|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.39M | -3.67M | 0.53M | 1.62M | 0.67M | 2.30M | 2.93M | -0.23M | 0.94M | -7.58M | -18.36M | -16.65M | -8.87M | -3.90M | -0.85M | -10.58M | -10.42M | -6.27M | -9.15M | -12.59M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.07M | 0.06M | 0.12M | -0.04M | 0.06M | -0.01M | -0.03M | -0.02M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.02M | -0.06M | -0.01M | -0.02M | -0.09M | -0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.99M | -1.46M | 2.93M | 0.57M | 21.84M | 10.40M | 21.37M | 0.27M | 0.26M | 6.70M | -7.22M | 0.20M | 0.33M | 0.93M | 0.80M | 0.17M | 0.04M | 0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.81M | 0.27M | -1.20M | 0.04M | 0.11M | -0.07M | 0.18M | 0.04M | 0.01M | -0.15M | 0.30M | -0.16M | 0.41M | | | 1.10M | 0.17M | 0.22M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.46M | 0.21M | 0.08M | 82.11M | 26.60M | 0.37M | 23.26M | 4.24M | 4.07M | 6.27M | -5.56M | 0.73M | 32.24M | 5.47M | -4.89M | 0.62M | 27.56M | 4.59M | -4.56M | 0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 4.63M | 13.21M | -3.95M | 32.39M | 8.64M | 16.65M | 3.00M | 4.12M | 2.77M | 6.65M | 7.34M | -4.76M | 1.62M | 3.92M | 10.34M | 1.15M | 1.21M | -2.48M | 3.74M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.01M | -0.02M | -0.05M | -0.00M | 0.02M | 0.02M | 0.02M | -0.00M | 0.02M | 0.02M | -0.10M | -0.01M | 0.02M | -0.01M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.32M | 0.31M | 0.16M | 0.28M | 0.30M | 0.28M | 0.27M | 0.22M | 0.40M | 0.63M | 0.62M | 0.64M | 0.62M | 0.51M | 0.51M | 0.49M | 0.73M | 0.73M | 0.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 5.02M | 5.08M | 5.12M | 4.98M | 5.04M | 5.02M | 5.13M | 5.32M | 9.60M | 20.45M | 16.10M | 6.52M | 6.57M | 6.54M | 6.51M | 8.11M | 6.63M | 6.29M | 7.35M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.54M | 0.55M | -0.45M | 0.88M | -0.37M | 0.36M | 0.60M | -0.11M | 4.16M | -3.31M | -1.54M | 2.69M | 1.13M | -0.36M | -1.32M | 0.46M | -0.37M | 0.42M | -0.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 2.63M | 3.71M | 1.02M | -0.36M | 1.27M | 1.20M | 1.05M | 0.09M | 0.72M | 0.85M | 0.01M | -1.28M | -0.13M | 2.57M | 2.96M | 5.20M | 4.13M | -4.27M | 4.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 1.86M | -2.42M | 5.74M | 1.94M | 4.75M | -1.15M | -0.93M | -1.68M | 14.01M | -0.85M | 5.22M | -23.25M | 0.66M | -1.70M | 0.28M | -1.73M | -1.64M | 0.62M | 4.59M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 8.64M | 7.11M | 7.92M | 6.92M | 4.39M | 7.24M | 2.80M | 5.12M | 3.32M | 3.01M | 2.77M | 4.76M | 2.67M | 2.44M | 2.29M | 3.45M | 3.17M | 1.89M | 2.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.94M | | | 2.63M | 3.27M | 2.38M | 5.73M | 2.66M | -1.96M | 96.73M | -92.92M | -2.26M | -0.05M | 1.69M | 2.26M | 8.82M | -5.21M | 6.32M | -3.96M | 13.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.71M | 13.90M | 0.81M | 1.89M | 1.10M | | | | | | 1.16M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.95M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.43M | -3.56M | -1.27M | -0.90M | -6.97M | -33.08M | -2.67M | 12.11M | 1.36M | -91.07M | 13.38M | -5.18M | -5.83M | -0.39M | -0.99M | -13.32M | -7.58M | -5.16M | -5.07M | 0.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.18M | 0.21M | -0.53M | | | 0.01M | | 2.40M | 0.77M | -0.00M | -3.16M | | 0.21M | 0.42M | | 0.23M | -0.22M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.98M | 15.41M | | 5.00M | | | | 166.23M | 212.00M | 10.41M | 25.87M | -194.14M | 5.00M | 15.00M | | 189.75M | 9.01M | 41.30M | 1.22M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 78.83M | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | 5.46M | 10.02M | 5.42M | 8.93M | 8.94M | 11.30M | 57.38M | 70.38M | 23.64M | 27.38M | 25.06M | 27.15M | 19.55M | 8.32M | 12.58M | -0.01M | -0.01M | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.69M | 0.49M | -1.17M | 2.75M | 1.15M | 2.20M | 1.44M | 3.75M | 88.88M | 4.45M | 5.70M | 7.12M | 10.22M | 7.83M | 6.88M | 0.43M | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M | 1.11M | 1.11M | 1.75M | 1.75M | 1.99M | 1.99M | 1.93M | -5.72M | 1.93M | 1.93M | 1.94M | -22.27M | 1.94M | 1.94M | | -17.73M | 5.96M | -5.68M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.43M | -0.23M | 13.10M | -38.54M | -17.91M | 21.41M | -16.92M | -16.00M | 25.20M | 77.66M | -18.52M | -7.30M | 11.61M | 0.19M | 2.27M | -11.89M | 23.33M | 0.21M | 16.28M | -14.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 0.85M | 25.04M | -43.39M | 7.51M | -3.03M | -2.94M | -0.89M | 30.68M | -10.65M | 1.51M | -5.13M | 1.02M | 1.41M | 5.20M | -14.87M | 16.89M | -3.74M | 8.73M | -9.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.60M | 4.63M | 13.21M | -6.58M | 29.11M | 6.26M | 10.92M | 0.34M | 6.08M | -93.97M | 99.57M | 9.60M | -4.71M | -0.07M | 1.66M | 1.51M | 6.36M | -5.11M | 1.48M | -9.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 0.85M | 25.04M | -43.39M | 7.51M | -3.03M | -2.94M | -0.89M | 30.68M | -10.65M | 1.51M | -5.13M | 1.02M | 1.41M | 5.20M | -14.87M | 16.89M | -3.74M | 8.73M | -9.63M |