|
Net Income (Quarter)
|
2.99M | 2.90M | 3.14M | 3.32M | 3.70M | 3.77M | 4.26M | 2.10M | 4.60M | 4.71M | 4.86M | 3.26M | 5.08M | 5.58M | 4.09M | 3.47M | 1.36M | 1.21M | 2.99M | 0.34M | 5.69M | 6.23M | 6.86M | 7.81M | 8.21M | 12.02M | 9.17M | 8.02M | 10.38M | 7.98M | 9.78M | 8.52M | 3.76M | 1.12M | 1.93M | 2.96M | 6.89M | 9.09M | 10.08M | 9.14M |
|
Share-based Compensation (Quarter)
|
0.25M | 0.26M | 0.28M | 0.40M | 0.22M | 0.22M | 0.24M | 0.25M | 0.28M | 0.35M | 0.33M | 0.33M | 0.22M | 0.28M | 0.28M | 0.25M | 0.39M | 0.43M | 0.47M | 0.48M | 0.43M | 0.42M | 0.56M | 0.42M | 0.54M | 0.72M | 0.63M | 0.47M | 0.70M | 0.67M | 0.64M | 1.07M | 1.07M | 0.62M | 0.62M | 0.68M | 0.24M | 0.68M | 0.66M | 0.76M |
|
Deferred Taxes (Quarter)
|
-0.34M | -0.53M | -0.57M | 0.34M | 0.06M | | | 3.85M | 0.14M | 0.20M | -0.14M | 1.09M | -0.05M | 0.24M | 0.14M | -0.05M | -0.87M | -1.26M | -0.23M | -1.16M | 0.18M | 1.38M | 0.26M | -0.13M | -0.30M | 0.94M | -1.08M | -1.52M | 0.47M | -1.15M | 0.56M | -0.08M | 0.28M | -2.13M | 1.85M | -0.47M | 0.18M | -0.22M | -0.51M | -0.85M |
|
Gains from Investment Securities (Quarter)
|
1.06M | 3.42M | 1.90M | -6.38M | 0.29M | | | 1.17M | 0.22M | | | -0.24M | 10.58M | 0.10M | | 9.38M | | 0.94M | 0.02M | 0.64M | 0.11M | 2.83M | | -12.38M | 0.26M | -0.21M | 0.74M | 0.27M | 0.28M | 7.04M | -6.72M | 0.59M | 0.33M | 3.25M | 1.70M | -3.92M | -0.10M | | 5.51M | -5.44M |
|
Change in Interest Receivables (Quarter)
|
0.30M | 0.34M | -0.21M | 0.46M | 0.22M | 0.06M | 0.10M | 0.57M | -0.58M | 0.19M | 0.53M | 0.32M | 0.16M | -0.37M | -0.25M | 0.04M | -0.09M | 0.91M | 0.52M | -0.71M | 0.73M | -0.65M | 0.25M | 0.60M | 0.22M | 0.31M | 1.50M | 3.52M | 1.19M | -0.05M | 1.44M | -0.79M | 0.24M | -0.43M | 0.04M | -0.18M | 0.87M | -0.67M | 0.89M | 0.51M |
|
Change in Loans (Quarter)
|
1.38M | 2.40M | 2.42M | -2.82M | 0.90M | 0.00M | 0.49M | 3.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
3.65M | 3.28M | 4.48M | 5.97M | 6.69M | 2.65M | 4.54M | 6.70M | 8.49M | 0.65M | 5.93M | 4.90M | 0.50M | -1.19M | -2.38M | 9.70M | -16.84M | 4.15M | 4.20M | 6.98M | 16.69M | 1.64M | 11.82M | 4.41M | 22.00M | 24.55M | 18.42M | 17.69M | 7.11M | 12.63M | 12.71M | -0.53M | 9.03M | 7.15M | -0.56M | 14.31M | 3.92M | 6.47M | 10.33M | 7.55M |
|
Amortizatization of Intangibles (Quarter)
|
-0.13M | -0.24M | -0.12M | -1.24M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.35M | 0.02M | -0.01M | 0.02M | -0.05M | 0.02M | -0.05M | -0.03M | 0.05M | -0.18M | -0.07M | -0.09M | -0.08M | -0.08M | -0.06M | -0.02M | -0.02M | -0.02M | -0.00M | 0.01M | -0.09M | -0.04M | -0.02M | -0.03M | -0.04M | -0.01M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.01M | 0.15M | 0.03M | 0.03M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.43M | 0.44M | 0.44M | 0.42M | 0.41M | 0.35M | 0.27M | 0.48M | 0.36M | 0.42M | 0.48M | 0.47M | 0.84M | 0.85M | 0.85M | 0.87M | 0.83M | 0.85M | 0.81M | 0.79M | 0.79M | 1.04M | 0.86M | 0.89M | 0.75M | 0.84M | 0.89M | 0.89M | 0.88M | 0.90M | 0.90M | 0.94M | 0.94M | 0.93M | 0.93M | 0.97M | 0.97M | 1.00M | 1.04M | 1.07M |
