|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.48M | 8.53M | 9.10M | 16.41M | 9.63M | 9.35M | 9.97M | 9.14M | 7.58M | 9.43M | 6.75M | 3.63M | 3.47M | 3.28M | -4.34M | 6.09M | 15.01M | 16.96M | 15.25M | 11.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.18M | 0.21M | 0.07M | -0.03M | 0.12M | 0.22M | 0.22M | 0.21M | 0.16M | 0.26M | 0.26M | 0.06M | 0.29M | 0.32M | 0.12M | -0.19M | 0.03M | 0.03M | 0.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | -0.17M | 0.00M | | | | 0.18M | 0.42M | 0.38M | 0.28M | -0.17M | -0.26M | -2.13M | -1.09M | 1.88M | 0.57M | | 2.27M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.03M | 0.02M | -5.47M | 0.02M | 0.02M | 0.02M | 2.60M | 0.01M | 0.01M | 0.01M | -0.08M | -0.01M | 0.01M | -0.00M | | 0.02M | 0.02M | -0.61M | -6.43M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.36M | 0.44M | 0.25M | 0.69M | 0.08M | 0.78M | 1.63M | -0.04M | -0.27M | 1.36M | -0.04M | 0.83M | -0.24M | -2.79M | -2.35M | 0.80M | -0.58M | 1.14M | 0.64M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 5.48M | 7.71M | 6.57M | 4.07M | -0.87M | 2.74M | 6.72M | 1.25M | 1.25M | 1.00M | 0.37M | 0.25M | 1.15M | 0.61M | 1.28M | 0.44M | 1.07M | 3.39M | 3.93M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.65M | 1.35M | 12.64M | 15.13M | 9.14M | 9.60M | 11.49M | 12.13M | 4.55M | 13.01M | 6.75M | 8.95M | 3.23M | 1.74M | 21.90M | 7.86M | 9.07M | 13.89M | 15.22M | 16.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | 0.12M | 0.12M | 1.37M | 0.10M | 0.10M | 0.10M | 1.73M | 0.03M | 0.03M | 0.03M | -1.46M | 0.14M | 0.14M | 1.67M | 0.01M | 0.73M | 1.20M | -1.32M | 0.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | 3.24M | 2.02M | -4.14M | -0.95M | -0.02M | -0.35M | 0.02M | -0.15M | -0.23M | -0.11M | -0.20M | -0.16M | -0.21M | -0.07M | 1.72M | 0.28M | 0.03M | -0.17M | -0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.67M | 0.53M | 0.82M | 0.66M | 0.33M | 1.06M | 1.04M | 0.70M | 0.70M | 0.65M | 0.75M | 0.75M | 0.73M | 0.90M | 0.97M | 0.80M | 0.81M | 0.82M | 0.87M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -3.64M | 2.15M | 2.98M | 1.39M | -0.53M | -3.04M | 2.13M | -4.20M | 8.00M | 0.08M | 0.99M | 0.80M | 1.10M | -1.32M | -2.81M | -0.06M | -6.18M | -2.63M | 10.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.29M | 2.85M | 1.22M | 1.28M | 1.60M | 2.51M | 2.44M | 2.51M | 1.97M | 1.22M | 0.23M | 0.22M | 0.40M | 4.31M | -2.35M | 0.50M | 5.39M | 2.19M | 2.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.13M | -0.58M | 0.82M | 0.01M | 0.96M | | -0.00M | 0.01M | | 0.12M | | | | 0.11M | 1.65M | 3.70M | -3.67M | | 7.37M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.88M | 6.62M | 20.61M | -37.23M | 12.90M | -10.35M | 1.64M | 37.00M | 2.79M | 16.94M | -14.88M | 1.37M | 1.88M | 9.01M | 16.13M | 31.00M | 29.61M | 29.18M | 29.09M | -81.85M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.12M | -52.48M | -124.85M | -214.65M | -145.39M | -175.30M | -40.81M | -106.32M | -14.24M | -8.67M | -25.14M | 22.30M | -5.30M | -3.87M | 281.55M | 113.96M | 40.66M | -5.89M | -40.47M | -18.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.30M | 61.35M | 229.15M | 122.48M | 1.47M | -53.58M | 212.86M | -77.54M | 189.37M | -6.49M | 135.60M | -86.05M | -75.10M | -138.98M | 145.07M | -230.81M | -90.94M | -29.79M | 2.29M | 144.26M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | | | | | | | | 33.82M | 27.13M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 10.51M | 0.52M | 0.52M | 0.53M | 0.54M | 0.54M | 0.55M | 0.56M | | 23.89M | -23.89M | | | | 12.97M | 10.32M | 0.33M | 0.33M | 29.91M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | -51.98M | | | | | -114.47M | 100.23M | -97.65M | 2.25M | 7.49M | -9.43M | 2.67M | 83.99M | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 2.67M | 2.74M | 2.73M | 2.80M | 2.80M | 2.87M | 2.86M | 2.94M | 2.93M | 2.91M | 2.89M | 2.89M | 2.89M | 6.15M | 6.15M | 6.16M | 6.16M | 6.16M | 6.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.60M | -4.13M | 224.74M | 118.87M | -2.18M | 71.93M | 94.60M | 19.05M | 112.40M | -8.24M | 136.25M | -98.41M | -75.32M | -57.88M | -67.94M | -271.44M | -108.48M | 90.64M | 29.43M | 91.71M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.13M | -55.27M | 112.54M | -80.65M | -138.43M | -93.77M | 65.28M | -75.14M | 102.72M | -3.90M | 117.85M | -67.17M | -77.40M | -60.01M | 235.51M | -149.62M | -58.75M | 98.64M | 4.18M | 89.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.13M | 1.05M | 9.79M | 13.91M | 7.85M | 8.01M | 8.98M | 9.69M | 2.04M | 11.04M | 5.52M | 8.72M | 3.01M | 1.34M | 17.58M | 10.21M | 8.57M | 8.50M | 13.03M | 13.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.13M | -55.27M | 112.54M | -80.65M | -138.43M | -93.77M | 65.28M | -75.14M | 102.72M | -3.90M | 117.85M | -67.17M | -77.40M | -60.01M | 235.51M | -149.62M | -58.75M | 98.64M | 4.18M | 89.06M |