|
Net Income (Quarter)
|
2.70M | 3.32M | 6.53M | 6.14M | 6.28M | 8.41M | 9.59M | 9.16M | 9.64M | 9.83M | 10.94M | 10.95M | 10.35M | 18.64M | 13.61M | 12.38M | 10.67M | 13.58M | 18.13M | 18.09M | 18.24M | 18.28M | 16.30M | 24.16M | 23.98M | 18.51M | 27.60M | -8.90M | 22.59M | 17.16M | 30.66M | 27.79M | 29.27M | 32.52M | 34.48M | 32.59M | 36.03M | 41.73M | 40.32M |
|
Share-based Compensation (Quarter)
|
0.41M | 0.36M | 0.35M | 0.48M | 0.38M | 0.54M | 0.95M | 1.19M | 1.22M | 1.09M | 1.30M | 1.29M | 1.11M | 1.39M | 1.14M | 1.40M | 1.30M | 1.66M | 1.26M | 1.48M | 1.34M | 2.06M | 2.08M | 1.80M | 2.15M | 1.33M | 1.73M | 1.42M | 2.01M | 1.40M | 1.61M | 1.38M | 2.21M | 1.52M | 1.52M | 1.46M | 2.12M | 1.69M | 2.06M |
|
Deferred Taxes (Quarter)
|
-0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.04M | 0.10M | 0.45M | -2.46M | -0.01M | 0.77M | 1.30M | -0.04M | -3.40M | 0.97M | 0.15M | 0.49M | 0.46M | 7.57M | 0.29M | 5.96M | 0.53M | -0.75M | 0.22M | 0.55M | 0.71M | 4.19M | 9.72M | 10.95M | 1.60M | -0.05M | 22.45M | -38.47M | -0.32M | 0.03M | 0.53M | 0.23M | 0.62M | 1.18M | 0.51M | 1.42M | -0.20M | 1.29M | -3.34M |
|
Change in Interest Receivables (Quarter)
|
-0.26M | 0.65M | -1.57M | 0.88M | 0.38M | -2.11M | 1.49M | 5.60M | 0.98M | 2.24M | 1.73M | -4.29M | 1.75M | 4.85M | -1.57M | -2.07M | 5.57M | 3.76M | -14.11M | -2.21M | -9.72M | 11.72M | 3.81M | -6.79M | -1.33M | 0.39M | 7.65M | 2.33M | 1.52M | -0.58M | 2.08M | -3.03M | 0.19M | -1.18M | -7.72M | -0.02M | 1.77M | 0.51M | 2.94M |
|
Change in Loans (Quarter)
|
29.13M | 59.88M | 90.95M | 75.74M | 39.27M | 55.10M | 70.36M | 58.15M | 47.40M | 68.12M | 68.80M | 57.42M | 37.34M | 83.42M | 135.02M | 169.75M | 103.95M | 291.24M | 268.28M | 191.14M | 222.41M | 144.81M | 147.17M | 86.48M | 63.56M | 38.06M | 20.20M | 17.79M | 46.33M | 44.87M | 38.91M | 29.26M | 60.05M | 80.20M | 83.61M | 39.33M | 67.08M | 99.38M | 98.61M |
|
Cash from Operations (Quarter)
|
2.04M | 3.51M | 6.24M | 13.02M | 6.90M | 8.53M | 14.53M | 10.76M | 8.06M | 11.96M | 20.54M | 10.44M | 10.30M | 8.82M | 17.39M | 21.63M | 12.16M | 8.03M | 44.08M | 14.63M | 38.21M | 4.80M | 45.39M | 21.94M | 27.40M | 38.01M | 30.05M | 15.54M | 32.83M | 21.84M | 37.77M | 23.38M | 37.34M | 39.65M | 33.38M | 41.79M | 38.91M | 45.86M | 26.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.50M | 2.67M | 1.06M | 0.91M | 1.60M | 2.08M | 3.36M | 0.03M | 1.74M | 1.38M | 1.52M | 1.64M | 1.11M | 2.09M | 2.07M | 2.05M | 2.16M | 2.80M | 2.61M | 3.12M | 2.72M | 2.48M | 4.56M | 6.77M | 5.04M | 5.19M | 4.94M | 4.20M | 5.08M | 3.89M | 5.24M | 4.80M | 4.45M | 4.36M | 3.35M | 3.86M | 3.52M | 3.60M | 4.01M |
|
Change in Net Loans (Quarter)
