|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -2.34M | 0.98M | 1.85M | 5.26M | 3.24M | 1.03M | 1.29M | 0.90M | 2.61M | -0.17M | 0.26M | 0.54M | 2.65M | -2.68M | 0.67M | -23.89M | 1.03M | 1.15M | 1.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.09M | 0.03M | 0.54M | 0.06M | -0.25M | 0.17M | 0.15M | 0.17M | -0.10M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.15M | 0.02M | 0.04M | 0.01M | 0.01M | 0.04M | 0.05M | 0.01M | 0.13M | 0.05M | 0.04M | 0.05M | 0.05M | 0.10M | 0.11M | 0.05M | -0.04M | 0.13M | 0.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.23M | -0.97M | -0.52M | 0.24M | -0.57M | 0.11M | -0.12M | -0.58M | 0.05M | 0.28M | 0.28M | -0.41M | 1.11M | -0.28M | 0.16M | -1.02M | -0.37M | 0.35M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.81M | -0.92M | 0.24M | 0.77M | 0.51M | 0.25M | -0.10M | 0.81M | 0.01M | 0.70M | -0.41M | 0.52M | -0.74M | 0.62M | -0.52M | 0.54M | 0.35M | 0.68M | 0.07M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.54M | -3.35M | -1.81M | 1.45M | 5.69M | 1.00M | 3.80M | -1.67M | 1.89M | 3.57M | -11.66M | 9.78M | 6.12M | -2.84M | -4.35M | 3.01M | 3.82M | -2.26M | 1.13M | 4.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 0.06M | -0.12M | -0.07M | 0.17M | 0.24M | 0.25M | 0.26M | 0.27M | 0.27M | 0.25M | 0.23M | 0.19M | 0.13M | 0.06M | 0.06M | 0.11M | 0.16M | 0.17M | 0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.09M | 0.03M | 0.54M | 0.06M | -0.25M | 0.17M | 0.15M | 0.17M | -0.10M | 0.16M | 0.16M | 0.17M | -0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | -0.34M | -0.31M | -3.06M | 2.18M | 0.73M | 2.04M | -1.94M | 1.46M | 0.73M | -1.34M | 3.01M | 0.30M | -5.06M | -2.38M | 1.27M | 1.00M | 1.55M | -3.15M | 1.55M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.39M | 5.36M | 4.40M | -7.84M | 77.59M | 45.77M | 9.68M | 48.99M | 11.38M | 76.72M | 46.11M | 13.22M | 28.80M | 1.07M | -6.45M | -14.85M | 36.81M | 3.54M | 42.98M | 68.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.02M | 0.07M | 0.52M | 0.23M | -0.49M | 0.00M | 0.03M | 0.08M | 0.09M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.11M | 0.11M | 0.03M | 0.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 6.50M | 4.72M | 4.51M | 4.62M | 5.47M | 3.41M | 3.41M | 3.68M | 7.90M | 23.16M | 32.89M | 29.06M | 32.02M | 20.40M | 30.99M | 32.58M | 21.18M | 18.27M | 10.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.22M | -6.18M | -26.30M | -65.17M | -184.06M | -48.44M | -6.32M | -47.37M | -7.85M | -69.95M | -23.14M | 19.62M | 0.22M | 31.60M | 31.85M | 25.04M | -122.85M | -13.43M | -68.21M | -117.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.60M | 38.41M | 51.66M | -23.54M | -47.67M | -81.59M | -29.37M | -11.48M | 25.41M | 11.17M | 12.86M | -8.12M | -15.12M | 73.15M | 31.14M | 22.38M | 50.28M | 68.40M | 155.45M | 41.59M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.68M | 13.00M | 40.00M | | 42.50M | 0.04M | 0.04M | -0.07M | 31.44M | 0.04M | 1.82M | 12.15M | 325.00M | 176.50M | -176.50M | 549.50M | 529.78M | 255.25M | 194.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.58M | 10.38M | 4.04M | 11.29M | -1.89M | -1.94M | 7.47M | 0.44M | 4.43M | -2.34M | -1.79M | 0.98M | 17.14M | -23.19M | 14.17M | -16.99M | 12.33M | 4.66M | 0.48M | 0.68M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.45M | 0.25M | 0.39M | 0.03M | 0.25M | 3.49M | 0.45M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.23M | 0.27M | 0.28M | 0.28M | 0.16M | 0.19M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.75M | 0.75M | 0.75M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.99M | 32.35M | 42.69M | 97.75M | -49.55M | 11.33M | 16.06M | 30.13M | 6.71M | 160.09M | -3.27M | -6.72M | 0.93M | -64.47M | -73.07M | -14.33M | 109.24M | 6.47M | 83.18M | 135.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | 22.83M | 14.59M | 34.03M | -227.92M | -36.11M | 13.54M | -18.91M | 0.74M | 93.71M | -38.07M | 22.69M | 7.27M | -35.71M | -45.57M | 13.72M | -9.78M | -9.22M | 16.10M | 22.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | -4.36M | -1.88M | 0.93M | 5.45M | 1.49M | 3.80M | -1.70M | 1.81M | 3.48M | -11.72M | 9.74M | 6.09M | -2.85M | -4.36M | 3.00M | 3.72M | -2.37M | 1.09M | 3.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | 22.83M | 14.59M | 34.03M | -227.92M | -36.11M | 13.54M | -18.91M | 0.74M | 93.71M | -38.07M | 22.69M | 7.27M | -35.71M | -45.57M | 13.72M | -9.78M | -9.22M | 16.10M | 22.30M |