|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20M | 17.18M | 19.61M | 14.98M | 15.65M | 13.85M | 12.09M | 12.09M | 14.37M | 14.02M | 8.43M | 2.07M | 25.63M | 13.47M | -118.16M | 16.88M | 17.53M | 20.48M | 19.98M | 20.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.54M | 0.43M | 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 | 0.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | -9.22M | 11.27M | 0.55M | -1.20M | -0.89M | -1.72M | 0.42M | -0.93M | 0.02M | -0.86M | 3.76M | -1.38M | -1.29M | -36.44M | 0.48M | 0.36M | 4.93M | 3.17M | 1.63M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M | 0.02M | 0.06M | 0.06M | 0.01M | | | | 0.02M | | | | 0.01M | | | | 0.02M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.00M | -3.80M | 0.19M | 0.03M | | -1.12M | 0.05M | 0.07M | | -0.65M | 0.29M | 0.09M | 0.02M | -8.76M | | 0.20M | 0.11M | 0.02M | 0.65M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.45M | 20.56M | 18.00M | 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 | 10.95M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.64M | 8.52M | 33.49M | 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 | 23.69M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -1.39M | -1.65M | -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 | 2.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 2.14M | 1.98M | 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 | 1.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 5.33M | 6.69M | 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 | -4.47M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.61M | 22.32M | 30.22M | 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 | -25.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 2.07M | 1.05M | 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 | 0.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.66M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.22M | | -32.00M | 33.62M | 6.25M | | 21.58M | | | | 6.90M | 4.78M | | | 606.32M | | 64.95M | 29.19M | 67.32M | 51.64M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.58M | -237.58M | -117.03M | -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 | -55.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.79M | 315.74M | -147.87M | 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 | -151.46M | 131.53M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | 115.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -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 | 5.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 3.27M | 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 | 6.13M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | 4.64M | 3.18M | 4.62M | 4.81M | 4.81M | -12.79M | 4.81M | 4.98M | 4.97M | -13.30M | 4.98M | 4.99M | 5.00M | 3.55M | 6.38M | 6.59M | 6.60M | 5.14M | 6.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.47M | 311.10M | -125.78M | 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 | 8.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.40M | 82.04M | -209.31M | 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 | -23.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 6.45M | 32.45M | 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 | 23.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -138.40M | 82.04M | -209.31M | 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 | -23.30M |