|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | 6.11M | 6.26M | 5.69M | 6.18M | 7.02M | 8.04M | 8.39M | 9.61M | 9.75M | 7.85M | 1.07M | 11.29M | 11.52M | 11.78M | 23.47M | 10.34M | 11.11M | 10.84M | 12.77M | 12.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | 0.17M | 0.28M | 0.26M | 0.29M | 0.71M | 0.34M | 0.33M | 0.51M | 0.62M | 0.56M | 0.47M | 0.60M | 0.64M | 0.62M | 0.60M | 0.65M | 0.76M | 0.84M | 0.81M | 0.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | -0.55M | 0.80M | 0.30M | -1.50M | 1.01M | 0.25M | -1.19M | -0.24M | -0.14M | -1.24M | 0.37M | -0.12M | 0.62M | -0.39M | -0.26M | 0.08M | 0.30M | -0.36M | -0.37M | 0.50M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.01M | 0.03M | 0.04M | 0.02M | 0.02M | 0.04M | 0.06M | 0.01M | 0.01M | 0.04M | 0.06M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | 0.03M | 0.03M | 1.42M | | | 0.00M | 9.84M | 0.00M | | | -10.54M | | 0.20M | 0.10M | 0.12M | | | | | 0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 1.90M | 668.11M | 0.12M | 2.60M | 0.14M | 0.17M | 0.17M | 0.30M | 0.25M | 0.17M | 0.17M | 0.19M | 2,781.14M | 5.40M | 4.70M | 0.07M | 0.07M | 0.06M | 0.07M | 0.06M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | 0.03M | 0.99M | -1.12M | -2.76M | 0.21M | 1.74M | 2.67M | 1.01M | 1.01M | -0.64M | 1.14M | -3.57M | 0.59M | -0.06M | -2.23M | -0.30M | 0.41M | -1.36M | 1.24M | -2.91M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | 4.05M | 6.96M | 10.68M | 7.62M | 6.43M | 11.49M | 8.23M | 2.91M | 2.21M | 0.86M | 4.55M | 4.16M | 4.59M | 5.24M | 6.46M | 5.22M | 18.96M | 16.11M | 11.93M | 20.25M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | 8.07M | 5.69M | 7.13M | 12.16M | 12.76M | 5.02M | 9.78M | 13.57M | 6.56M | 12.84M | 16.16M | 20.45M | 8.15M | 13.36M | 13.09M | 11.00M | 9.45M | 16.63M | 9.06M | 16.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | -0.03M | -0.15M | -3.36M | 2.85M | -0.15M | -0.09M | -0.09M | -0.10M | -0.10M | 0.37M | 0.56M | -0.07M | -0.10M | -0.06M | -0.05M | -0.04M | -0.04M | -0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.36M | 0.35M | 0.35M | 0.34M | 0.33M | 0.32M | 0.32M | 0.33M | 0.29M | 0.26M | 0.25M | 0.25M | 0.25M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | 70.44M | -3.54M | -13.79M | 33.41M | 90.49M | 80.85M | 37.35M | 8.86M | -3.00M | 116.38M | -15.48M | 13.05M | -19.56M | 85.35M | -40.21M | 26.60M | 73.20M | 36.39M | 72.20M | -12.65M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | 0.05M | 0.08M | 0.35M | 0.07M | 0.16M | 0.04M | 0.02M | 0.22M | 2.01M | 0.38M | 0.23M | 0.67M | 1.61M | 0.61M | 1.31M | 2.80M | 0.64M | 0.21M | 1.08M | 2.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | 0.02M | -0.01M | 0.01M | 2.93M | 0.20M | 0.24M | | | | 0.08M | | | | 0.02M | 0.07M | | | | | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.75M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.29M | 1.41M | 10.41M | | 7.92M | 2.41M | 1.78M | 1.83M | 1.39M | 102.32M | 86.21M | 3.20M | 3.96M | 1.15M | 3.17M | 3.20M | 1.41M | 1.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | -68.99M | 3.69M | 37.34M | -147.37M | -85.60M | -71.14M | -38.66M | -6.17M | -2.73M | -121.59M | -0.37M | 5.23M | 109.27M | -79.27M | 44.93M | -37.27M | -71.77M | -34.14M | -67.39M | 18.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | 79.52M | 0.15M | -44.39M | 65.81M | 0.44M | 0.25M | -8.04M | 62.26M | 0.62M | 0.56M | -2.18M | -11.22M | 0.64M | 0.62M | -8.74M | 35.82M | 0.76M | 0.84M | 64.01M | -29.45M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | 0.00M | | 0.00M | | | 0.00M | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | 0.00M | 0.18M | | | 0.31M | 0.14M | 0.14M | -0.00M | 0.23M | 0.15M | 0.42M | 0.00M | 0.01M | 0.24M | 1.01M | 0.00M | 0.01M | 0.25M | 1.18M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | 0.99M | 1.00M | 0.99M | 1.09M | 1.09M | 1.09M | 1.09M | 1.46M | 1.47M | 1.46M | 1.93M | 1.93M | 1.94M | 1.94M | 2.24M | 2.25M | 2.27M | 2.27M | 2.55M | 2.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | 78.53M | 8.65M | -45.38M | 64.64M | 62.00M | 89.92M | -9.24M | 60.87M | 15.24M | 81.79M | -4.24M | -13.50M | -100.53M | 42.52M | -10.54M | 32.65M | 40.59M | 40.44M | 61.20M | -33.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | 17.60M | 18.03M | -0.91M | -70.57M | -10.85M | 23.80M | -38.13M | 68.27M | 19.07M | -26.97M | 11.55M | 12.18M | 16.89M | -23.39M | 47.48M | 6.37M | -21.73M | 22.93M | 2.87M | 2.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | 8.02M | 5.61M | 6.79M | 12.09M | 12.60M | 4.97M | 9.76M | 13.35M | 4.55M | 12.46M | 15.93M | 19.78M | 6.54M | 12.75M | 11.79M | 8.20M | 8.81M | 16.41M | 7.97M | 14.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | 17.60M | 18.03M | -0.91M | -70.57M | -10.85M | 23.80M | -38.13M | 68.27M | 19.07M | -26.97M | 11.55M | 12.18M | 16.89M | -23.39M | 47.48M | 6.37M | -21.73M | 22.93M | 2.87M | 2.07M |