|
Net Income (Quarter)
|
2.83M | 4.00M | 4.89M | 3.50M | 6.03M | 6.01M | 6.29M | 3.58M | 5.70M | 6.12M | 6.33M | 7.10M | 6.02M | 3.93M | 8.41M | 11.09M | 10.45M | 13.10M | 12.09M | 12.48M | 11.21M | 9.54M | 8.44M | 6.35M | -3.02M | 3.88M | 3.41M | 4.14M | 5.18M | 5.78M | 6.99M | 7.33M | 0.94M | 0.19M | -41.59M | 5.29M |
|
Share-based Compensation (Quarter)
|
0.28M | 0.25M | 0.26M | 0.25M | 0.58M | 0.33M | 0.35M | 0.34M | 0.48M | 0.38M | 0.42M | 0.40M | 0.56M | 0.52M | 0.53M | 0.51M | 0.69M | 0.57M | 0.57M | 0.56M | 0.64M | 0.89M | 0.43M | 0.07M | 0.37M | 0.12M | 0.39M | 0.39M | 0.44M | 0.46M | 0.46M | 0.46M | 0.00M | 0.24M | 0.49M | 0.49M |
|
Gains from Investment Securities (Quarter)
|
| | -0.01M | | 0.10M | | | -0.10M | | | 2.10M | -13.16M | | 0.09M | -0.09M | | | -2.26M | 0.10M | -2.17M | -0.37M | | 2.27M | -1.89M | 0.28M | -0.28M | | 4.46M | 0.09M | -0.06M | 11.83M | 1.73M | 0.15M | -0.13M | 9.20M | -9.21M |
|
Change in Loans (Quarter)
|
102.28M | 96.60M | 118.30M | 108.09M | 90.84M | 93.90M | 102.80M | 88.98M | 81.05M | 130.40M | 203.70M | 186.01M | 225.55M | 229.20M | 203.70M | 625.59M | 241.59M | 206.50M | 214.30M | 169.70M | 202.01M | 133.22M | 130.92M | 92.67M | 98.43M | 68.04M | 82.83M | 93.39M | 84.83M | 129.47M | 160.27M | 135.44M | 141.77M | 55.78M | 183.95M | 156.43M |
|
Cash from Operations (Quarter)
|
20.23M | -7.83M | 14.23M | -2.00M | 14.92M | 0.96M | 7.45M | 6.02M | -5.28M | -28.05M | -7.52M | -2.72M | -25.84M | 11.62M | -20.81M | 48.09M | 31.13M | 10.36M | 1.45M | 11.90M | 30.86M | 21.14M | 21.77M | 8.95M | 5.90M | -10.74M | 4.22M | 12.30M | 2.79M | 16.02M | 0.33M | -6.16M | 32.83M | -90.17M | 37.07M | 23.72M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | 0.18M | 0.18M | 0.18M | 0.20M | 0.15M | 0.21M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | 0.18M | 0.18M | 0.18M | 0.20M | 0.15M | 0.21M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
1.21M | 1.26M | 1.41M | | 1.43M | 1.52M | 1.31M | | 2.27M | 1.48M | 1.55M | | 1.64M | 1.87M | 2.18M | | 0.28M | 3.75M | 2.61M | | 2.33M | 2.28M | 2.14M | | 1.06M | 1.86M | 0.10M | | 1.87M | 1.98M | 2.18M | | 1.07M | 1.91M | 2.25M | |
|
Change in Accured Expenses (Quarter)
|
-1.74M | 2.63M | 0.64M | -0.98M | -0.92M | -0.55M | -0.45M | 1.84M | 1.57M | 2.91M | -2.18M | 3.70M | 0.31M | -2.15M | 2.94M | -6.08M | -2.01M | 4.00M | -1.61M | -1.29M | -8.00M | 2.83M | 0.09M | 1.31M | -2.09M | -0.54M | -0.96M | 0.43M | -1.50M | 0.19M | 4.04M | 2.62M | -2.14M | -4.29M | 2.56M | 0.27M |
|
Change in Net Loans (Quarter)
|
173.70M | 251.79M | 204.04M | 240.64M | 68.99M | 133.20M | 72.32M | 189.02M | 73.78M | 79.48M | 19.96M | 17.85M | 1.30M | 17.60M | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
0.18M | 0.18M | 0.45M | 0.70M | 0.45M | 0.46M | 0.26M | 1.06M | 1.56M | 1.29M | 0.73M | 0.52M | 4.86M | 5.72M | 7.99M | 6.99M | 5.70M | 8.01M | 8.76M | 7.42M | 9.81M | 2.83M | 1.73M | 3.15M | 2.70M | 0.43M | 1.84M | 0.40M | 0.94M | 0.56M | 0.60M | 0.49M | 0.18M | 0.65M | 0.11M | 0.29M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.03M | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
20.57M | 16.09M | 13.51M | 18.18M | 12.42M | -12.42M | | 62.51M | | 30.95M | 27.16M | -58.11M | 0.80M | 74.03M | 67.60M | 37.29M | 55.90M | 38.74M | -88.64M | 2.52M | 0.77M | 51.63M | -46.47M | 1.98M | 9.45M | 16.00M | -11.21M | 4.87M | 6.98M | 26.72M | 20.72M | 23.96M | 25.53M | -13.42M | 9.99M | 11.01M |
|
Cash from Investing Activities (Quarter)
|
