|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 5.00M | 6.06M | 4.71M | 4.37M | 3.99M | 4.70M | 3.66M | 3.21M | 2.50M | 3.69M | 4.09M | 3.67M | 3.29M | 2.70M | 3.20M | 3.27M | 3.68M | 4.27M | 3.75M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.58M | 0.59M | 0.57M | 0.59M | 0.61M | 0.58M | 0.61M | 0.60M | 0.58M | 0.58M | 0.56M | 0.55M | 0.53M | 0.53M | 0.53M | 0.52M | 0.51M | 0.48M | 0.47M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.61M | -0.61M | 0.00M | 0.00M | 0.00M | | 0.22M | 0.17M | 0.21M | 0.13M | 0.16M | 0.16M | 0.16M | 0.16M | 0.07M | 0.03M | 0.03M | 0.01M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 0.31M | 0.20M | 0.91M | -0.23M | -0.68M | 0.51M | 0.46M | -0.33M | -1.83M | | | | | -0.74M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.05M | -0.06M | | 0.31M | -0.17M | 0.50M | | 0.34M | 0.26M | -0.47M | 0.11M | 0.45M | -0.26M | 0.65M | 0.18M | 0.75M | | -0.74M | 0.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.38M | | 0.05M | 0.45M | -0.33M | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.96M | 2.35M | -2.08M | 4.15M | 3.22M | 0.29M | 3.86M | -1.84M | -0.67M | 2.32M | 0.26M | 5.06M | 1.45M | 0.22M | -0.08M | -1.58M | -3.68M | 2.95M | -0.42M | 0.22M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 18.63M | 11.44M | 12.28M | 18.54M | 9.90M | 20.39M | 11.51M | 14.64M | 22.43M | 30.76M | 15.97M | 24.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.26M | 7.35M | 3.98M | 8.86M | 7.59M | 4.29M | 8.55M | 1.82M | 2.53M | 4.82M | 3.95M | 9.15M | 5.12M | 3.50M | 2.62M | 1.61M | -0.41M | 6.63M | 3.85M | 3.98M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.06M | -0.03M | 0.40M | 0.16M | 0.16M | 0.20M | 0.19M | 0.18M | -0.51M | 0.02M | 0.18M | 0.18M | -0.46M | 0.01M | 0.18M | 0.11M | 0.11M | 0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.05M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.58M | 0.59M | 0.57M | 0.59M | 0.61M | 0.58M | 0.61M | 0.60M | 0.58M | 0.58M | 0.56M | 0.55M | 0.53M | 0.53M | 0.53M | 0.52M | 0.51M | 0.48M | 0.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.25M | -0.03M | 1.95M | -2.10M | 0.34M | -1.87M | 2.00M | -1.64M | 0.17M | 0.80M | 1.46M | 0.01M | 1.74M | 2.05M | -1.09M | -0.09M | -3.03M | 1.29M | 5.06M | -3.28M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.55M | 67.12M | 62.26M | -20.70M | 57.15M | 29.03M | 35.90M | 9.08M | 4.12M | 22.41M | 12.69M | -10.89M | -21.84M | -3.98M | -55.62M | -16.16M | -6.87M | -22.78M | 17.30M | 18.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 1.19M | 1.41M | 0.80M | 0.79M | 0.86M | 1.16M | 0.31M | 0.23M | 0.22M | 0.60M | 0.21M | 0.31M | 0.12M | 0.24M | 0.10M | 0.23M | 0.39M | 0.59M | 0.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.01M | | 0.00M | 0.01M | 0.00M | | 0.01M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 0.13M | | 0.17M | | | 0.11M | | | | 0.20M | 0.08M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.96M | 7.15M | 28.39M | 1.57M | | | 24.67M | 5.08M | 5.11M | | | 3.20M | | | 10.66M | 1.20M | 1.27M | 1.50M | 1.31M | 0.88M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.78M | -68.09M | -37.65M | -12.35M | -48.76M | -25.81M | -32.27M | -15.93M | 7.53M | -15.86M | -9.95M | 18.05M | 26.40M | 8.51M | 60.79M | 21.66M | 12.87M | 23.23M | -12.05M | -14.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.98M | 37.09M | -20.78M | 40.69M | -28.01M | 34.16M | -9.65M | 12.07M | 27.89M | 8.55M | 45.85M | 8.39M | -7.95M | 1.12M | -32.52M | 35.51M | -45.24M | 2.14M | 43.55M | 41.52M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | -0.00M | -0.01M | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | | 15.00M | -15.00M | 5.17M | | | | | 6.08M | | | | | 15.00M | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | | 0.02M | | | 0.05M | | 0.03M | | | | | | 0.02M | 0.03M | 0.03M | | 0.12M | 0.05M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 2.51M | 0.23M | 0.29M | | 0.69M | 0.79M | | 0.12M | | 0.30M | 0.60M | 1.24M | 2.89M | 1.37M | | | 2.02M | 4.04M | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | | | | 3.04M | | | | 3.35M | | | | 3.60M | | | | 1.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.57M | 34.64M | -20.98M | 40.16M | -11.45M | 19.19M | 29.67M | 43.80M | -32.14M | 0.60M | 10.60M | -35.69M | -23.27M | -12.27M | -49.87M | 26.75M | -45.21M | -14.88M | 44.62M | 40.47M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.60M | -26.10M | -54.65M | 36.67M | -52.62M | -2.33M | 5.95M | 29.69M | -22.08M | -10.44M | 4.61M | -8.50M | 8.25M | -0.25M | 13.54M | 50.03M | -32.74M | 14.98M | 36.42M | 30.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.98M | 6.16M | 2.57M | 8.06M | 6.80M | 3.42M | 7.40M | 1.51M | 2.30M | 4.60M | 3.36M | 8.93M | 4.81M | 3.38M | 2.38M | 1.51M | -0.63M | 6.24M | 3.26M | 3.41M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.60M | -26.10M | -54.65M | 36.67M | -52.62M | -2.33M | 5.95M | 29.69M | -22.08M | -10.44M | 4.61M | -8.50M | 8.25M | -0.25M | 13.54M | 50.03M | -32.74M | 14.98M | 36.42M | 30.35M |