|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 4.08M | 5.24M | 4.52M | 4.73M | 4.25M | 4.67M | 4.45M | 4.22M | 4.03M | 4.24M | 3.07M | 1.70M | 4.21M | 4.42M | 4.43M | 5.04M | 2.34M | 5.55M | 5.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.13M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | 0.18M | 0.18M | 0.22M | 0.25M | 0.25M | 0.28M | 0.30M | 0.29M | 0.30M | 0.23M | 0.28M | 0.33M | 0.31M | 0.30M | 0.40M | 0.37M | 0.32M | 0.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.32M | 0.47M | -0.45M | 0.57M | -0.06M | 0.16M | 0.14M | -0.04M | -0.20M | 0.55M | -0.28M | -0.28M | 0.56M | -0.37M | -0.10M | -0.25M | 0.47M | -0.31M | -0.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.03M | 0.06M | 0.06M | | 0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.22M | 0.00M | 0.05M | 0.00M | -0.27M | 0.00M | 0.00M | 0.00M | 0.44M | 0.01M | 0.06M | 0.01M | -0.18M | 0.11M | 0.08M | | -0.08M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.97M | 0.06M | 0.95M | 0.62M | 0.60M | 0.15M | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000.20M | 658.62M | 180.93M | 103.58M | 17.96M | | 2.12M | 1.98M | 2.45M | 3.69M | 1.53M | 8.73M | 9.98M | 10.11M | 18.44M | 8.40M | 16.12M | 11.82M | 11.13M | 15.43M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.59M | 163.68M | 54.44M | 20.53M | 12.16M | 0.28M | 6.79M | 5.78M | 1.84M | 2.45M | 7.98M | -1.16M | 3.98M | -1.26M | 12.63M | 2.21M | 7.96M | 5.48M | 3.05M | 4.73M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | -0.42M | -0.46M | -0.18M | -0.22M | -0.27M | 0.71M | -0.20M | -0.13M | -0.33M | 0.71M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.13M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.67M | -0.46M | -0.87M | 0.46M | 0.21M | -0.97M | 1.36M | -0.14M | -0.49M | 0.32M | 2.50M | -5.54M | 0.11M | -1.67M | -0.51M | -1.96M | 0.21M | 0.23M | -2.93M | -3.43M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.49M | 99.84M | 93.06M | 65.28M | 95.44M | 103.22M | 100.82M | 43.84M | 14.87M | 29.86M | 36.28M | 6.38M | -4.73M | 29.49M | 1.21M | 49.28M | 3.15M | -21.90M | 2.77M | 21.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.30M | 2.05M | 0.28M | 0.20M | 0.32M | 0.11M | 0.50M | 0.15M | | 0.01M | 0.00M | 0.01M | 0.03M | 0.23M | 0.05M | 0.12M | 0.26M | 0.06M | 0.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.19M | 0.26M | 0.11M | 0.15M | 0.14M | 0.18M | 0.13M | 0.09M | 0.27M | 0.17M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 0.51M | 0.51M | 2.00M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | -1.51M | 0.50M | 0.50M | 0.00M | 1.20M | 4.90M | -3.90M | 3.90M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.22M | -75.77M | -92.80M | -63.46M | -96.08M | -95.36M | -98.43M | -44.97M | -13.27M | -28.49M | -35.13M | -1.78M | 2.71M | -28.26M | -5.67M | -22.93M | -5.44M | 21.93M | -18.60M | -22.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.14M | -165.30M | 236.87M | -0.67M | 0.00M | 244.50M | -243.56M | 75.92M | -75.85M | 0.02M | -1.43M | -1.09M | 1.21M | 0.01M | -0.07M | -0.89M | 0.03M | 0.01M | 25.65M | 0.16M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.58M | 15.26M | -195.78M | | | 32.20M | 6.65M | 37.02M | 0.02M | 0.03M | 0.01M | 1.00M | 26.15M | | | 0.03M | 10.05M | 0.05M | 0.07M | 0.05M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.67M | 48.33M | | 6.50M | 8.95M | 5.00M | | 9.52M | 27.02M | 0.03M | 0.01M | | | | 16.00M | 0.03M | 1.80M | 0.05M | 0.07M | 0.05M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.26M | | | 0.02M | 0.04M | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | 2.44M | 0.33M | 0.22M | 0.25M | 0.25M | 0.28M | 0.30M | 0.29M | -0.70M | 0.18M | 0.28M | 0.33M | -0.62M | 0.30M | 0.40M | 0.37M | 0.21M | 0.37M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.26M | 0.26M | 0.26M | 0.32M | 0.32M | 0.32M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.45M | 0.45M | 0.46M | 0.52M | 0.52M | 0.58M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.85M | -154.07M | 136.79M | 44.62M | 70.47M | 138.29M | 45.37M | 101.65M | 28.78M | 24.20M | 58.98M | -21.76M | -1.81M | 21.27M | -5.21M | 26.44M | 32.18M | -30.74M | 2.17M | 26.78M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.51M | -66.16M | 98.43M | 1.70M | -13.44M | 43.22M | -46.28M | 62.46M | 17.35M | -1.84M | 31.83M | -24.70M | 4.88M | -8.26M | 1.75M | 5.71M | 34.70M | -3.32M | -13.39M | 8.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.11M | 163.38M | 52.39M | 20.25M | 11.96M | -0.04M | 6.68M | 5.28M | 1.69M | 2.45M | 7.97M | -1.16M | 3.97M | -1.29M | 12.41M | 2.15M | 7.84M | 5.22M | 2.99M | 4.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.51M | -66.16M | 98.43M | 1.70M | -13.44M | 43.22M | -46.28M | 62.46M | 17.35M | -1.84M | 31.83M | -24.70M | 4.88M | -8.26M | 1.75M | 5.71M | 34.70M | -3.32M | -13.39M | 8.79M |