|
Net Income (Quarter)
|
5.20M | 5.66M | 7.57M | 5.82M | 5.72M | 5.50M | 5.76M | 6.20M | 6.66M | 4.26M | 6.33M | 6.15M | 6.85M | 6.16M | 6.37M | 7.22M | 7.03M | 7.18M | 7.92M | 6.80M | 6.58M | 8.32M | 6.63M | 7.62M | 7.15M | 8.47M | 8.69M | 7.94M | 6.25M | 8.28M | 23.46M | 9.29M | 12.17M | 10.58M | 14.98M | 15.65M | 13.85M | 12.09M | 12.09M | 14.37M | 14.02M | 8.43M | 2.07M | 25.63M | 13.47M | -82.81M | 16.88M | 17.53M | 20.48M | 19.98M |
|
Share-based Compensation (Quarter)
|
| 0.27M | 0.22M | 0.23M | 0.34M | 0.29M | 0.24M | 0.14M | 0.18M | 0.06M | 0.15M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.20M | 0.08M | 0.09M | 0.10M | 0.27M | 0.15M | 0.15M | 0.13M | 0.30M | 0.17M | 0.25M | 0.24M | 0.37M | 0.28M | 0.29M | 0.30M | 0.46M | 0.34M | 0.44M | 0.95M | 0.66M | 0.50M | 0.55M | 0.66M | 0.72M | -0.26M | 0.57M | 0.75M | 0.49M | -0.20M | 0.51M | 0.95M | 0.76M | 0.86M |
|
Deferred Taxes (Quarter)
|
| 0.35M | 1.29M | 0.88M | 0.33M | 0.92M | 4.39M | 0.34M | 2.25M | 1.09M | 2.66M | 1.70M | 1.07M | -0.86M | -0.36M | 0.28M | 0.79M | -0.26M | 1.74M | 0.58M | -0.38M | 0.12M | 1.12M | 0.13M | -0.28M | -0.37M | -1.65M | 0.68M | -0.03M | -1.18M | 12.93M | -2.69M | | | 0.55M | -1.20M | -0.89M | -1.72M | 0.42M | -0.93M | 0.02M | -0.86M | 3.76M | -1.38M | -1.29M | -28.08M | 0.48M | 0.36M | 4.93M | 3.17M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 0.09M | 0.09M | 0.09M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M | 0.02M | 0.03M | | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.01M | | | | 0.04M | | | | 0.04M | | | | |
|
Gains from Investment Securities (Quarter)
|
| -0.10M | 0.12M | -0.11M | -0.06M | 0.20M | 0.90M | -0.33M | 0.06M | 0.32M | 0.56M | 0.03M | 0.03M | 0.01M | -0.59M | 0.03M | 0.02M | 0.07M | 0.03M | | | | 0.19M | 0.13M | | 0.20M | -1.14M | | | | 0.23M | 0.05M | 0.01M | 0.04M | | 0.28M | -0.02M | 0.50M | 0.13M | 0.14M | | 0.01M | 0.29M | 0.02M | 0.02M | 0.00M | 0.34M | 0.20M | 0.04M | 2.11M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 0.07M | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 0.08M | 0.32M | 0.29M | 0.27M | 0.21M | 0.19M | 0.17M | 0.16M | 0.16M | 0.14M | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 1.55M | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| 11.96M | 15.95M | 10.02M | 4.14M | 6.30M | 12.38M | 14.35M | 16.18M | 12.32M | 12.22M | 10.29M | 9.09M | 3.58M | 3.22M | 4.80M | 2.90M | 4.94M | 3.89M | 3.37M | 3.96M | 3.05M | 5.83M | 4.14M | 3.53M | 1.57M | 2.41M | 1.66M | 2.12M | 5.66M | 5.12M | 5.39M | | | 11.38M | 7.38M | 9.33M | 3.46M | 3.42M | 4.38M | 5.19M | 6.33M | 5.85M | 14.07M | 14.57M | | 6.89M | 9.16M | 17.44M | 12.60M |