|
Change in Accured Expenses (Quarter)
|
0.20M | 1.53M | -0.35M | 0.90M | 1.11M | 2.82M | 3.88M | -3.67M | 1.58M | -3.19M | 0.51M | 0.10M | 2.34M | 5.43M | 6.63M | -15.20M | -1.59M | -0.26M | 0.38M | 3.14M | -0.18M | -1.18M | 2.42M | -5.44M | -0.85M | 6.39M | 6.99M | 8.41M | -3.54M | 5.06M | 5.70M | -10.28M | 0.94M | -1.60M | -7.31M | 5.16M | -1.64M | 0.54M | -0.14M | 0.10M |
|
Change in Net Loans (Quarter)
|
48.99M | 80.50M | 49.37M | 39.74M | 62.82M | 57.44M | 37.64M | 19.65M | 14.33M | 37.62M | 13.22M | 3.75M | -8.08M | -26.70M | -2.03M | 40.17M | 16.50M | -6.10M | 10.06M | 0.97M | 51.72M | 75.54M | 92.80M | 53.24M | 96.08M | 75.73M | 265.06M | 401.16M | 94.96M | 25.15M | -1.11M | -53.05M | -30.93M | -21.79M | -20.65M | 95.56M | -57.47M | 32.80M | 61.18M | 142.26M |
|
Capital Expenditures (Quarter)
|
0.10M | 0.27M | 0.10M | 7.95M | 0.20M | 0.10M | 0.42M | 1.17M | 1.38M | 1.57M | 0.41M | -0.00M | 0.12M | 0.28M | 0.08M | 0.17M | 0.04M | 0.19M | 0.18M | | 2.65M | 1.48M | -0.05M | | 0.82M | 2.89M | 0.63M | 0.61M | 0.71M | 0.95M | 0.14M | 0.25M | 0.08M | 0.37M | 0.12M | 0.05M | 0.10M | 0.38M | 0.40M | 0.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.32M | 0.37M | 0.26M | | | | | | | | | | | | | | | | | | | | | 4.26M | | | | | | | | | | | | | 8.20M | | 0.14M | 1.36M |
|
Change in Acquisitions & Divestments (Quarter)
|
0.90M | 7.41M | 149.60M | -157.70M | 13.33M | -11.33M | 1.45M | -3.24M | 2.18M | -13.56M | 23.76M | -2.95M | 35.02M | -34.91M | 3.79M | 8.52M | 2.31M | 43.13M | 43.63M | -86.87M | -83.27M | 92.11M | -4.13M | -174.68M | -11.03M | 29.88M | -13.84M | 764.12M | 112.17M | -109.67M | -2.34M | 0.07M | | 0.08M | 0.00M | -0.08M | -75.33M | 88.33M | 7.00M | -12.50M |
|
Cash from Investing Activities (Quarter)
|
-106.21M | -72.79M | -49.12M | -63.58M | -67.25M | -67.37M | -34.59M | -25.25M | -23.82M | -32.98M | -15.77M | -2.04M | 6.87M | 32.10M | 15.07M | -35.36M | -13.33M | 5.39M | -18.45M | 4.44M | -44.30M | -79.78M | -81.88M | -64.07M | -104.02M | -73.79M | -235.63M | -397.72M | -81.69M | -16.75M | 5.13M | 45.02M | 35.18M | 10.31M | 16.51M | -95.96M | 83.09M | -30.79M | -34.00M | -183.49M |
|
Other financing activities (Quarter)
|
8.79M | 17.89M | -14.53M | 64.78M | 25.11M | 46.70M | 3.74M | 4.41M | 29.10M | 49.51M | 4.97M | 36.79M | -15.90M | -33.42M | -11.34M | 37.90M | -6.45M | 89.06M | 103.93M | 148.77M | 115.76M | 137.21M | 12.62M | 201.06M | 53.23M | -162.56M | -41.71M | 58.72M | -114.68M | 1.72M | -32.13M | -7.65M | -39.61M | -14.02M | -71.00M | 118.66M | 38.20M | 28.15M | -7.29M | 124.35M |
