activities (Quarter)
|
| | | 74.18M | 19.34M | -69.18M | 2.11M | 50.10M | 7.45M | 42.40M | 110.94M | -19.91M | 56.89M | 23.94M | 78.61M | -15.43M | 65.26M | 61.97M | 49.37M | 10.24M | 321.60M | -19.52M | 193.40M | 271.73M | -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 |
|
Change in Cash (Quarter)
|
| | | 32.44M | 15.13M | -54.74M | 8.43M | 7.79M | -4.76M | -8.99M | 71.38M | -69.96M | 8.23M | 0.08M | 50.13M | -43.47M | 11.44M | -0.69M | 26.02M | -9.26M | 35.91M | -12.13M | 45.24M | 206.13M | -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 |
|
Free Cash Flow (Quarter)
|
| | | 2.25M | 1.53M | 1.60M | 1.38M | 1.80M | 1.75M | 3.18M | 0.73M | 3.98M | 4.89M | 6.91M | 2.58M | 8.40M | 6.29M | 4.78M | 0.99M | 5.45M | -15.07M | 22.03M | 13.96M | 17.69M | 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 | 27.66M | 13.80M | 32.08M | 18.48M |
|
Net Cash Flow (Quarter)
|
| | | 32.44M | 15.13M | -54.74M | 8.43M | 7.79M | -4.76M | -8.99M | 71.38M | -69.96M | 8.23M | 0.08M | 50.13M | -43.47M | 11.44M | -0.69M | 26.02M | -9.26M | 35.91M | -12.13M | 45.24M | 206.13M | -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 |