|
Cash from Operations (Quarter)
|
| 7.41M | 9.79M | 12.47M | 11.53M | 7.04M | 0.97M | 12.26M | 15.93M | 10.18M | 0.33M | 12.44M | 14.12M | 8.26M | 2.37M | 20.55M | 2.87M | 14.54M | -2.72M | 17.94M | 4.36M | 12.85M | 7.94M | 16.96M | 5.84M | 14.62M | 9.27M | 7.30M | 15.27M | 12.84M | 10.87M | 17.11M | | | 44.19M | 37.59M | 35.64M | 16.14M | 6.56M | 8.25M | 43.75M | -47.67M | 12.29M | 35.67M | 2.15M | 27.02M | 10.01M | -5.72M | -6.88M | 21.40M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| -0.67M | -1.33M | -1.38M | -1.45M | -1.40M | -1.50M | -1.30M | -1.30M | -1.35M | -1.33M | -1.33M | -1.23M | -1.10M | -0.88M | -0.89M | -0.70M | -0.85M | 4.76M | -0.74M | -0.80M | 0.39M | 2.75M | -0.71M | -0.79M | -0.82M | -0.87M | -0.82M | -0.83M | -0.82M | -0.82M | -0.67M | | | -1.44M | -1.29M | -1.23M | -1.00M | -0.88M | -0.91M | 4.47M | -6.15M | -0.72M | -0.74M | -0.56M | 0.12M | 0.96M | 1.27M | 1.87M | 2.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.90M | 0.86M | 0.85M | 0.85M | 0.88M | 0.89M | 0.87M | 0.88M | 1.00M | 1.07M | 1.05M | 1.05M | 1.05M | 1.04M | 1.01M | 1.05M | 1.19M | 1.34M | 1.33M | 1.34M | 1.39M | 1.36M | 1.49M | 1.50M | 1.49M | 1.48M | 1.48M | 1.58M | 1.56M | 1.56M | 1.61M | | | 1.92M | 2.30M | 1.82M | 2.07M | 2.07M | 2.02M | 1.99M | 2.01M | 2.03M | 1.87M | 1.82M | 1.96M | 1.91M | 1.92M | 1.87M | 2.18M |
|
Change in Accured Expenses (Quarter)
|
| 0.08M | 3.86M | -0.57M | 1.77M | -1.42M | 5.27M | -1.35M | 10.03M | -5.26M | 4.01M | -0.86M | 0.35M | 0.73M | 6.77M | 3.11M | -3.36M | 0.19M | -2.93M | -0.63M | 1.45M | 1.00M | -1.44M | -0.13M | 2.56M | -0.49M | -1.69M | -2.94M | 0.40M | 1.27M | 5.28M | -3.35M | | | 21.63M | 31.83M | 33.25M | -6.12M | -20.81M | 18.57M | 38.45M | -35.83M | 15.26M | 6.12M | -35.05M | 26.89M | -21.84M | -27.71M | -32.56M | -1.78M |
|
Change in Net Loans (Quarter)
|
| 36.51M | 24.82M | 7.69M | 30.03M | 67.80M | 51.60M | 37.20M | 46.09M | 19.09M | 48.92M | 13.57M | 27.77M | 34.67M | 55.94M | 16.16M | 49.78M | 13.20M | 5.67M | 14.19M | 87.38M | 28.92M | 49.58M | 33.30M | 98.03M | 73.37M | 57.99M | 65.10M | 116.15M | 101.20M | 122.45M | 60.64M | | | 55.00M | 29.33M | 104.99M | 186.94M | 194.97M | 155.11M | 34.95M | 35.19M | -16.97M | 20.54M | -56.81M | 78.99M | 76.44M | -13.23M | 56.48M | 69.85M |
|
Capital Expenditures (Quarter)
|
