|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | 8.88M | 8.11M | 7.23M | 4.79M | 10.12M | 8.60M | 4.83M | 5.58M | 8.37M | 6.61M | 8.20M | 9.02M | 8.82M | 10.93M | 13.32M | 11.78M | 27.07M | 12.44M | 13.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.19M | -0.19M | 0.57M | 0.56M | 0.14M | 0.28M | | 0.51M | 0.21M | 0.08M | 0.40M | 0.22M | 0.23M | -0.23M | | 1.73M | 6.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | | | | -2.11M | | | | | | | | | | | | | -1.73M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -341.23M | 1.46M | 0.55M | 171.17M | 182.57M | -354.34M | 0.32M | 55.58M | -54.21M | 265.80M | 112.38M | 74.46M | 113.42M | 203.03M | -390.71M | 0.85M | 336.00M | -333.94M | 0.86M | 0.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.30M | -0.70M | 0.32M | 0.95M | 0.38M | 1.44M | 0.94M | -0.35M | 2.67M | -1.24M | 1.30M | -0.21M | -0.14M | -1.41M | 1.89M | -0.81M | 0.28M | -0.31M | 1.66M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.87M | 5.47M | 38.07M | 19.84M | -4.54M | 25.53M | 37.23M | 4.35M | -26.87M | 11.41M | 49.89M | -5.54M | -38.50M | -0.20M | 35.52M | 16.54M | -4.42M | 92.67M | 34.54M | 27.22M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 1.09M | -1.40M | -0.17M | 0.76M | -1.08M | -0.13M | 0.29M | -0.54M | 1.12M | -1.35M | -0.11M | -0.12M | -0.08M | -0.06M | -0.05M | -0.01M | 0.01M | 0.08M | 0.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.84M | 0.80M | 0.80M | 0.79M | 0.78M | 0.78M | 0.79M | 0.79M | 0.85M | 0.86M | 0.90M | 0.92M | 0.90M | 0.90M | 0.90M | 0.89M | 0.88M | 0.87M | 0.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 0.18M | -5.18M | -7.88M | 1.87M | 0.89M | 1.42M | -6.72M | 2.05M | 5.79M | 6.06M | -3.23M | -5.16M | 1.57M | 1.27M | 1.42M | -0.30M | -2.80M | 1.62M | -12.17M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 7.62M | -13.13M | 38.40M | -30.11M | 2.94M | 1.78M | 1.20M | 0.68M | 12.71M | 2.26M | 0.86M | -11.98M | -2.16M | 2.61M | 21.46M | 13.62M | -1.06M | -6.42M | 3.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.91M | -1.81M | 1.05M | -1.04M | | 3.78M | 1.13M | -1.04M | 0.01M | 6.06M | 1.04M | 0.89M | 0.13M | -1.44M | 0.21M | 0.32M | 2.73M | 2.22M | 2.89M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 1.55M | 0.38M | | | | 5.22M | | | 0.93M | 0.15M | 0.39M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.66M | -0.14M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.97M | 134.35M | | 2.00M | 5.00M | 6.42M | 13.29M | 2.06M | 20.19M | -35.53M | 45.64M | 20.18M | 59.80M | 95.53M | | 80.43M | 42.74M | -113.18M | 56.69M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.70M | -7.94M | 0.89M | -45.82M | -173.00M | -56.55M | -130.21M | -28.70M | -126.63M | -55.39M | -44.20M | 22.60M | -44.20M | -79.09M | -96.93M | -98.10M | 2.63M | -64.91M | -63.05M | -75.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.12M | 150.10M | 125.09M | -78.56M | -7.68M | 103.94M | -52.12M | -90.94M | 6.04M | 125.62M | 57.12M | -50.97M | 29.72M | 161.76M | 54.62M | 97.79M | 31.19M | 97.29M | -93.43M | 60.72M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 50.69M | -1.11M | 145.23M | -0.11M | 30.39M | -30.61M | 697.87M | -9.91M | 49.89M | -50.11M | 573.04M | -0.11M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 0.16M | | | | 0.59M | | | | | | | | | | -0.00M | | | 0.48M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | 2.33M | 2.44M | 2.45M | 2.34M | 2.83M | 2.98M | 3.42M | 3.39M | 3.34M | 3.45M | 3.35M | 3.35M | 3.41M | 3.68M | 3.53M | 3.54M | 3.54M | 3.90M | 3.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.73M | 147.87M | 114.59M | -87.04M | -18.35M | 101.01M | -54.59M | -95.79M | 51.04M | 118.46M | 1.61M | -55.22M | 56.76M | 127.74M | 21.27M | 84.34M | 77.55M | 43.65M | -38.28M | 57.53M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.29M | 145.39M | 153.55M | -113.02M | -195.88M | 70.00M | -147.57M | -120.14M | -102.46M | 74.48M | 7.30M | -38.17M | -25.94M | 48.45M | -40.14M | 2.79M | 75.76M | 71.41M | -66.79M | 9.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 3.57M | 39.88M | 18.80M | -3.50M | 25.53M | 33.45M | 3.22M | -25.83M | 11.39M | 43.82M | -6.58M | -39.39M | -0.33M | 36.96M | 16.33M | -4.73M | 89.95M | 32.32M | 24.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.29M | 145.39M | 153.55M | -113.02M | -195.88M | 70.00M | -147.57M | -120.14M | -102.46M | 74.48M | 7.30M | -38.17M | -25.94M | 48.45M | -40.14M | 2.79M | 75.76M | 71.41M | -66.79M | 9.03M |