|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.14M | 13.34M | 15.06M | 11.37M | 14.14M | 15.18M | 12.32M | 13.86M | 12.42M | 11.48M | 9.21M | 12.78M | 16.19M | 12.71M | 29.90M | 16.40M | 19.14M | 17.87M | 42.09M | 22.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.28M | 0.44M | 0.39M | 5.22M | 5.02M | 0.45M | 0.22M | 0.89M | 3.81M | -0.25M | 0.18M | 1.49M | 2.39M | 0.29M | 0.28M | 0.01M | 0.71M | 0.31M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | -0.32M | 0.12M | -0.08M | -1.11M | -0.72M | -0.14M | -0.04M | -0.42M | -0.20M | -1.36M | -0.12M | -0.02M | -0.79M | 0.38M | -0.39M | -0.63M | -0.41M | 1.02M | -0.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.48M | 47.60M | 49.15M | 55.90M | 31.58M | 17.63M | -103.49M | 20.73M | 23.44M | 20.92M | -64.06M | 12.76M | 16.12M | -33.61M | 12.05M | 13.71M | 21.32M | -33.53M | 73.52M | 22.33M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.08M | 7.82M | -5.36M | 7.43M | 6.93M | 6.98M | -1.16M | 8.78M | 10.42M | 10.31M | 7.60M | 4.22M | 2.01M | 6.03M | -6.94M | 6.08M | 0.80M | 10.27M | -2.92M | 3.38M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.34M | -0.56M | 1.25M | 0.64M | 0.33M | 1.53M | 0.53M | -0.78M | 2.37M | 1.68M | 1.42M | -0.81M | -0.05M | 1.16M | 0.47M | 1.45M | -0.94M | 1.09M | 0.02M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.22M | 21.16M | 8.44M | 18.81M | 21.07M | 22.17M | 11.16M | 22.63M | 22.85M | 21.79M | 18.84M | 17.00M | 18.20M | 18.75M | 8.04M | 22.47M | 19.94M | 28.14M | 19.40M | 25.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.28M | | | 0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.10M | -0.91M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | -0.30M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.12M | 0.11M | 0.10M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 2.65M | -7.38M | 4.36M | -1.42M | -2.85M | 1.42M | 3.41M | 6.30M | 7.61M | -15.32M | 6.53M | -5.52M | 5.65M | -7.60M | -0.34M | 7.99M | 2.40M | -8.12M | -2.63M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.59M | | | | 49.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 6.01M | 1.25M | 0.81M | 0.59M | -0.90M | 4.52M | 0.87M | 1.23M | 0.92M | 1.62M | 0.70M | 1.19M | 0.73M | 0.88M | 0.87M | 1.10M | 0.72M | 1.02M | 1.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.02M | -0.17M | 0.03M | | 0.23M | 1.50M | | | | 0.05M | 0.03M | 0.01M | -0.03M | 0.07M | 0.01M | 0.04M | 0.01M | -0.02M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.54M | 46.77M | 29.48M | 32.42M | -32.42M | 12.07M | 30.66M | 14.36M | 12.35M | -26.67M | 32.70M | 11.86M | 33.98M | 41.42M | -25.41M | 33.52M | -15.64M | 33.90M | 16.36M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -197.59M | -103.94M | -167.20M | -196.06M | -218.84M | -199.33M | -144.68M | -104.44M | -125.53M | -101.32M | -76.43M | -74.46M | -143.61M | -168.21M | -134.93M | -81.91M | -146.67M | -70.06M | -52.42M | -123.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.33M | 0.29M | 0.06M | -0.02M | | 0.60M | 0.07M | 0.33M | 12.57M | -11.93M | 6.41M | | -6.32M | 0.49M | 0.05M | 0.03M | -0.02M | 0.59M | 0.10M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.27M | 0.36M | 0.37M | 0.17M | 0.44M | 0.17M | 0.19M | 0.40M | 0.39M | 0.21M | 0.10M | 0.12M | 0.21M | 0.19M | 0.13M | 0.19M | 0.18M | 0.18M | 0.17M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.31M | -0.00M | 8.40M | 3.96M | 8.52M | 0.00M | 8.61M | | 8.70M | -12.98M | 8.78M | | -2.95M | -0.00M | 3.44M | 8.47M | -3.58M | | 5.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.16M | 143.02M | 178.61M | 136.49M | 20.87M | 36.97M | 142.74M | 153.32M | 114.04M | 23.90M | 178.19M | 78.45M | 41.45M | 211.56M | 122.73M | 134.49M | 49.40M | 175.60M | 21.38M | 88.52M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.20M | 60.24M | 19.85M | -40.76M | -176.89M | -140.20M | 9.22M | 71.52M | 11.36M | -55.63M | 120.59M | 20.99M | -83.97M | 62.09M | -4.17M | 75.06M | -77.33M | 133.68M | -11.64M | -9.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09M | 15.15M | 7.19M | 18.00M | 20.48M | 23.06M | 6.64M | 21.76M | 21.61M | 20.87M | 17.22M | 16.30M | 17.01M | 18.01M | 7.16M | 21.61M | 18.84M | 27.42M | 18.39M | 24.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.20M | 60.24M | 19.85M | -40.76M | -176.89M | -140.20M | 9.22M | 71.52M | 11.36M | -55.63M | 120.59M | 20.99M | -83.97M | 62.09M | -4.17M | 75.06M | -77.33M | 133.68M | -11.64M | -9.71M |