|
Net Income (Quarter)
|
| | | | | | | | | | | | | 11.71M | 10.61M | 9.62M | 7.41M | 9.20M | 9.94M | 7.11M | 8.75M | 9.92M | 9.88M | 6.29M | 9.33M | 10.26M | 10.60M | 10.36M | 9.10M | 10.63M | 9.70M | 12.89M | 12.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 0.20M | 0.20M | -0.58M | 0.40M | 0.30M | 0.30M | -0.86M | 0.41M | 0.40M | 0.30M | 0.51M | 0.49M | 0.50M | 0.40M | -1.35M | 0.50M | 0.50M | 0.40M | 0.73M | 0.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | -0.06M | -0.65M | 2.79M | 0.81M | -3.23M | 0.02M | 2.71M | -0.12M | -0.11M | -0.12M | -2.00M | -0.14M | -0.15M | -0.14M | 3.14M | -0.15M | -0.18M | 1.03M | -0.80M | -0.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | 0.04M | 0.04M | 0.00M | 0.02M | 0.04M | 0.06M | 0.00M | 0.00M | 0.02M | 0.06M | 0.01M | 0.01M | 0.03M | 0.09M | 0.02M | 0.02M | 0.04M | 0.09M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | 0.02M | 0.03M | -11.62M | 0.00M | 0.00M | 0.00M | -8.95M | 0.35M | 0.35M | 0.34M | -0.31M | 0.33M | 0.33M | 0.30M | | 0.14M | 0.22M | 0.21M | 1.19M | 0.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 0.08M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | 1.50M | 0.38M | 0.35M | 1.09M | 0.73M | 0.34M | 0.31M | 0.03M | 0.32M | 0.17M | 0.34M | 0.33M | 0.33M | 0.29M | 0.23M | 0.22M | 0.22M | 0.21M | 1.10M | 0.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | 6.62M | 57.44M | -26.08M | 9.40M | 4.98M | 19.07M | 0.11M | 10.53M | 15.33M | 19.63M | 7.75M | 6.98M | 0.62M | 27.41M | 22.15M | 40.62M | -35.86M | 14.94M | 14.00M | 11.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.18M | -1.62M | 0.16M | 0.16M | 0.16M | 0.23M | 0.32M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | 1.23M | 1.27M | 1.26M | 1.18M | 1.09M | 0.66M | 0.58M | 0.74M | 0.74M | 0.71M | 0.67M | 0.38M | 0.24M | 0.21M | 0.18M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | -0.15M | -0.11M | -0.05M | 0.04M | -0.11M | -0.08M | -0.13M | -0.12M | -0.04M | -0.07M | -0.08M | -0.06M | -0.10M | 0.01M | -0.02M | -0.13M | -0.01M | -0.05M | -0.01M | -0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | 0.19M | 47.90M | -44.98M | -0.54M | 8.05M | 8.00M | -6.03M | -3.64M | 7.96M | 9.79M | 17.73M | -3.86M | 1.56M | 11.00M | 4.58M | 28.97M | -46.55M | -3.53M | -1.51M | -2.38M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | -144.15M | -3.65M | -149.24M | -3.91M | 41.62M | -1.42M | 39.94M | 0.42M | 41.44M | 25.66M | -7.49M | 67.10M | 82.79M | 86.39M | 10.61M | -25.16M | 134.51M | 59.17M | 57.69M | -79.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | 0.21M | 0.06M | 0.03M | 0.27M | 0.30M | 0.33M | 0.37M | 0.41M | 0.31M | 0.39M | 0.30M | 0.37M | 0.42M | 0.12M | 0.25M | 0.39M | 0.45M | 0.24M | 0.45M | 0.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | 0.19M | 0.83M | 0.37M | 0.01M | | 0.01M | | 19.15M | -19.13M | 0.00M | 20.05M | 4.52M | -1.79M | 1.78M | -0.02M | | | | | 0.52M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | 2.29M | -3.85M | -0.05M | 26.41M | -22.29M | 22.29M | 19.49M | 21.86M | 3.81M | 39.91M | -39.91M | 33.71M | 2.00M | 197.47M | -233.02M | 5.00M | 6.00M | 22.96M | -30.96M | 12.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | 88.28M | -121.34M | -105.84M | -89.20M | -89.53M | -222.20M | -80.06M | -83.46M | -45.92M | 7.14M | 38.55M | 220.50M | -50.41M | -71.43M | 42.57M | 67.64M | -193.17M | 21.62M | -79.57M | 93.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | -5.00M | 192.12M | -0.08M | | | | -9.10M | -27.20M | 107.20M | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.70M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.92M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.71M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.74M |