|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.78M | 7.19M | 6.71M | 8.37M | 8.87M | -4.83M | 9.63M | 9.16M | 9.84M | 9.03M | 7.64M | 8.53M | 7.74M | -7.90M | 13.68M | 18.05M | 19.45M | 21.86M | 21.49M | 21.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.48M | 0.52M | 0.34M | 0.53M | 0.74M | 0.55M | 0.62M | 0.54M | 0.61M | 0.59M | 0.97M | 0.86M | 5.66M | 1.23M | 1.36M | 1.29M | 1.33M | 1.04M | 1.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -2.10M | -1.21M | -1.64M | 0.12M | 4.01M | -1.90M | -1.25M | 0.36M | 0.55M | 0.99M | -0.89M | 0.57M | 0.28M | 0.91M | -5.77M | -0.34M | -0.54M | 0.65M | -2.61M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.24M | 1.33M | -0.96M | | | -0.40M | 0.40M | 0.83M | 1.18M | -1.89M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | 0.09M | 4.11M | 2.80M | -1.11M | -0.03M | 2.51M | -1.29M | -1.52M | 0.65M | 0.60M | 1.14M | 1.61M | 9.83M | -1.97M | 0.58M | -4.22M | -4.31M | 2.52M | -1.04M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.92M | 49.55M | 44.68M | 32.75M | 22.47M | 12.34M | 9.74M | 9.22M | 5.34M | 4.82M | 4.07M | 13.26M | 7.92M | 11.21M | 11.68M | 12.81M | 16.99M | 11.70M | 18.92M | 12.87M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 10.38M | 10.60M | 6.64M | 18.65M | 12.47M | -1.57M | 5.41M | 16.24M | 8.35M | 13.70M | 12.67M | 6.43M | 7.50M | 8.36M | 10.95M | 24.48M | 22.82M | 16.49M | 25.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.12M | -0.25M | -0.07M | -0.47M | -0.78M | -0.57M | -0.44M | -0.54M | -0.56M | -0.51M | -0.45M | -0.39M | 6.36M | 7.00M | 7.10M | 4.85M | 5.65M | 5.79M | 5.46M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.32M | 1.29M | 1.21M | 1.16M | 1.16M | 1.08M | 1.06M | 1.05M | 1.08M | 1.15M | 1.07M | 1.06M | 3.66M | 3.90M | 4.24M | 3.65M | 3.73M | 3.65M | 3.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.65M | -1.67M | 1.50M | -1.73M | 6.06M | 6.04M | 0.51M | -12.52M | 3.62M | -1.07M | 4.32M | -3.09M | -0.71M | 10.20M | -2.23M | -10.80M | 1.28M | -1.63M | 0.34M | 0.74M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.97M | -6.17M | 40.11M | -0.05M | 39.26M | 70.22M | 63.18M | 56.06M | 27.10M | 32.52M | 29.62M | 6.18M | 44.90M | -22.25M | -48.56M | -61.26M | 50.67M | 43.36M | 36.80M | 38.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.34M | 0.36M | 0.23M | 0.24M | 0.33M | 0.09M | 0.25M | 1.26M | 0.27M | 0.52M | 0.06M | 0.04M | 0.36M | 1.12M | 2.31M | 0.79M | 0.51M | 0.62M | 0.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.65M | 0.87M | | | | | | 1.93M | 0.25M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | 0.26M | | 0.32M | | -0.14M | -0.01M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.32M | 8.56M | 9.54M | | | 28.25M | 11.13M | | 19.90M | 7.53M | 18.13M | 13.71M | 162.67M | -31.84M | 18.43M | 20.90M | 41.65M | 42.23M | 23.39M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.37M | 11.04M | -68.79M | -76.95M | -41.17M | -79.39M | -73.48M | -56.60M | -36.69M | -34.18M | -25.77M | -9.38M | -63.93M | 101.96M | 32.34M | 39.87M | -82.56M | -41.03M | -98.25M | -32.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.00M | 8.00M | -37.18M | 81.06M | -67.38M | 27.24M | -40.92M | 39.38M | 26.05M | -65.43M | 101.30M | 137.14M | 6.93M | -143.96M | 0.43M | 10.62M | -117.80M | 16.79M | 90.96M | -0.02M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | | | | | | | | | | | 115.00M | 95.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 55.83M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 1.23M | | | | | | 15.00M | | | | 120.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 4.72M | -4.29M | 1.32M | -0.34M | -3.22M | 100.87M | 13.04M | -23.97M | 24.24M | -27.96M | -20.19M | 2.53M | -0.64M | 3.93M | -2.73M | 42.92M | 55.35M | -57.46M | -48.27M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.38M | 0.09M | | 0.09M | 1.46M | 0.07M | | 0.07M | 1.74M | 0.08M | | 0.19M | 7.57M | 0.07M | | 0.09M | 4.16M | 0.07M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 0.80M | 4.17M | 9.89M | | 0.12M | 1.18M | 1.40M | | 0.01M | | | | | | 0.07M | 0.03M | 0.17M | 0.43M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 2.12M | 2.13M | 2.12M | 2.09M | 2.03M | 2.02M | 2.13M | 2.12M | 2.12M | 2.12M | 2.12M | 2.14M | 4.46M | 4.46M | 5.04M | 5.07M | 5.26M | 5.26M | 5.86M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.05M | -46.76M | -44.51M | 75.84M | -79.81M | 21.94M | 68.94M | 88.69M | -1.55M | 44.45M | -17.70M | 114.27M | 7.29M | -5.19M | -28.61M | -12.57M | -79.67M | 52.98M | 47.38M | 18.18M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.52M | -25.35M | -102.70M | 5.53M | -102.33M | -44.98M | -6.10M | 37.50M | -22.00M | 18.62M | -29.78M | 117.56M | -50.21M | 104.27M | 12.09M | 38.25M | -137.74M | 34.77M | -34.37M | 11.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 10.04M | 10.23M | 6.41M | 18.41M | 12.13M | -1.66M | 5.17M | 14.98M | 8.08M | 13.17M | 12.61M | 6.40M | 7.13M | 7.24M | 8.64M | 23.69M | 22.31M | 15.87M | 25.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.52M | -25.35M | -102.70M | 5.53M | -102.33M | -44.98M | -6.10M | 37.50M | -22.00M | 18.62M | -29.78M | 117.56M | -50.21M | 104.27M | 12.09M | 38.25M | -137.74M | 34.77M | -34.37M | 11.36M |