-200.28M | -298.82M | -200.81M | -208.24M | -93.62M | -167.35M | -150.69M | -227.06M | -160.24M | -1.73M | -60.11M | -91.19M | 25.88M | -65.96M | 19.64M | -24.36M | 29.34M | -85.71M | 25.76M | 74.48M | 10.42M | -202.99M | -169.27M | -239.20M | -132.56M | -56.49M | -175.69M | -109.76M | -93.27M | -100.12M | -147.90M | -154.88M | -216.45M | -80.05M | 703.11M | -277.93M |
|
Other financing activities (Quarter)
|
-0.17M | 269.42M | 264.92M | -534.33M | 92.18M | -92.39M | | | 139.76M | -139.85M | 476.99M | 5.72M | -0.09M | 226.92M | -8.40M | -101.51M | -53.28M | 53.09M | 0.00M | -0.25M | | -0.18M | 13.86M | 248.60M | 178.74M | -178.85M | | -0.05M | -0.15M | 207.10M | 523.79M | -730.92M | 12.42M | 353.16M | -365.83M | -0.01M |
|
Long-Term Debt Issuances (Quarter)
|
192.00M | 195.00M | 60.00M | -447.00M | 55.00M | 85.00M | 85.00M | 150.00M | 165.00M | -129.58M | 449.58M | -449.58M | 110.00M | 110.00M | 110.00M | -320.24M | 110.00M | | -51.34M | | 110.00M | 110.00M | 235.00M | 160.00M | 110.00M | 110.00M | 195.00M | 60.00M | 110.00M | 210.00M | 110.00M | | 100.00M | 4.50M | | |
|
Long-Term Debt Repayments (Quarter)
|
92.00M | -92.00M | | 321.81M | 52.00M | -49.00M | | 257.00M | 195.00M | 190.00M | 110.00M | 110.00M | 110.00M | 110.00M | 110.00M | 110.00M | 110.00M | | | 330.00M | 110.00M | 160.00M | 110.00M | 135.00M | 110.00M | 110.00M | 195.00M | 60.00M | 150.00M | 210.00M | 170.00M | 220.00M | | 135.00M | 15.00M | |
|
Shares Issued (Quarter)
|
| | 51.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | 0.22M | 1.75M | 2.39M | 5.65M | | | | | | | | | 4.44M | 5.12M | 11.12M | 4.39M | 7.15M | 4.00M | 2.77M | 1.85M | 0.72M | 0.28M | | | | | | | 0.52M |
|
Dividends Paid - Common (Quarter)
|
0.39M | 0.39M | 0.51M | 0.39M | 0.51M | 0.50M | 0.61M | 0.61M | 0.61M | 0.60M | 0.59M | 0.61M | 0.58M | 0.59M | 0.59M | 0.58M | 0.60M | 0.60M | 0.60M | 0.61M | 0.60M | 0.57M | 0.56M | 0.58M | 0.55M | 0.54M | 0.53M | 0.53M | 0.52M | 0.53M | 0.53M | 0.50M | 0.52M | 0.53M | 0.52M | 0.52M |
|
Cash from Financing Activities (Quarter)
|
193.69M | 319.80M | 246.04M | 132.52M | 94.46M | 245.00M | 86.67M | 323.96M | 107.30M | 247.59M | 135.73M | 4.88M | 23.86M | 201.69M | -8.99M | -92.38M | -64.08M | -12.06M | 51.51M | -50.93M | 33.31M | -127.75M | 160.59M | 265.75M | 174.09M | 228.89M | 227.04M | -17.85M | 165.84M | -0.38M | 463.26M | -85.03M | 111.67M | 222.13M | -398.89M | -76.67M |
|
Change in Cash (Quarter)
|
13.65M | 13.14M | 59.46M | -77.72M | 15.77M | 78.61M | -56.57M | 102.92M | -58.22M | 217.80M | 68.10M | -89.04M | 23.91M | 147.35M | -10.17M | -68.65M | -3.60M | -87.41M | 78.72M | 35.45M | 74.59M | -309.60M | 13.10M | 35.50M | 47.42M | 161.66M | 55.57M | -115.31M | 75.37M | -84.48M | 315.69M | -246.07M | -71.96M | 51.91M | 341.30M | -330.88M |
|
Free Cash Flow (Quarter)
|
20.05M | -8.02M | 13.78M | -2.70M | 14.47M | 0.51M | 7.19M | 4.96M | -6.85M | -29.34M | -8.25M | -3.25M | -30.69M | 5.90M | -28.80M | 41.10M | 25.44M | 2.35M | -7.31M | 4.47M | 21.05M | 18.31M | 20.04M | 5.80M | 3.19M | -11.17M | 2.38M | 11.91M | 1.85M | 15.47M | -0.27M | -6.65M | 32.64M | -90.82M | 36.97M | 23.43M |
|
Net Cash Flow (Quarter)
|
13.65M | 13.14M | 59.46M | -77.72M | 15.77M | 78.61M | -56.57M | 102.92M | -58.22M | 217.80M | 68.10M | -89.04M | 23.91M | 147.35M | -10.17M | -68.65M | -3.60M | -87.41M | 78.72M | 35.45M | 74.59M | -309.60M | 13.10M | 35.50M | 47.42M | 161.66M | 55.57M | -115.31M | 75.37M | -84.48M | 315.69M | -246.07M | -71.96M | 51.91M | 341.30M | -330.88M |