|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 4.14M | 2.72M | 3.19M | 2.56M | 4.01M | 4.87M | 2.44M | 1.80M | 3.61M | 2.70M | 3.94M | 4.31M | 3.34M | 6.51M | 4.18M | 5.81M | 5.92M | 6.48M | 4.97M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.17M | -0.18M | | | 0.03M | 0.02M | -0.24M | -0.01M | -0.03M | 0.45M | 0.08M | 0.21M | -0.03M | 0.01M | 0.06M | -0.71M | 1.72M | 0.26M | 0.94M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 3.84M | 1.12M | -30.05M | -20.91M | -23.50M | 139.94M | 9.70M | -0.78M | -14.53M | -12.04M | -0.96M | 0.78M | 10.33M | -13.91M | 4.79M | -0.03M | 9.76M | 5.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -0.10M | -0.35M | 0.54M | 0.52M | 0.19M | 0.15M | -0.09M | -0.22M | 0.79M | -0.02M | 1.20M | -0.12M | 0.14M | 0.38M | -0.23M | -0.15M | 0.39M | -0.21M | -0.16M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.22M | 20.79M | 27.10M | 16.19M | 6.87M | 4.42M | 1.25M | 9.43M | 8.10M | 10.97M | 9.37M | 15.75M | 17.99M | 12.30M | 15.10M | 13.13M | 12.99M | 14.40M | 12.16M | 14.33M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.37M | 3.26M | 1.49M | 8.16M | -0.34M | 7.41M | 6.39M | 11.82M | 6.38M | 4.67M | 7.28M | 1.41M | 6.22M | 5.22M | 2.97M | 4.13M | 6.24M | 10.02M | 4.73M | 3.61M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | -0.76M | -1.09M | -1.20M | -1.34M | -1.31M | -1.38M | -1.20M | -1.15M | -1.17M | -1.18M | -1.12M | -1.09M | -0.99M | -0.34M | 0.08M | -0.35M | -0.15M | 0.25M | 0.24M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.03M | | 0.06M | 0.07M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.40M | 0.40M | 0.39M | 0.40M | 0.42M | 0.42M | 0.47M | 0.51M | 0.52M | 0.52M | 0.51M | 0.53M | 0.52M | 0.52M | 0.52M | 0.53M | 0.58M | 0.63M | 0.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.19M | -0.22M | 0.19M | -0.13M | 0.47M | -0.18M | 0.83M | -0.26M | 0.93M | 0.10M | 0.48M | -0.45M | 0.86M | 0.08M | -0.04M | -0.46M | 0.52M | -0.60M | 0.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | -0.23M | 2.63M | -2.97M | 1.90M | -1.39M | -1.69M | -0.29M | -1.06M | -0.28M | -1.27M | 1.47M | -0.03M | -0.79M | 0.29M | 2.36M | 0.11M | -0.88M | -0.30M | 4.18M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.77M | 9.89M | 40.30M | 29.63M | 90.94M | 73.16M | 76.73M | 65.57M | 39.99M | 39.17M | 24.77M | 20.35M | 3.76M | 26.56M | 16.70M | 16.25M | 19.98M | 20.04M | 33.08M | -15.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | -0.17M | 0.56M | 0.23M | -0.11M | 0.98M | -0.96M | 0.40M | 0.43M | 0.36M | -0.66M | 1.75M | 0.08M | 2.28M | 0.20M | 1.01M | 1.49M | 2.11M | -4.43M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | | -0.01M | | | | -0.41M | 0.45M | 0.13M | | 0.42M | 0.22M | 0.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96M | 19.28M | 20.18M | 0.15M | -0.45M | 8.88M | -8.42M | 14.54M | 46.55M | | | 8.66M | 4.37M | -8.02M | 92.74M | 17.30M | -5.05M | 35.52M | -76.81M | 17.84M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -76.63M | 1.87M | -39.31M | -92.50M | -103.84M | -78.93M | -40.54M | -22.36M | -5.30M | -37.86M | -24.80M | -11.60M | 4.75M | -99.05M | -131.98M | 7.94M | -18.45M | -9.31M | -18.55M | 47.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.77M | 20.60M | 17.08M | 9.31M | 10.02M | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 3.50M | 2.50M | | | | | | | 2.50M | 7.32M | 4.25M | 4.65M | 4.51M | 4.00M | 4.50M | 3.50M | 5.00M | 2.98M | 7.80M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 1.00M | 11.00M | 5.00M | | -32.00M | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 0.96M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.04M | 18.29M | 117.44M | 5.04M | 79.64M | 67.48M | 21.15M | 19.42M | 13.55M | 10.87M | 67.75M | -10.96M | 27.80M | 54.93M | 130.21M | -2.25M | -1.25M | -17.57M | 25.99M | -22.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.22M | 23.43M | 79.63M | -79.30M | -24.54M | -4.04M | -13.00M | 8.88M | 14.63M | -22.32M | 50.24M | -21.14M | 38.76M | -38.90M | 1.19M | 9.82M | -13.46M | -16.87M | 12.17M | 28.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 3.43M | 0.93M | 7.93M | -0.24M | 6.43M | 7.35M | 11.42M | 5.95M | 4.30M | 7.94M | -0.34M | 6.13M | 2.95M | 2.77M | 3.12M | 4.75M | 7.90M | 9.15M | 3.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.22M | 23.43M | 79.63M | -79.30M | -24.54M | -4.04M | -13.00M | 8.88M | 14.63M | -22.32M | 50.24M | -21.14M | 38.76M | -38.90M | 1.19M | 9.82M | -13.46M | -16.87M | 12.17M | 28.95M |