|
11.11M | -17.93M | -8.77M | 12.78M | 44.80M | 39.59M | 42.11M | 34.12M | 11.31M | 26.14M | 13.24M | 20.93M | 21.73M | 12.73M | 39.67M | -16.98M | 32.24M | 213.51M | | | | | 86.83M | 64.67M | 294.48M | 177.86M | 194.90M | 41.76M | -2.54M | 15.82M | 113.76M | 42.19M | 130.27M | 26.64M | 68.65M | 118.28M | 92.44M | 34.77M | -38.77M |
|
Capital Expenditures (Quarter)
|
0.93M | 2.07M | 0.80M | 0.25M | -0.34M | 2.24M | 1.06M | -0.94M | 0.40M | 0.41M | 2.16M | 1.29M | 2.37M | 0.77M | 0.39M | 0.86M | 4.96M | 1.28M | 3.47M | 1.08M | 0.48M | 3.21M | 5.90M | 1.95M | 4.22M | 1.79M | 4.27M | 5.65M | 6.92M | 2.54M | 3.46M | 3.33M | 2.95M | 4.93M | 5.72M | 0.46M | 0.54M | -0.00M | 3.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.03M | 0.29M | 1.35M | 0.34M | 0.22M | 2.57M | 0.62M | -1.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
0.21M | | | | | | | | | | | | | | | -7.33M | | | | | | | -27.07M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 147.83M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
5.38M | 8.95M | 8.63M | 12.68M | 11.13M | 13.87M | -18.48M | 41.05M | | 27.66M | 12.64M | -35.02M | 10.64M | 12.42M | 15.07M | -20.98M | | | | | 0.08M | -0.08M | 27.00M | 3.40M | | 0.61M | 9.12M | 2.92M | 15.97M | 0.06M | 6.15M | 39.01M | -35.29M | 2.16M | -0.90M | 15.68M | 23.08M | -29.34M | 97.74M |
|
Cash from Investing Activities (Quarter)
|
-12.54M | 99.57M | -13.26M | -22.33M | -74.74M | -6.01M | -36.26M | -33.94M | -15.33M | -27.24M | -25.73M | -8.78M | -24.51M | 3.93M | -56.43M | 13.85M | -97.20M | -201.92M | -19.24M | 109.66M | -82.17M | 24.58M | -637.65M | 70.92M | -283.13M | -169.63M | -134.52M | 488.80M | 92.69M | 88.71M | -78.73M | -49.02M | -127.70M | -40.96M | -70.75M | -138.20M | -99.83M | -38.11M | 45.39M |
|
Other financing activities (Quarter)
|
25.05M | -9.57M | -15.22M | | -23.71M | 23.90M | 21.87M | -21.87M | 294.11M | -309.55M | 66.62M | -51.17M | -75.65M | -1.85M | 47.81M | 29.85M | 69.14M | 514.47M | 33.76M | 197.72M | -9.71M | 38.52M | -198.91M | -229.86M | 56.72M | 241.57M | -215.95M | -250.22M | 270.07M | -16.22M | 15.41M | -32.07M | 75.35M | 18.92M | 143.69M | 168.51M | -30.52M | 69.79M | 119.31M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | 20.00M | | | | | | | | | | 20.00M | 347.84M | | 0.00M | | 5.00M | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
0.07M | 51.45M | 5.00M | | | | 0.19M | 5.06M | 1.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 20.06M | 67.04M | 5.00M | 12.86M | 14.17M | 352.06M | 10.00M | 4.00M | 145.40M | 10.00M | 10.00M | | | 28.00M | | | 31.00M | 4.01M | | 1.16M | | 5.00M | 22.40M | | |
|
Short-Term Debt issuances (Quarter)