|
Long-Term Debt Issuances (Quarter)
|
40.00M | 5.00M | 10.00M | -15.00M | | | 45.00M | 4.00M | | | -19.00M | -20.00M | -10.00M | | | | -25.00M | 50.00M | | | -50.00M | -50.00M | 100.00M | 34.42M | | 55.00M | -20.65M | 5.65M | | | | | | | | | -50.00M | 35.00M | 125.00M | 80.00M |
|
Long-Term Debt Repayments (Quarter)
|
0.60M | 0.23M | 0.55M | -0.00M | 0.09M | | 1.32M | -0.17M | 0.13M | 0.02M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M |
|
Shares Issued (Quarter)
|
0.22M | | 0.06M | -0.00M | 0.25M | -0.05M | 0.52M | 0.65M | 0.40M | | | 0.14M | 0.01M | 0.02M | | | 0.02M | | | | 0.05M | | | | 0.03M | | 0.02M | | 0.15M | | | | | | | 13.50M | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | 0.99M | | | 1.04M | | | | 1.42M | 0.37M | 1.43M | 1.86M | 3.84M | | 1.70M | | | | | | 0.92M | 0.99M | 0.23M | | 0.91M | 0.42M | | |
|
Dividends Paid - Common (Quarter)
|
0.38M | 0.38M | 0.38M | 0.53M | 0.53M | 0.54M | 0.54M | 0.54M | 0.94M | 0.94M | 0.94M | 0.94M | 1.02M | 1.02M | 1.02M | 1.02M | 1.09M | 1.10M | 1.10M | 1.10M | 1.11M | 1.10M | 1.41M | 1.41M | 1.56M | 1.55M | 1.54M | 1.53M | 1.56M | 1.56M | 1.56M | 1.56M | 1.58M | 1.57M | 1.56M | 1.56M | 1.57M | 1.56M | 1.56M | 1.56M |
|
Cash from Financing Activities (Quarter)
|
86.67M | 91.48M | 46.05M | 57.88M | 38.16M | 76.75M | 40.52M | -7.16M | 27.97M | 38.28M | 7.62M | -11.85M | 8.11M | -45.62M | -8.47M | 20.60M | 162.12M | -12.27M | 146.46M | 58.69M | -19.99M | 18.02M | -54.31M | 226.83M | 36.83M | -79.22M | 269.30M | 512.58M | -3.92M | -11.01M | -21.80M | -33.43M | -65.74M | -13.71M | 24.00M | 97.83M | -89.61M | 41.85M | -3.43M | 105.50M |
|
Change in Cash (Quarter)
|
-15.89M | 21.97M | 1.41M | 0.27M | -22.40M | 12.03M | 10.46M | -25.71M | 12.64M | 5.95M | -2.22M | -8.99M | 15.48M | -14.71M | 4.22M | -5.06M | 131.94M | -2.73M | 132.22M | 70.11M | -47.59M | -60.12M | -124.37M | 167.17M | -45.19M | -128.47M | 52.09M | 132.56M | -78.50M | -15.13M | -3.96M | 11.06M | -21.53M | 3.75M | 39.96M | 16.19M | -2.60M | 17.54M | -27.10M | -70.44M |
|
Free Cash Flow (Quarter)
|
3.55M | 3.01M | 4.38M | -1.98M | 6.50M | 2.55M | 4.12M | 5.53M | 7.12M | -0.92M | 5.52M | 4.90M | 0.38M | -1.47M | -2.46M | 9.53M | -16.88M | 3.96M | 4.02M | 6.98M | 14.05M | 0.16M | 11.87M | 4.41M | 21.18M | 21.66M | 17.80M | 17.08M | 6.41M | 11.68M | 12.57M | -0.77M | 8.95M | 6.78M | -0.67M | 14.27M | 3.83M | 6.09M | 9.93M | 7.28M |
|
Net Cash Flow (Quarter)
|
-15.89M | 21.97M | 1.41M | 0.27M | -22.40M | 12.03M | 10.46M | -25.71M | 12.64M | 5.95M | -2.22M | -8.99M | 15.48M | -14.71M | 4.22M | -5.06M | 131.94M | -2.73M | 132.22M | 70.11M | -47.59M | -60.12M | -124.37M | 167.17M | -45.19M | -128.47M | 52.09M | 132.56M | -78.50M | -15.13M | -3.96M | 11.06M | -21.53M | 3.75M | 39.96M | 16.19M | -2.60M | 17.54M | -27.10M | -70.44M |