|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.03M | 11.03M | 17.82M | 9.11M | 10.50M | 11.43M | 12.28M | 13.01M | 10.79M | 11.10M | 9.95M | 10.10M | 10.26M | 12.19M | 18.78M | 10.21M | 6.09M | 8.86M | 19.28M | 13.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.13M | 0.79M | 0.55M | -0.02M | -0.16M | -0.93M | 0.40M | -0.25M | -0.28M | 1.13M | -0.02M | -0.31M | 0.02M | -3.10M | 0.51M | -0.22M | -0.32M | 0.94M | -0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.39M | 85.06M | 39.64M | 22.59M | 9.74M | 5.86M | 0.40M | | | | | | | | | 9.81M | | | | 16.49M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 1.90M | -6.11M | 5.48M | -0.93M | -0.17M | -0.80M | -2.10M | 14.25M | 0.68M | -7.82M | 2.33M | 7.63M | -11.77M | 2.38M | 2.80M | 6.61M | -7.02M | -4.63M | 2.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79M | 17.84M | 28.41M | 18.61M | 0.93M | 19.54M | 16.82M | 17.35M | -4.97M | 18.71M | 16.31M | 8.52M | 7.10M | 23.50M | 13.26M | 9.32M | 5.27M | 16.53M | 17.16M | 5.02M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -2.57M | -0.68M | -1.53M | | -0.76M | -0.58M | -0.54M | -0.66M | -0.56M | -0.67M | -0.48M | -0.41M | -0.42M | -0.34M | -0.28M | -0.12M | 0.33M | 0.47M | 0.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | 17.81M | 48.13M | 0.18M | | | | | | | | | | | | -22.72M | | | | -19.92M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.21M | 0.50M | 1.14M | | 0.70M | 0.68M | 1.15M | 1.04M | 1.46M | 2.88M | 0.67M | 4.82M | 1.06M | 0.85M | 1.54M | 1.99M | 1.10M | 0.18M | 2.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.06M | 0.34M | -0.07M | | | | -0.19M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.21M | -15.51M | 149.89M | 47.57M | -11.73M | 31.82M | 13.21M | 2.53M | 1.37M | 28.64M | 9.64M | 7.74M | 28.92M | 10.36M | 17.37M | 28.34M | 13.32M | 40.99M | 2.57M | 19.32M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.97M | 58.35M | -84.42M | -223.84M | -0.93M | -129.07M | -55.04M | -38.12M | -46.60M | 26.33M | -3.90M | -7.23M | -50.03M | -17.12M | -67.50M | 32.07M | -53.03M | 127.73M | -18.06M | 10.15M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.87M | 184.79M | 41.28M | 30.00M | | 57.13M | -92.25M | 10.38M | 36.43M | 50.25M | 0.66M | -14.08M | 13.39M | 120.62M | 6.60M | 29.12M | -4.82M | 124.92M | -126.91M | 46.43M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.89M | -78.63M | 81.04M | 0.14M | -1.19M | 0.16M | -5.55M | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -0.01M | | -0.00M | -0.00M | -0.00M | -0.00M | -14.96M | 0.49M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -50.00M | | | | -54.54M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.05M | | | | 0.04M | | | | 0.01M | | | | 0.04M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59M | 3.60M | 3.60M | 7.51M | | 3.91M | 3.92M | 3.94M | 4.21M | 4.21M | 4.21M | 4.21M | 4.52M | 4.53M | 4.53M | 4.62M | 5.04M | 5.37M | 5.38M | 5.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.69M | 91.34M | -34.84M | 21.96M | | 124.48M | 48.45M | 11.17M | 92.66M | -46.01M | -40.38M | -19.91M | 68.56M | -26.99M | 45.18M | -25.42M | 46.67M | -94.58M | -54.97M | -13.79M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.79M | 167.53M | -90.86M | -183.27M | | 14.95M | 10.23M | -9.59M | 41.08M | -0.97M | -27.97M | -18.62M | 25.62M | -20.62M | -9.06M | 15.97M | -1.10M | 49.68M | -55.88M | 1.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81M | 17.63M | 27.91M | 17.48M | 0.93M | 18.84M | 16.14M | 16.20M | -6.01M | 17.25M | 13.43M | 7.84M | 2.28M | 22.44M | 12.41M | 7.78M | 3.28M | 15.43M | 16.98M | 3.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.51M | 167.53M | -90.86M | -183.27M | | 14.95M | 10.23M | -9.59M | 41.08M | -0.97M | -27.97M | -18.62M | 25.62M | -20.62M | -9.06M | 15.97M | -1.10M | 49.68M | -55.88M | 1.38M |