|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.70M | 20.59M | 19.40M | 19.76M | 18.58M | 20.99M | 22.54M | 20.46M | 16.85M | 18.22M | 6.23M | 5.75M | 14.16M | 11.42M | 11.93M | 13.91M | 12.21M | 19.17M | 22.24M | 18.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.97M | 0.90M | 0.95M | 0.84M | 1.00M | 1.00M | 1.10M | 0.98M | 1.12M | 1.12M | 1.01M | 1.06M | 1.15M | 1.12M | 1.29M | 1.25M | 1.22M | 1.20M | 1.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.20M | 0.03M | -16.19M | 0.77M | 0.13M | 0.02M | -18.85M | -11.35M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.85M | 4.17M | -7.69M | 0.06M | 2.17M | -0.23M | -1.58M | 1.30M | 4.82M | 0.55M | -3.46M | 2.31M | -2.08M | 1.25M | 0.29M | 2.52M | 0.13M | -2.65M | 3.94M | 1.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | 7.70M | | -3.72M | 5.08M | 2.50M | | -0.99M | 4.36M | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.62M | 21.39M | 13.78M | 6.41M | 6.61M | 4.24M | 0.04M | 1.40M | 4.51M | 7.82M | 1.45M | 1.34M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.69M | 20.88M | 18.88M | 10.93M | 22.98M | 28.54M | 32.02M | 23.40M | 24.07M | 31.10M | 30.96M | 12.90M | 6.79M | 24.17M | 20.62M | 19.25M | 22.51M | 25.07M | 27.98M | 13.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.76M | 0.76M | 0.70M | 0.70M | 0.67M | 0.67M | 0.62M | 0.62M | 0.59M | 0.59M | 0.42M | 0.42M | 0.40M | 0.40M | 0.30M | 0.30M | 0.28M | 0.28M | 2.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.11M | -4.46M | -3.38M | -1.57M | -0.08M | 1.03M | 0.96M | 0.81M | 0.93M | 0.63M | 0.80M | 0.55M | 0.51M | 0.08M | 0.46M | 0.45M | 0.19M | 0.04M | 0.28M | -1.02M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.45M | 75.84M | 123.10M | 13.29M | 68.44M | 91.47M | 103.38M | 148.03M | 121.70M | -37.88M | 9.52M | -6.75M | 13.52M | -16.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 0.40M | 0.87M | 0.72M | 0.47M | 1.10M | 1.72M | 4.65M | 0.82M | 3.77M | 1.13M | 0.89M | 0.82M | 0.94M | 0.80M | 1.17M | 1.60M | 0.68M | 5.71M | 1.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.05M | 1.17M | -1.17M | 2.21M | -2.21M | 0.00M | | | -0.00M | | | | 29.79M | 4.58M | 0.52M | -5.04M | -0.05M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.17M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | 254.25M | 42.33M | -42.33M | 132.85M | -104.56M | 6.00M | 5.68M | 7.20M | 7.19M | 29.40M | 141.50M | -151.50M | 254.24M | 5.52M | 7.55M | 8.03M | 120.58M | 193.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.26M | 225.21M | -93.97M | -242.91M | -429.19M | -514.06M | -21.61M | -55.00M | -80.19M | 52.05M | -10.31M | 33.47M | -53.62M | -21.75M | -43.99M | 79.18M | 57.85M | 26.65M | 23.07M | 90.85M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.01M | 153.85M | 165.78M | 97.21M | -161.31M | -92.45M | -312.89M | -135.82M | -193.48M | 54.31M | -35.31M | -67.55M | -16.68M | 192.84M | -23.88M | 160.72M | -60.92M | 73.05M | 62.73M | -60.66M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | 0.05M | | 50.00M | 332.00M | 972.80M | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.77M | -7.24M | 9.06M | -4.29M | -7.44M | 1,762.24M | 34.90M | 100.00M | 15.00M | 1,304.71M | | -1319.71M | 106.50M | 200.00M | 160.90M | 69.00M | 134.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 332.00M | 972.80M | 34.90M | 50.00M | 15.00M | 1,304.71M | 118.00M | 138.03M | 225.10M | 201.20M | 286.10M | 187.00M | 134.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 20.64M | 1.49M | 2.65M | 0.52M | 0.00M | 0.02M | 2.63M | 1.75M | 2.57M | 0.03M | 6.12M | 4.41M | 7.53M | 4.36M | 0.84M | 4.61M | 0.02M | 0.04M | 0.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.17M | 7.38M | 7.37M | 7.38M | 7.37M | 7.37M | 7.72M | 7.71M | 7.71M | 7.68M | 8.03M | 7.98M | 7.92M | 7.86M | 8.16M | 8.19M | 8.15M | 8.15M | 8.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.66M | 123.71M | 163.65M | 85.42M | -176.45M | -101.21M | -314.14M | 229.50M | -136.98M | 28.97M | -16.18M | -81.69M | -29.06M | 59.39M | -35.10M | 33.13M | -74.92M | -60.32M | -63.46M | -69.77M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.62M | 369.81M | 88.55M | -146.57M | -582.67M | -586.73M | -303.73M | 197.89M | -193.10M | 112.12M | 4.47M | -35.33M | -75.89M | 61.81M | -58.47M | 131.56M | 5.44M | -8.61M | -12.40M | 35.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.42M | 20.48M | 18.01M | 10.20M | 22.51M | 27.43M | 30.30M | 18.74M | 23.24M | 27.33M | 29.83M | 12.01M | 5.97M | 23.23M | 19.82M | 18.08M | 20.92M | 24.39M | 22.28M | 12.67M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.62M | 369.81M | 88.55M | -146.57M | -582.67M | -586.73M | -303.73M | 197.89M | -193.10M | 112.12M | 4.47M | -35.33M | -75.89M | 61.81M | -58.47M | 131.56M | 5.44M | -8.61M | -12.40M | 35.05M |