|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 6.29M | 6.47M | 1.92M | 5.52M | 4.48M | 6.22M | 5.47M | 3.82M | 1.51M | 3.12M | -3.19M | 2.48M | 1.08M | 2.13M | 2.75M | 4.16M | 2.50M | 3.17M | 3.35M | 6.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.85M | 0.73M | 0.10M | | 0.50M | 0.59M | 0.30M | 0.55M | 0.40M | 0.21M | 0.42M | 0.52M | 0.34M | 0.42M | 0.51M | 0.69M | 0.55M | 0.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 0.35M | -0.28M | -0.77M | 0.01M | -2.32M | 2.76M | 0.11M | 0.31M | -0.64M | 0.48M | 1.90M | 1.61M | -2.82M | -1.98M | 6.31M | 0.22M | 0.03M | -0.08M | -0.94M | 0.59M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | 0.01M | 0.08M | 414.00 | 0.08M | 0.08M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.04M | 4.07M | 0.08M | 0.08M | 0.08M | 2.55M | -0.01M | 2.18M | -0.47M | 1.20M | -0.12M | 11.03M | -10.82M | 12.53M | | | 1.90M | -1.09M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 0.38M | 0.38M | | 0.19M | 0.19M | 0.18M | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | -3.28M | 0.96M | -0.85M | 1.62M | -0.52M | 1.54M | 1.00M | 0.56M | -0.80M | 0.18M | 4.56M | 1.68M | -3.30M | 1.45M | -0.31M | -0.31M | -0.97M | 2.70M | -3.13M | -0.71M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | 456.09M | 259.31M | 367.00M | 190.53M | 287.52M | -79.83M | 68.77M | 54.12M | 88.08M | 74.72M | 63.55M | 56.25M | 98.80M | 113.69M | 100.90M | 72.61M | 93.43M | 88.74M | 112.85M | 135.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 141.04M | 3.76M | 28.80M | -1.51M | 12.99M | 24.76M | 12.04M | 0.97M | -5.60M | 14.70M | 11.81M | -2.34M | -11.49M | 18.85M | -4.41M | 8.01M | -9.08M | 10.03M | -10.75M | 15.26M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.26M | 0.03M | 0.10M | 0.00M | | 0.00M | -0.01M | | -0.00M | -0.02M | -0.05M | 0.00M | -0.01M | -0.02M | -0.01M | 0.01M | 0.04M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.29M | 0.29M | 0.39M | 0.55M | 0.64M | 0.53M | 0.29M | 0.58M | 0.58M | 0.58M | 0.63M | 0.62M | 0.63M | 0.65M | 0.66M | 0.67M | 0.69M | 0.65M | 0.63M | 0.64M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 0.13M | 0.06M | 0.25M | -0.29M | -0.08M | -0.04M | -0.03M | -0.16M | 0.25M | 0.14M | 0.08M | -0.20M | 0.06M | -0.17M | -0.24M | -0.04M | -0.07M | 0.16M | -0.04M | 0.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 2.23M | -2.74M | -3.16M | 3.18M | -0.11M | -0.83M | -0.56M | 2.77M | 0.87M | -1.88M | -3.35M | 2.27M | -0.20M | -3.83M | 2.59M | 11.74M | 1.19M | -4.51M | 0.96M | 3.40M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 40.60M | | | | 2.95M | | 0.52M | 2.11M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.38M | 0.74M | 0.26M | 0.04M | 1.10M | 0.89M | 0.93M | 0.80M | 0.63M | 0.47M | 0.46M | 0.18M | 0.36M | 0.29M | 0.38M | 1.04M | 0.57M | 1.07M | 1.28M | 0.62M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | 32.00M | | -0.00M | | 3.03M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 5.20M | -4.51M | 9.87M | 3.22M | -0.09M | 2.87M | 3.05M | 1.51M | 2.19M | 2.02M | 1.53M | 1.91M | 2.03M | 2.55M | 2.25M | | 4.01M | 2.66M | -2.29M | 3.72M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -21.46M | -38.43M | 22.13M | 19.89M | -252.55M | -214.45M | -111.69M | -3.68M | -26.34M | -32.76M | -3.60M | 59.46M | -1.29M | 49.83M | -41.56M | 32.61M | -147.44M | -95.46M | -54.14M | -33.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.71M | 0.72M | 204.52M | 66.44M | 0.68M | 0.66M | 237.78M | -13.30M | -16.53M | 44.60M | 109.04M | 2.93M | -121.08M | 92.16M | 11.15M | 1.19M | 13.73M | 319.78M | -102.34M | 95.04M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.01M | | 70.00M | 227.43M | 379.99M | 578.90M | 398.74M | 328.82M | 175.96M | 56.31M | 257.42M | 128.71M | -202.42M | | 174.73M | | 12.33M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 40.00M | 505.92M | 650.40M | 231.38M | 381.12M | 309.85M | 41.17M | 185.03M | 257.42M | -207.42M | 5.00M | 62.60M | 112.13M | | 12.33M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.63M | 0.06M | 0.09M | 0.03M | | 0.12M | | 0.13M | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 0.00M | 0.48M | 0.30M | | 0.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -206.42M | 55.81M | 25.81M | 48.74M | -42.94M | 183.34M | 130.91M | 101.26M | 34.45M | -8.02M | -25.25M | -53.67M | 0.69M | -37.10M | 5.79M | -5.08M | 117.26M | 206.86M | -90.46M | 81.93M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -86.85M | 21.15M | 76.75M | 67.12M | -282.49M | -6.36M | 31.26M | 98.56M | 2.50M | -26.08M | -17.04M | 3.45M | -12.09M | 31.57M | -40.18M | 35.54M | -39.27M | 121.42M | -155.36M | 63.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 140.66M | 3.02M | 28.54M | -1.56M | 11.89M | 23.87M | 11.11M | 0.18M | -6.23M | 14.23M | 11.36M | -2.52M | -11.86M | 18.56M | -4.79M | 6.97M | -9.66M | 8.96M | -12.04M | 14.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -86.85M | 21.15M | 76.75M | 67.12M | -282.49M | -6.36M | 31.26M | 98.56M | 2.50M | -26.08M | -17.04M | 3.45M | -12.09M | 31.57M | -40.18M | 35.54M | -39.27M | 121.42M | -155.36M | 63.77M |