|
Net Income (Quarter)
|
| | | | | | | | | | | | | 13.65M | 15.19M | 14.61M | 14.28M | 15.88M | 15.46M | 14.28M | 9.24M | 29.68M | 13.49M | 10.32M | 10.87M | 11.13M | 11.21M | 16.50M | 12.29M | 14.61M | 16.32M | 14.75M | 14.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 0.43M | 0.40M | 0.41M | 0.53M | 0.65M | 0.69M | 0.89M | 0.53M | 0.59M | 0.51M | 0.53M | 0.48M | 0.66M | 0.56M | 0.62M | 0.57M | 0.03M | 0.03M | 0.65M | 0.67M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | 0.68M | 0.17M | -0.28M | 2.62M | -0.21M | -0.32M | -0.73M | 0.05M | -0.20M | 0.28M | -0.03M | 0.09M | -1.03M | -0.99M | 0.89M | 0.18M | -0.91M | -0.61M | 0.32M | 0.43M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | 0.02M | 0.02M | | 0.02M | 0.02M | 0.03M | | 0.04M | 0.04M | 0.04M | | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | 0.21M | 0.01M | 0.52M | 0.20M | 1.63M | 1.60M | 0.88M | 1.38M | 1.36M | 0.05M | 0.34M | | | 0.09M | 0.63M | | | | 0.66M | 0.70M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | 13.77M | 15.94M | 19.41M | 1.19M | 13.88M | 18.85M | 17.42M | 1.15M | 8.68M | 1.15M | 22.85M | 1.18M | 1.18M | 21.75M | 24.48M | 1.09M | 20.91M | 1.08M | 21.41M | 1.03M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | -6.46M | 2.36M | 0.30M | -2.00M | 0.95M | 3.78M | -1.67M | -0.61M | 5.37M | -0.01M | 3.76M | -6.50M | 2.58M | -0.69M | 3.18M | -6.65M | 0.72M | 0.22M | 2.76M | -5.41M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | 434.67M | 374.13M | 270.58M | 288.28M | 203.81M | 166.97M | 3.23M | 86.89M | 194.98M | 85.02M | 67.59M | 69.96M | 84.79M | 80.77M | 60.64M | 73.39M | 72.13M | 75.03M | 67.88M | 57.71M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | 61.06M | 8.49M | 18.57M | 70.62M | 18.83M | 29.50M | 4.64M | 25.38M | 0.35M | 26.25M | 6.56M | 19.16M | 18.18M | 17.87M | 4.17M | 26.09M | 14.75M | 24.22M | 12.43M | 16.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | -1.15M | -1.12M | -1.11M | -1.06M | -1.01M | -1.01M | -0.98M | -0.99M | -0.99M | -0.75M | -0.65M | -0.59M | -0.75M | -0.75M | -0.75M | -0.74M | -0.73M | -0.72M | -0.52M | -0.56M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 1.61M | 1.61M | 1.60M | 1.71M | 1.80M | 1.77M | 1.69M | 1.70M | 1.54M | 1.54M | 1.63M | 1.62M | 1.63M | 1.66M | 1.60M | 1.48M | 1.46M | 1.42M | 1.46M | 1.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | -4.04M | 5.89M | -10.50M | 9.27M | 11.79M | 5.64M | -9.78M | -0.00M | 2.43M | 10.20M | -9.96M | 0.07M | 6.68M | -3.20M | -2.81M | -3.68M | 0.32M | 1.04M | -7.91M | 1.00M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | 60.94M | 126.01M | 9.41M | 16.66M | 126.84M | 109.33M | 58.63M | 41.63M | 191.06M | 15.18M | 22.33M | -1.03M | 83.60M | -55.34M | 19.05M | 21.82M | 24.06M | -42.79M | 92.71M | -40.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | 1.10M | 1.13M | 0.60M | 1.32M | 0.68M | 1.30M | 1.18M | 1.56M | 1.89M | 1.23M | -0.00M | 0.47M | 1.08M | 0.77M | 1.03M | 1.14M | 1.73M | 1.75M | 1.05M | 1.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | 0.68M | -0.58M | 1.35M | 0.04M | 1.71M | 0.13M | 0.17M | 0.64M | 0.25M | 0.12M | 0.40M | | 0.89M | -0.82M | 0.31M | 0.43M | 0.55M | 1.27M | 0.01M | 0.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.58M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | 28.63M | 23.00M | -94.98M | 17.62M | 30.70M | 12.45M | -60.77M | 10.81M | 42.02M | -20.90M | 208.18M | 311.36M | 8.70M | 8.71M | 9.18M | 10.66M | 8.87M | 18.16M | 412.11M | 314.41M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | -52.59M | -108.68M | 16.94M | -132.60M | -139.30M | -98.03M | -38.92M | -31.33M | -94.48M | -3.95M | -13.62M | 12.50M | -75.46M | 63.73M | -14.69M | -9.77M | -25.59M | 51.86M | -84.72M | 3.09M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | -0.52M | 108.94M | | -0.09M | -54.11M | 101.62M | | -0.05M | -0.34M | 12.42M | | | -93.97M | 171.64M | -0.01M | | -0.66M | 153.51M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | 25.00M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | -13.63M | -3.89M | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | 0.22M | | 0.26M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | 0.89M | 4.40M | 3.15M | 3.02M | 6.19M | 9.72M | 3.77M | | 2.55M | 9.31M | 5.90M | 0.04M | 0.30M | 1.00M | | 8.25M | 0.28M | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | 1.26M | 1.62M | 1.60M | 1.95M | 1.94M | 2.08M | 2.04M | 2.21M | 2.21M | 2.19M | 2.14M | 2.13M | 2.29M | 2.29M | 2.45M | 2.47M | 2.44M | 2.60M | 2.60M | 2.77M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | -37.93M | 43.84M | 123.71M | 103.77M | -32.45M | 22.81M | -60.80M | 99.07M | 61.71M | 34.54M | -15.21M | 10.12M | -16.65M | 91.56M | -101.56M | 160.90M | -54.95M | 88.47M | -10.32M | 150.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | -29.46M | -56.35M | 159.22M | 41.79M | -152.92M | -45.73M | -95.08M | 93.12M | -32.42M | 56.84M | -22.27M | 41.78M | -73.93M | 173.16M | -112.08M | 177.22M | -65.80M | 164.55M | -82.61M | 169.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | 59.96M | 7.37M | 17.97M | 69.30M | 18.15M | 28.20M | 3.47M | 23.82M | -1.54M | 25.02M | 6.56M | 18.69M | 17.10M | 17.10M | 3.14M | 24.96M | 13.02M | 22.46M | 11.39M | 14.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | -29.46M | -56.35M | 159.22M | 41.79M | -152.92M | -45.73M | -95.08M | 93.12M | -32.42M | 56.84M | -22.27M | 41.78M | -73.93M | 173.16M | -112.08M | 177.22M | -65.80M | 164.55M | -82.61M | 169.56M |