|
| | -11.17M | | 6.00M | | | -12.90M | | | | | | | | | 75.00M | | | | | | | | | | 37.00M | -267.00M | | -50.00M | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 267.00M | | 50.00M | | | | | | | | | |
|
Shares Issued (Quarter)
|
0.14M | 0.09M | 1.27M | 0.40M | 0.81M | 0.25M | 0.00M | 2.97M | 0.48M | 0.48M | 0.26M | 0.58M | 0.15M | 0.14M | 4.10M | 4.36M | 0.85M | -0.52M | 0.15M | 1.57M | 1.16M | -0.93M | 1.99M | 0.17M | 0.20M | 1.71M | 0.45M | 0.19M | 0.41M | -0.00M | 9.93M | 1.27M | 0.26M | 7.62M | -8.56M | -0.66M | 6.50M | 3.00M | 0.71M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | 5.68M | 13.11M | 0.94M | 8.73M | 15.20M | 0.00M | 13.75M | 13.14M | 4.62M | 12.52M | 28.14M | 54.43M | 6.28M | | 0.79M | | 1.52M | | | | | | 10.14M | 26.05M | 29.99M | 20.52M | |
|
Dividends Paid - Common (Quarter)
|
0.03M | 0.11M | 0.49M | -0.63M | | | | | 0.10M | 0.05M | 0.05M | 0.08M | | 0.19M | 0.09M | 0.09M | 0.08M | 0.05M | 0.05M | 0.04M | | | | | | | | | 3.70M | 3.70M | 3.72M | 3.76M | 4.20M | 4.24M | 4.35M | 4.30M | 4.86M | 4.73M | 4.78M |
|
Cash from Financing Activities (Quarter)
|
25.06M | -99.40M | 9.53M | 34.05M | -16.98M | 64.85M | 6.19M | 82.01M | 285.36M | -313.67M | 62.28M | 86.71M | -80.55M | -12.59M | 28.08M | 2.60M | 144.94M | 774.62M | 6.04M | -175.00M | -23.05M | 27.17M | -163.06M | -292.23M | 40.83M | 388.89M | -179.09M | -544.88M | 265.51M | -69.87M | -13.49M | -38.36M | 71.47M | 20.77M | 145.43M | 132.54M | -88.62M | 43.56M | 113.91M |
|
Change in Cash (Quarter)
|
14.56M | 3.68M | 2.51M | 24.73M | -84.82M | 67.36M | -15.54M | 58.83M | 278.08M | -328.95M | 57.09M | 88.37M | -94.77M | 0.16M | -10.95M | 38.09M | 59.90M | 580.72M | 30.88M | -50.70M | -67.00M | 56.55M | -755.31M | -199.37M | -214.91M | 257.26M | -283.56M | -40.54M | 391.03M | 40.67M | -54.45M | -64.01M | -18.89M | 19.45M | 108.06M | 36.13M | -149.54M | 51.32M | 186.28M |
|
Free Cash Flow (Quarter)
|
1.11M | 1.44M | 5.44M | 12.77M | 7.24M | 6.29M | 13.47M | 11.70M | 7.66M | 11.55M | 18.38M | 9.15M | 7.93M | 8.05M | 17.00M | 20.77M | 7.20M | 6.75M | 40.61M | 13.54M | 37.73M | 1.59M | 39.49M | 19.99M | 23.18M | 36.22M | 25.78M | 9.90M | 25.91M | 19.30M | 34.31M | 20.06M | 34.39M | 34.72M | 27.67M | 41.33M | 38.36M | 45.87M | 23.89M |
|
Net Cash Flow (Quarter)
|
14.56M | 3.68M | 2.51M | 24.73M | -84.82M | 67.36M | -15.54M | 58.83M | 278.08M | -328.95M | 57.09M | 88.37M | -94.77M | 0.16M | -10.95M | 38.09M | 59.90M | 580.72M | 30.88M | -50.70M | -67.00M | 56.55M | -755.31M | -199.37M | -214.91M | 257.26M | -283.56M | -40.54M | 391.03M | 40.67M | -54.45M | -64.01M | -18.89M | 19.45M | 108.06M | 36.13M | -149.54M | 51.32M | 186.28M |