| 0.52M | 0.66M | 0.20M | 1.21M | 1.65M | 0.62M | 0.66M | 1.47M | 2.42M | 1.29M | 1.71M | 0.55M | 0.61M | 0.54M | 1.07M | 1.30M | 2.08M | 0.88M | 1.02M | 1.87M | 2.07M | 2.54M | 2.46M | 0.96M | 0.82M | 3.38M | 5.29M | 1.08M | 0.59M | 0.77M | 0.38M | | | 1.22M | 2.78M | 1.64M | 2.73M | 0.85M | 0.38M | 0.51M | 1.25M | 1.17M | 0.95M | 2.45M | 0.40M | 0.82M | 1.60M | 1.01M | 2.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | -132.20M | | | | | | | | | | | | | | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 143.98M | 56.01M | 5.86M | 5.79M | 6.66M | 3.68M | 0.36M | 1.31M | 0.63M | 0.52M | 45.07M | 0.38M | -4.40M | | 16.62M | 41.96M | 14.67M | 113.91M | 29.51M | 28.28M | 8.11M | 12.34M | 17.63M | 44.65M | 23.50M | 46.84M | 12.35M | 12.96M | 24.12M | -22.23M | 16.88M | 5.77M | 21.47M | 33.62M | 6.25M | | -38.64M | | | | 15.10M | 4.78M | | | 606.32M | 15.96M | 64.95M | 29.19M | 184.72M |
|
Cash from Investing Activities (Quarter)
|
| -72.93M | -15.97M | -12.12M | -49.34M | -38.92M | -4.48M | -91.92M | -51.60M | 130.75M | -86.29M | -92.78M | -13.68M | -41.49M | -94.24M | -77.85M | 17.94M | -38.86M | -54.72M | -31.91M | -250.20M | 0.96M | -24.72M | -78.99M | -103.35M | -65.55M | -78.79M | -71.80M | -100.90M | -121.34M | -78.58M | -40.73M | | | -79.09M | -19.76M | -66.59M | -159.71M | -164.56M | -114.56M | -4.02M | -26.95M | -26.16M | 73.06M | 79.82M | -134.95M | -147.29M | 118.89M | -49.37M | -62.27M |
|
Other financing activities (Quarter)
|
| 124.45M | -63.51M | 0.06M | | | 48.65M | 0.13M | -0.03M | 113.20M | -69.92M | 0.01M | -0.02M | 152.40M | -152.51M | 0.01M | 130.02M | 88.75M | -88.30M | 0.00M | 205.71M | 97.26M | -302.89M | 229.65M | -102.17M | 205.35M | -332.80M | 174.44M | -37.17M | 149.02M | -71.33M | 169.84M | | | 175.84M | -182.42M | -71.49M | 180.40M | 211.88M | -106.45M | 281.11M | -386.55M | 183.84M | -263.44M | 173.28M | -93.69M | 268.18M | -216.90M | 201.79M | -251.72M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | 28.00M | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| 20.00M | 0.00M | 0.07M | | 26.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| -6.92M | 37.14M | -35.05M | 90.33M | -29.32M | 47.62M | -33.35M | 83.48M | -162.54M | 141.52M | -40.19M | 53.79M | -5.27M | 148.90M | -140.30M | 57.94M | -38.72M | 118.84M | -159.23M | 175.03M | -109.20M | 51.70M | -113.90M | 159.10M | -108.10M | 101.30M | -28.20M | 44.20M | -36.70M | 135.40M | -118.60M | | | -30.00M | 109.00M | -40.00M | 136.00M | -89.00M | 258.00M | -304.00M | 37.00M | -52.00M | 69.00M | -84.00M | 59.00M | -44.00M | 46.00M | -46.00M | 54.00M |
|
Shares Issued (Quarter)
|
| 0.01M | 0.08M | 43.10M | -43.01M | | | 0.03M | | | 0.04M | 0.01M | 0.05M | 0.01M | 0.38M | 0.11M | 0.02M | 0.03M | 0.51M | 0.07M | 0.09M | 0.09M | 0.11M | 0.29M | 0.50M | 0.03M | 0.15M | 0.24M | 0.14M | 29.29M | 8.64M | 0.08M | 0.23M | 0.01M | | | | -0.32M | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | 0.20M | 0.01M | | 0.01M | 0.53M | | 0.03M | 0.00M | 0.23M | | | | 0.19M | 0.00M | | -0.00M | 0.04M | | | 0.16M | | | | | 0.15M | | | | 0.11M | | | 15.03M | 0.30M | | 0.01M | 0.56M | 0.00M | | 0.01M | 0.39M | 0.00M | 0.03M | 0.00M | 0.48M | | 0.03M | 10.90M |
