|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | 12.99M | 10.31M | 12.57M | 11.97M | 12.16M | 12.09M | 8.56M | 6.05M | 7.74M | 7.72M | 7.66M | 8.60M | 8.97M | 4.47M | 6.31M | 10.80M | 12.82M | 14.01M | 13.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.27M | 0.09M | 0.08M | 0.08M | 0.06M | 0.09M | 0.12M | 0.30M | 0.12M | 0.14M | 0.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.03M | 0.98M | -0.46M | 0.13M | -0.34M | -0.58M | 0.89M | -0.96M | 0.07M | 1.80M | -0.26M | 0.01M | -0.00M | -0.53M | -0.85M | 0.73M | 0.30M | 0.01M | -1.53M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.89M | 5.11M | -57.10M | 1.35M | 0.01M | 0.02M | 0.00M | 0.00M | | 0.02M | 0.01M | 0.00M | 0.01M | 6.37M | -3.34M | 4.13M | 6.88M | 8.86M | 8.83M | 10.61M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.97M | 15.62M | 12.49M | 16.77M | 13.91M | 17.53M | 11.50M | 13.22M | 12.48M | 11.20M | -16.32M | 10.35M | 9.08M | 9.42M | 5.62M | 10.07M | 10.28M | 15.02M | 5.91M | 15.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.94M | 1.93M | 1.95M | 1.89M | 2.01M | 1.70M | 1.74M | 1.69M | 1.53M | 1.76M | 1.39M | 1.25M | 1.36M | 1.35M | 1.21M | 1.41M | 1.51M | 1.29M | 1.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.16M | 2.31M | -2.80M | 3.33M | 2.88M | -2.56M | -1.80M | 5.19M | 3.60M | 2.28M | 1.18M | 2.28M | -2.11M | -0.57M | -2.95M | 0.75M | 0.51M | 2.02M | -2.01M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.91M | 10.62M | 14.73M | 70.44M | 108.30M | 81.44M | 59.37M | 23.48M | 66.16M | 69.88M | 69.38M | 51.35M | 58.64M | 17.90M | 59.62M | 21.17M | 21.32M | 20.62M | 12.06M | -9.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.54M | 3.19M | 3.12M | 2.96M | 4.83M | 3.34M | 2.63M | 2.43M | 1.41M | 0.61M | 1.16M | 1.56M | 1.36M | 1.51M | 1.27M | 2.00M | 0.74M | 1.07M | 1.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.18M | 0.49M | 0.34M | 0.53M | 0.20M | 0.42M | 0.79M | 0.52M | 0.67M | 0.73M | 0.64M | 1.59M | 0.48M | 0.62M | 0.62M | 0.82M | 0.85M | 0.86M | 0.47M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.80M | -28.82M | 94.06M | 4.70M | 37.96M | -18.43M | 7.84M | 9.33M | 22.81M | 9.79M | 28.50M | 4.00M | 42.30M | -9.50M | 35.16M | 3.63M | 30.30M | 11.62M | 6.42M | 2.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.61M | -57.34M | -92.10M | -126.17M | -110.35M | -106.97M | -49.57M | -5.74M | -22.74M | -52.34M | -1.83M | -37.69M | 6.16M | 32.70M | -90.12M | 5.08M | 6.56M | -49.68M | -23.42M | -15.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -0.55M | 1.47M | 0.24M | 0.71M | -0.58M | -0.37M | 0.08M | 3.78M | 164.26M | -168.00M | 0.12M | 0.05M | | 0.27M | 0.08M | 0.02M | 0.14M | -0.24M | 74.47M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.49M | | | | 17.20M | 20.00M | 113.00M | 123.50M | 28.30M | 100.00M | | -75.00M | 95.00M | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | -0.67M | -2.43M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 4.04M | 4.17M | 4.33M | 4.32M | 4.33M | 4.46M | 4.46M | 4.47M | 4.47M | 4.58M | 4.57M | 4.51M | 4.53M | 4.68M | 4.70M | 4.66M | 4.77M | 4.77M | 4.95M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.56M | 161.86M | -61.06M | 139.28M | -173.88M | 245.62M | -270.70M | 131.34M | -19.61M | 162.28M | -134.06M | 167.27M | -97.51M | 97.77M | -101.04M | 131.75M | -49.84M | 163.65M | -165.75M | 71.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.02M | 120.14M | -140.67M | 29.88M | -270.32M | 156.18M | -308.77M | 138.81M | -29.87M | 121.14M | -152.20M | 139.93M | -82.27M | 139.89M | -185.54M | 146.90M | -33.00M | 128.99M | -183.25M | 71.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.88M | 14.08M | 9.30M | 13.65M | 10.96M | 12.69M | 8.17M | 10.59M | 10.05M | 9.79M | -16.93M | 9.19M | 7.51M | 8.05M | 4.11M | 8.80M | 8.28M | 14.28M | 4.83M | 13.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.02M | 120.14M | -140.67M | 29.88M | -270.32M | 156.18M | -308.77M | 138.81M | -29.87M | 121.14M | -152.20M | 139.93M | -82.27M | 139.89M | -185.54M | 146.90M | -33.00M | 128.99M | -183.25M | 71.42M |