|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 3.70M | 3.37M | 2.41M | 3.02M | 3.61M | 4.70M | 3.34M | 3.20M | 3.36M | 3.53M | 2.82M | 2.73M | 3.11M | 4.45M | 3.53M | 4.06M | 4.75M | 4.68M | 4.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.04M | -595.00 | 0.05M | -0.03M | -0.05M | -0.08M | -0.07M | 0.04M | -0.24M | -0.10M | 0.17M | 0.02M | 0.17M | -471.00 | -0.10M | 0.06M | 0.03M | 0.06M | -0.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47M | -1.67M | -0.14M | -11.07M | -7.03M | 18.10M | 2.49M | -0.02M | 0.15M | 2.47M | -2.61M | 0.01M | 0.91M | -0.86M | -0.03M | 3.01M | -3.05M | 0.03M | 0.01M | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.31M | -0.33M | 0.32M | -0.57M | -0.06M | -0.50M | 0.10M | -0.11M | 0.62M | 0.42M | 0.61M | -0.67M | 0.17M | 0.12M | 1.00M | -0.97M | -0.04M | 0.15M | 0.69M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.75M | 8.09M | 11.62M | 0.31M | 7.51M | -8.33M | 13.37M | 1.64M | 1.27M | 2.69M | -5.52M | 0.02M | -0.05M | 0.09M | 0.02M | 0.42M | -0.47M | 0.15M | 6.83M | 0.77M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.83M | 1.81M | 3.52M | 2.71M | 3.55M | 4.62M | 4.85M | 3.54M | 2.14M | 4.95M | 4.30M | 1.70M | 4.54M | 4.64M | 4.89M | 0.38M | 4.21M | 5.76M | 5.69M | 4.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.18M | 0.19M | 0.17M | 0.16M | 0.09M | 0.07M | 0.06M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.01M | -0.00M | -0.00M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.29M | 0.29M | 0.29M | 0.28M | 0.28M | 0.29M | 0.28M | 0.27M | 0.27M | 0.26M | 0.26M | 0.27M | 0.26M | 0.25M | 0.26M | 0.26M | 0.27M | 0.26M | 0.25M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.03M | 0.10M | -0.02M | 0.11M | -0.11M | 0.04M | 0.07M | 0.36M | 0.29M | -0.71M | -1.07M | 1.10M | -0.53M | 1.82M | -0.97M | 0.86M | -1.81M | -0.01M | -0.85M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | 0.13M | 0.12M | 0.41M | -0.26M | 0.10M | 0.25M | 0.78M | -1.50M | 0.45M | -0.07M | 0.24M | -0.55M | -0.08M | 0.41M | 0.55M | -0.64M | 0.25M | -0.13M | 0.73M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.07M | -11.53M | -2.51M | 7.00M | -20.65M | -21.31M | -24.41M | -10.07M | -22.79M | 123.37M | 6.90M | -21.07M | 3.83M | 86.26M | 15.25M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -2.10M | 0.11M | 0.07M | 0.10M | 0.23M | 0.22M | 0.16M | 0.10M | 0.26M | 0.12M | 0.29M | 0.43M | 0.14M | -0.07M | 0.27M | 0.11M | 0.82M | -0.43M | 0.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 4.61M | -21.16M | 0.21M | -1.04M | 0.88M | 18.81M | 0.07M | 7.73M | 3.37M | -7.18M | 1.42M | 32.08M | -29.35M | 26.84M | 9.36M | -8.04M | 31.05M | 5.55M | 6.53M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.91M | -4.05M | -70.52M | -21.68M | -16.97M | -28.99M | -27.36M | -6.57M | -19.07M | -60.16M | -6.30M | -13.52M | 8.50M | -41.42M | -10.12M | -18.42M | 8.28M | -11.96M | 5.89M | -12.10M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.50M | 18.00M | -44.50M | 5.00M | 25.00M | | | 5.00M | | 0.18M | 5.00M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.05M | 0.05M | 0.05M | -0.16M | 0.05M | 0.05M | 0.09M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 4.82M | 0.06M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.58M | -1.16M | 10.26M | -3.87M | 2.49M | 1.02M | | | 2.06M | -3.55M | 55.00M | 25.60M | -3.50M | -13.10M | 3.00M | -41.50M | 19.70M | 7.03M | 56.57M | -1.41M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.50M | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.18M | -0.13M | 0.90M | 1.24M | 1.24M | -2.71M | 1.25M | 1.25M | -2.42M | 0.03M | 0.03M | 1.79M | 0.92M | 0.97M | 0.97M | 1.72M | 0.25M | 1.02M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.46M |