|
Preferred Shares Repurchased (Quarter)
|
| | | 37.45M | | 0.10M | 0.01M | | | | | 0.05M | 0.03M | 0.05M | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 0.84M | 1.81M | 1.08M | 1.08M | 1.64M | -1.69M | 1.78M | -1.04M | 5.84M | 0.81M | 2.56M | 2.84M | 2.84M | 1.51M | 2.98M | 2.98M | 2.99M | 1.57M | 3.18M | 3.18M | 3.18M | 1.72M | 3.19M | 3.25M | 3.26M | -8.23M | 3.40M | 3.41M | 3.51M | 2.17M | 3.86M | | | 4.62M | 4.81M | 4.81M | 3.35M | 4.81M | 4.98M | 4.97M | -13.30M | 4.98M | 4.99M | 5.00M | 3.55M | 6.38M | 6.59M | 6.60M | 5.14M |
|
Cash from Financing Activities (Quarter)
|
| 95.55M | -28.21M | 55.12M | -10.64M | 53.40M | -6.52M | 99.11M | 20.46M | -125.70M | 69.35M | 104.69M | -34.30M | 81.69M | 52.17M | 70.01M | -28.38M | 47.07M | 28.02M | 91.80M | 162.42M | -15.03M | 25.57M | 112.85M | 54.19M | 94.02M | 30.08M | 142.93M | 20.46M | 121.80M | 69.07M | 47.34M | | | 126.19M | -78.53M | 39.83M | 155.45M | 167.51M | 146.58M | -27.86M | 6.95M | 126.47M | -199.42M | 21.25M | -54.31M | 217.31M | -187.48M | 149.16M | -36.33M |
|
Change in Cash (Quarter)
|
| 30.03M | -34.39M | 55.48M | -48.45M | 21.52M | -10.02M | 19.44M | -15.21M | 15.23M | -16.61M | 24.36M | -33.86M | 48.46M | -39.69M | 12.71M | -7.57M | 22.75M | -29.43M | 77.82M | -83.42M | -1.22M | 8.79M | 50.82M | -43.32M | 43.10M | -39.44M | 78.42M | -65.16M | 13.30M | 1.36M | 23.72M | | | 91.29M | -60.70M | 8.88M | 11.88M | 9.51M | 40.27M | 11.86M | -67.67M | 112.60M | -90.69M | 103.22M | -162.25M | 80.03M | -74.32M | 92.91M | -77.19M |
|
Free Cash Flow (Quarter)
|
| 6.89M | 9.12M | 12.27M | 10.33M | 5.39M | 0.35M | 11.60M | 14.45M | 7.76M | -0.96M | 10.73M | 13.58M | 7.65M | 1.83M | 19.48M | 1.57M | 12.46M | -3.60M | 16.91M | 2.50M | 10.79M | 5.40M | 14.50M | 4.88M | 13.80M | 5.89M | 2.01M | 14.19M | 12.25M | 10.09M | 16.72M | | | 42.98M | 34.81M | 34.00M | 13.42M | 5.71M | 7.87M | 43.24M | -48.92M | 11.12M | 34.72M | -0.30M | 26.61M | 9.19M | -7.32M | -7.90M | 19.28M |
|
Net Cash Flow (Quarter)
|
| 30.03M | -34.39M | 55.48M | -48.45M | 21.52M | -10.02M | 19.44M | -15.21M | 15.23M | -16.61M | 24.36M | -33.86M | 48.46M | -39.69M | 12.71M | -7.57M | 22.75M | -29.43M | 77.82M | -83.42M | -1.22M | 8.79M | 50.82M | -43.32M | 43.10M | -39.44M | 78.42M | -65.16M | 13.30M | 1.36M | 23.72M | | | 91.29M | -60.70M | 8.88M | 11.88M | 9.51M | 40.27M | 11.86M | -67.67M | 112.60M | -90.69M | 103.22M | -162.25M | 80.03M | -74.32M | 92.91M | -77.19M |