|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.43M | 16.76M | 16.00M | 17.09M | 17.87M | 19.36M | 20.91M | 17.75M | 16.37M | 14.68M | 9.85M | 12.13M | 12.55M | 12.88M | 13.27M | 14.28M | 15.04M | 16.26M | 19.70M | 16.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.15M | 0.15M | 0.15M | 0.26M | 0.31M | 0.31M | 0.31M | 0.34M | 0.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | -1.23M | 1.01M | 0.74M | 0.54M | 0.24M | 2.59M | 1.82M | 0.15M | 0.15M | 0.04M | 1.45M | -0.35M | -0.09M | 0.59M | 2.19M | 0.12M | 0.50M | 1.32M | -1.17M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.02M | | | | 0.04M | | | | | | | | 0.03M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | 4.97M | 2.38M | -7.26M | -1.42M | 0.15M | -0.37M | 1.69M | -1.87M | -0.20M | 0.20M | | -0.76M | -1.38M | -0.82M | 2.21M | -3.40M | 0.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.04M | | | | | 0.35M | 0.07M | 0.48M | | | 0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55M | -0.37M | -4.98M | -6.11M | 4.14M | 3.46M | 1.90M | 1.03M | -0.70M | -2.81M | 7.97M | -2.23M | 6.17M | 3.61M | 3.06M | -12.99M | 12.01M | -3.46M | 0.91M | -4.47M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | -0.73M | -0.26M | -0.20M | 1.83M | 0.21M | 0.56M | 0.20M | 0.07M | 1.67M | 0.26M | 0.78M | 0.19M | -0.15M | -1.31M | 0.81M | -0.04M | 0.59M | -0.73M | 0.85M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.98M | 16.39M | 11.26M | 10.98M | 22.02M | 22.82M | 22.81M | 18.78M | 15.67M | 11.87M | 17.82M | 9.90M | 18.72M | 16.49M | 14.34M | 1.28M | 27.05M | 12.80M | 16.47M | 11.82M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | -6.28M | -0.84M | -0.70M | -0.59M | 6.13M | -7.11M | 1.63M | -2.53M | -0.43M | -0.40M | -0.35M | -0.28M | -0.28M | -0.23M | 1.66M | 1.68M | -4.01M | 7.33M | -0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | 1.05M | 1.03M | 1.02M | 1.03M | 1.03M | 1.01M | 1.01M | 1.01M | 1.03M | 1.06M | 1.08M | 1.04M | 1.05M | 1.36M | 1.15M | 1.17M | 1.23M | 1.27M | 1.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.03M | 2.95M | -0.06M | -0.03M | 0.01M | 0.02M | 0.44M | -4.83M | 6.28M | 0.43M | 1.13M | 0.29M | -0.19M | 1.90M | -1.79M | -0.15M | 1.28M | -5.04M | 3.74M | 0.14M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.30M | -0.32M | -0.49M | -2.59M | -0.98M | -0.84M | -5.46M | 4.06M | 0.05M | 1.42M | -3.84M | -0.34M | 1.28M | -3.45M | 2.15M | 5.10M | -1.52M | -1.86M | -1.00M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.03M | 47.63M | 42.36M | 25.52M | 76.47M | 89.06M | 105.29M | 66.33M | 87.00M | 73.65M | 42.97M | 4.79M | 32.75M | 32.94M | 27.51M | 17.82M | 40.55M | 34.99M | 60.84M | 37.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.59M | 0.83M | 0.80M | 0.77M | 0.58M | 1.64M | 0.76M | 1.06M | 0.81M | 3.04M | 0.50M | 1.11M | 0.93M | 2.34M | 4.54M | 2.12M | 2.81M | 2.38M | 1.64M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.51M | 0.47M | -0.30M | 0.30M | 0.00M | 0.34M | -0.34M | 1.11M | -1.11M | 0.07M | | | 0.65M | | 0.53M | -0.53M | 0.53M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 3.50M | 6.13M | 5.00M | 5.05M | 5.00M | -12.91M | 0.31M | 5.00M | | -5.00M | 0.24M | 20.00M | 5.00M | -58.95M | 0.27M | 25.05M | 10.00M | -0.75M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.97M | -0.77M | -19.68M | -36.13M | -185.03M | -81.20M | -114.26M | -56.77M | -67.95M | -66.38M | -42.49M | 18.86M | -2.21M | -11.74M | -8.66M | 16.71M | -51.16M | -18.81M | -51.41M | -31.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.60M | 10.50M | 27.11M | 81.89M | 46.83M | -114.99M | -89.04M | 19.65M | 45.99M | -24.08M | 116.41M | 4.39M | -78.20M | -12.78M | 126.79M | 105.69M | -6.36M | -0.01M | 76.14M | 94.94M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.84M | -7.02M | 13.92M | 3.69M | -101.09M | -22.35M | -2.23M | 11.59M | -20.53M | -10.65M | -14.12M | 5.38M | -4.65M | 1.73M | -6.67M | -2.51M | 0.10M | 15.38M | 22.30M | -7.12M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | 0.10M | | | | 0.43M | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 1.61M | | 0.61M | 2.36M | 2.51M | 1.52M | | | | | | | | | | 5.33M | 11.54M | 21.26M | 23.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.57M | 6.57M | 6.57M | 6.73M | 6.73M | 6.70M | 6.84M | 6.86M | 6.80M | 6.85M | 6.88M | 6.85M | 6.85M | 6.85M | 6.86M | 6.85M | 6.84M | 6.82M | 7.11M | 6.76M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.40M | -5.07M | 34.56M | 78.24M | -63.35M | -146.54M | -99.21M | 24.38M | 18.66M | -41.58M | 95.42M | 2.93M | -90.08M | -17.90M | 113.17M | 96.33M | -18.44M | -12.03M | 69.82M | 57.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.41M | 10.55M | 26.13M | 53.08M | -226.36M | -204.92M | -190.66M | -13.62M | -33.63M | -96.10M | 70.74M | 31.68M | -73.57M | -13.15M | 118.85M | 114.33M | -42.55M | -18.04M | 34.87M | 37.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.23M | 15.80M | 10.43M | 10.18M | 21.25M | 22.24M | 21.18M | 18.02M | 14.61M | 11.05M | 14.78M | 9.39M | 17.61M | 15.56M | 11.99M | -3.27M | 24.93M | 9.99M | 14.09M | 10.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.41M | 10.55M | 26.13M | 53.08M | -226.36M | -204.92M | -190.66M | -13.62M | -33.63M | -96.10M | 70.74M | 31.68M | -73.57M | -13.15M | 118.85M | 114.33M | -42.55M | -18.04M | 34.87M | 37.68M |