|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 3.70M | 2.96M | 2.41M | 3.02M | 3.61M | 4.29M | 3.34M | 3.20M | 3.36M | 3.53M | 2.82M | 2.73M | 3.11M | 6.52M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | -0.23M | 11.62M | 4.73M | 3.10M | 2.93M | 2.11M | 1.64M | 1.27M | 2.69M | 2.44M | 0.69M | 1.35M | 1.93M | 1.10M | 0.42M | 1.46M | 1.85M | 3.20M | 0.77M |
|
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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.18M | 0.01M | -0.57M | 0.70M | -0.16M | 0.29M | -1.04M | 0.54M | 0.81M | 0.02M | -1.07M | 1.10M | 1.32M | -1.35M | -1.92M | 1.81M | -0.20M | 0.37M | -0.20M |
|
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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | 0.08M | -0.05M | -0.06M | -0.05M | 0.37M | -0.04M | 0.01M | -0.05M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.07M | 5.17M | -19.21M | 0.01M | 0.02M | -34.99M | 35.79M | -10.07M | -22.79M | 33.03M | 0.02M | 0.02M | 0.04M | 0.02M | 0.14M | 0.01M | 0.02M | 0.05M | 38.08M | 0.04M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.38M | | -7.03M | 0.04M | | -1.17M | -3.54M | 0.07M | 1.10M | 11.86M | 3.67M | 12.13M | 21.37M | -8.99M | -20.10M | 9.36M | 0.78M | -7.59M | 0.52M | 7.95M |
|
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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.35M | 0.26M | 0.27M | 0.32M | 0.30M | 0.31M | 0.32M | 0.38M | 0.29M | 0.39M | 0.36M | 0.34M | 0.36M | 0.38M | -4.51M | 1.80M | -12.05M | 16.22M | -1.41M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.58M | -1.16M | 16.53M | -3.87M | 2.49M | 1.38M | | 4.98M | 8.42M | -14.90M | 55.00M | 25.60M | -3.50M | -13.10M | 3.00M | 41.50M | -63.30M | -9.70M | 73.30M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.18M | 2.20M | 1.24M | 1.24M | 1.24M | 0.93M | 0.93M | 1.57M | 0.27M | 2.26M | 0.91M | 0.92M | 1.99M | -0.11M | 0.97M | 0.98M | 2.07M | -0.06M | 1.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.63M | 35.68M | 47.61M | -6.93M | -3.96M | 31.20M | 19.74M | -30.46M | -1.37M | 53.40M | 4.90M | 7.30M | -10.52M | 68.17M | 66.35M | -64.10M | -26.78M | 52.54M | 55.61M | -55.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 33.45M | -19.39M | -25.91M | -17.39M | 6.83M | -2.76M | -33.50M | -18.30M | -1.81M | 2.90M | -4.52M | 2.51M | 31.39M | 61.12M | -82.13M | -14.28M | 46.34M | 67.20M | -63.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 3.91M | 3.41M | 2.64M | 3.45M | 4.39M | 4.63M | 3.38M | 2.04M | 4.69M | 4.18M | 1.40M | 4.11M | 4.50M | 4.97M | 0.11M | 4.10M | 4.94M | 6.12M | 3.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 33.45M | -19.39M | -25.91M | -17.39M | 6.83M | -2.76M | -33.50M | -18.30M | -1.81M | 2.90M | -4.52M | 2.51M | 31.39M | 61.12M | -82.13M | -14.28M | 46.34M | 67.20M | -63.46M |