|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | 4.10M | 3.33M | 2.81M | 3.44M | 3.97M | 2.30M | 2.45M | 3.59M | 3.32M | 2.73M | 2.37M | 3.11M | 2.35M | 3.63M | 2.16M | 3.85M | 4.05M | 3.92M | 4.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.10M | 0.07M | 0.16M | 0.20M | 0.12M | 0.09M | 0.17M | 0.20M | 0.12M | 0.11M | 0.20M | 0.20M | 0.10M | 0.14M | 0.16M | 0.30M | 0.10M | 0.07M | 0.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | | | | 0.03M | 0.02M | 0.03M | 0.03M | 31.81M | 0.02M | 0.02M | 0.03M | 33.43M | 23.23M | 23.23M | 33.32M | 33.32M | 14.47M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | -0.58M | -0.89M | 0.04M | 0.04M | -0.09M | -0.06M | 0.15M | 0.15M | 0.06M | 0.19M | 0.19M | 0.19M | -0.15M | -0.01M | 21.00M | 28.71M | 0.16M | 0.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | | 0.70M | 1.00M | 0.80M | 0.70M | 0.60M | 1.00M | 0.80M | 0.70M | 0.60M | 0.80M | 0.60M | 0.60M | 0.50M | 1.20M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | -0.05M | -0.03M | -0.10M | 0.44M | 0.30M | 0.54M | -0.17M | 0.15M | 0.38M | 0.20M | -0.07M | 0.23M | 0.02M | 0.07M | 0.16M | 0.23M | 0.16M | 0.04M | 0.01M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.06M | 123.08M | 111.70M | 73.90M | 51.15M | 40.23M | 24.24M | 25.80M | 47.93M | 54.09M | 33.36M | 36.62M | 55.84M | 61.27M | 62.30M | 39.28M | 74.31M | 66.41M | 71.67M | 54.66M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 3.97M | 11.25M | -1.47M | 5.16M | 9.12M | 12.75M | -4.14M | 3.23M | 8.13M | 6.77M | 0.31M | -0.43M | 3.62M | 5.96M | 6.70M | -3.62M | 12.69M | 8.27M | -3.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.55M | -0.51M | 1.41M | -1.37M | 0.29M | 0.33M | 0.34M | -0.87M | 0.27M | -0.24M | 0.02M | 0.02M | 0.29M | -0.17M | 0.06M | 1.61M | 0.53M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.31M | 0.38M | 0.34M | 0.23M | 0.19M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.13M | 0.12M | 0.11M | 0.10M | 0.11M | 0.11M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.56M | 0.70M | 0.55M | 0.54M | 0.54M | 0.56M | 0.55M | 0.56M | 0.57M | 0.56M | 0.55M | 0.52M | 0.53M | 0.54M | 0.54M | 0.55M | 0.55M | 0.56M | 0.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | 0.63M | 3.31M | -6.69M | -1.17M | 6.22M | 7.50M | -5.82M | -0.48M | 2.59M | -1.01M | 0.22M | -0.75M | 0.77M | 0.37M | -1.15M | -0.68M | -1.75M | -0.01M | -0.18M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94M | -4.09M | -23.83M | 27.96M | 45.12M | 29.63M | 36.97M | 14.30M | 8.56M | 4.21M | 11.67M | -8.60M | 13.82M | 24.59M | 16.96M | 23.03M | 6.71M | 15.83M | 70.08M | 1.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 0.09M | 0.55M | 0.42M | 0.63M | 0.27M | 0.58M | 0.34M | 0.17M | 0.27M | 0.17M | 0.16M | 0.40M | 0.39M | 0.28M | 0.92M | 0.53M | 0.45M | 0.70M | 0.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.10M | 0.01M | 1.63M | -0.03M | 0.04M | 0.00M | 0.12M | 0.07M | 0.00M | 0.63M | 0.00M | | 0.71M | | | | 0.05M | 0.03M | 0.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.41M | | | | | | | | | | | | | 3.01M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.05M | 11.26M | -107.62M | 0.75M | 0.20M | 17.75M | -18.19M | 4.86M | -3.91M | | 63.68M | 4.17M | 4.94M | 0.45M | -13.27M | 6.12M | 24.01M | -13.31M | 6.90M | -1.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.78M | -34.53M | 5.92M | -43.34M | -67.98M | -21.68M | -32.68M | -9.36M | -4.64M | 3.67M | -7.05M | 11.70M | -7.97M | -18.59M | -14.09M | 9.17M | -1.95M | -12.21M | -63.10M | 2.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 170.50M | 166.50M | 290.00M | 183.50M | 110.50M | 17.50M | 5.00M | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 117.00M | 186.00M | 129.70M | 311.80M | 159.40M | 159.10M | 17.50M | 5.00M | | 1.00M | | | | 7.50M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | -4.33M | -5.45M | 3.71M | 11.74M | -11.02M | | 1.07M | 5.12M | -4.60M | -3.13M | -0.47M | 2.26M | 0.06M | -4.66M | 0.47M | 4.58M | -4.66M | -1.75M | 0.20M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.50M | 166.50M | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | 1.96M | 0.82M | 2.61M | 1.70M | 1.34M | 0.25M | 0.30M | 1.81M | -0.24M | 0.74M | 0.52M | 0.37M | -0.25M | 2.74M | 0.71M | 2.32M | 2.01M | 0.65M | 0.68M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.77M | 0.80M | 0.84M | 0.86M | 0.84M | 0.88M | 0.88M | 0.90M | 0.89M | 0.92M | 0.92M | 0.95M | 0.94M | 0.96M | 0.95M | 0.98M | 0.95M | 0.98M | 0.98M |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.18M | 13.58M | -5.67M | 25.29M | -37.62M | 10.92M | 19.81M | 7.31M | 0.79M | -13.74M | 4.19M | -8.37M | 3.79M | 42.34M | -15.29M | 63.34M | -20.11M | 5.08M | 41.35M | 55.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.04M | -16.98M | 11.50M | -19.51M | -100.44M | -1.63M | -0.12M | -6.19M | -0.63M | -1.94M | 3.92M | 3.64M | -4.62M | 27.36M | -23.42M | 79.22M | -25.68M | 5.56M | -13.48M | 54.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 3.88M | 10.70M | -1.88M | 4.53M | 8.86M | 12.17M | -4.48M | 3.05M | 7.86M | 6.60M | 0.15M | -0.83M | 3.23M | 5.67M | 5.78M | -4.15M | 12.24M | 7.57M | -3.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.04M | -16.98M | 11.50M | -19.51M | -100.44M | -1.63M | -0.12M | -6.19M | -0.63M | -1.94M | 3.92M | 3.64M | -4.62M | 27.36M | -23.42M | 79.22M | -25.68M | 5.56M | -13.48M | 54.75M |