|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 10.99M | 11.51M | 12.51M | 12.26M | 12.88M | 14.51M | 13.73M | 11.64M | 9.82M | 9.63M | 9.55M | 7.83M | 8.12M | 8.68M | 8.23M | 9.63M | 11.52M | 11.60M | 11.33M | 17.41M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 0.11M | 0.23M | 0.66M | 0.83M | 0.34M | 0.33M | 0.78M | 0.94M | 0.18M | 0.54M | 1.04M | 1.03M | 0.68M | 0.00M | 0.91M | 0.99M | 0.62M | | -2.85M | 1.27M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.38M | -0.51M | 1.12M | -0.43M | -1.13M | -1.14M | 1.20M | -0.24M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.00M | 0.05M | 987.00 | 0.00M | 0.00M | 0.10M | 986.00 | 0.00M | 0.01M | 0.04M | 0.02M | 0.02M | 0.00M | 0.16M | 0.04M | 0.04M | 0.04M | 0.15M | 0.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 354.00 | 354.00 | 0.43M | 0.01M | 0.00M | 0.00M | -14.17M | 0.04M | 0.00M | 0.00M | 10.35M | 0.01M | 0.01M | 0.00M | -0.03M | 0.13M | 0.28M | 1.97M | -10.71M | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | 1.20M | 1.19M | 1.33M | 2.40M | 2.10M | 1.35M | 1.49M | 1.40M | 1.20M | 2.20M | 1.35M | 2.50M | 2.30M | 1.40M | 1.42M | 1.48M | 2.70M | 2.40M | 1.35M | 2.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 6.65M | 15.94M | 10.37M | 31.28M | 39.95M | 9.14M | 4.63M | 7.80M | 14.92M | 15.77M | -8.47M | 7.18M | 10.60M | -5.99M | 34.58M | 7.12M | 4.34M | 9.38M | 6.98M | 15.99M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 0.91M | -2.66M | 2.76M | -0.68M | 0.78M | 0.05M | 0.05M | -0.10M | 0.03M | 0.01M | 0.01M | 0.28M | 0.01M | 0.01M | 1.33M | 0.57M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.14M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.04M | 0.19M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 0.59M | 0.61M | 0.61M | 0.63M | 0.63M | 0.65M | 0.69M | 0.65M | 0.63M | 0.62M | 0.60M | 0.59M | 0.58M | 0.59M | 0.63M | 0.63M | 0.63M | 0.62M | 0.59M | 0.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | -1.49M | 3.07M | -3.93M | 16.42M | 25.36M | -6.01M | -5.20M | -0.12M | 3.31M | 7.26M | -6.55M | 3.51M | -7.08M | -11.81M | 18.86M | -5.74M | -8.29M | -0.49M | 5.24M | -2.87M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | 167.88M | 119.07M | 108.16M | 168.97M | 237.45M | 154.37M | 189.15M | 114.71M | 52.37M | -11.95M | 2.75M | 60.14M | 16.32M | -112.92M | 62.71M | 150.81M | 125.84M | 68.19M | 93.97M | 59.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | -0.53M | 0.23M | 0.21M | 0.28M | 0.88M | 0.30M | 0.18M | 0.01M | 2.54M | 0.24M | 0.18M | 0.01M | 0.19M | 0.46M | 3.42M | 0.54M | 1.17M | 1.60M | 2.54M | 1.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 6.11M | 4.12M | -21.37M | 0.74M | 25.07M | -0.74M | 39.37M | -0.04M | 7.02M | | 28.80M | 9.14M | 38.05M | 50.78M | | 26.54M | 58.50M | 5.11M | -31.64M | 208.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -197.74M | -124.57M | -142.24M | -213.03M | -272.72M | -248.68M | -203.81M | -129.46M | -36.16M | -2.65M | -40.91M | -83.87M | 13.57M | 62.06M | -87.00M | -134.78M | -108.78M | -137.02M | -36.88M | 162.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 352.52M | -352.08M | 0.01M | 0.01M | 0.02M | 111.47M | 0.01M | 0.01M | 0.01M | 34.44M | 97.28M | 0.01M | 0.05M | 119.12M | 75.69M | 0.03M | 0.00M | -205.25M | -14.86M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.06M | | | 15.00M | 129.00M | 155.50M | 163.00M | 168.00M | 193.00M | 208.00M | 213.00M | 278.00M | 298.00M | 278.00M | -199.17M | 857.67M | 298.00M | 332.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.00M | | | | | 55.50M | 98.00M | 135.50M | 168.00M | 210.50M | 243.00M | 215.50M | 288.00M | 288.00M | 300.50M | 303.00M | 303.00M | 395.50M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | 0.14M | 0.09M | 0.48M | 0.02M | 0.04M | 0.04M | 0.47M | 0.26M | 0.37M | 0.09M | 0.25M | 0.07M | 0.00M | 0.52M | 0.18M | 0.18M | 0.19M | 0.88M | 0.69M | 0.33M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.04M | 0.06M | 1.20M | 7.96M | 1.62M | | | | | | 2.28M | 2.90M | | 0.02M | 0.62M | 1.57M | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M | 1.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 82.39M | 205.93M | 85.84M | 110.16M | 234.41M | 241.51M | 210.73M | 243.81M | -10.85M | -65.86M | 53.58M | 91.48M | -33.43M | 1.69M | 90.32M | 64.11M | 155.74M | 41.97M | 21.59M | -79.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | -108.70M | 97.31M | -46.03M | -71.59M | 1.63M | 1.98M | 11.55M | 122.15M | -32.09M | -52.74M | 4.20M | 14.79M | -9.26M | 57.77M | 37.90M | -63.55M | 51.29M | -85.68M | -8.31M | 98.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 7.17M | 15.71M | 10.16M | 31.00M | 39.06M | 8.85M | 4.45M | 7.79M | 12.38M | 15.53M | -8.65M | 7.18M | 10.41M | -6.45M | 31.16M | 6.58M | 3.17M | 7.78M | 4.43M | 14.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -108.70M | 97.31M | -46.03M | -71.59M | 1.63M | 1.98M | 11.55M | 122.15M | -32.09M | -52.74M | 4.20M | 14.79M | -9.26M | 57.77M | 37.90M | -63.55M | 51.29M | -85.68M | -8.31M | 98.64M |