|
Net Income (Quarter)
|
0.75M | 0.74M | 2.21M | 0.81M | 1.03M | 1.14M | 0.66M | 1.96M | 2.22M | 1.68M | 2.87M | 2.98M | 3.47M | 3.82M | 3.87M | 2.60M | 2.53M | 3.61M | 2.93M | 4.17M | 4.50M | 2.52M | 6.73M | 5.34M | 6.35M | 7.71M | 9.11M | 12.18M | 9.11M | 9.84M | 9.88M |
|
Depreciation and Depletion (Quarter)
|
| 0.06M | 0.03M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.11M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.15M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M |
|
Share-based Compensation (Quarter)
|
| 0.10M | 0.14M | 0.14M | 0.15M | 0.13M | 0.13M | 0.20M | 0.22M | 0.88M | 0.20M | 0.27M | 0.27M | 0.27M | 0.29M | 0.39M | 0.39M | 0.38M | 0.38M | 0.49M | 0.49M | 0.48M | 0.50M | 0.56M | 0.58M | 0.11M | 0.62M | 0.79M | 0.63M | 0.64M | 0.84M |
|
Deferred Taxes (Quarter)
|
| -0.00M | 0.47M | -0.45M | 0.04M | | 1.46M | 0.07M | 0.09M | 0.00M | -0.42M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.04M | | | | | | | | | 3.64M | | | -3.91M | 0.54M | | 0.08M | | | | | | 0.06M | | | 0.28M | 0.15M | | | 0.92M |
|
Change in Interest Receivables (Quarter)
|
| -0.09M | -0.01M | 0.09M | 0.06M | 0.50M | 0.64M | 0.69M | 0.49M | 0.38M | -0.55M | -0.13M | -0.36M | -0.20M | 0.08M | 0.07M | 0.75M | 0.28M | 0.19M | 0.31M | -0.36M | -0.02M | -0.27M | 0.15M | 0.35M | 0.53M | 0.54M | 0.75M | 0.46M | 0.82M | 1.32M |
|
Cash from Operations (Quarter)
|
| 0.35M | 5.27M | 0.39M | 2.46M | 0.14M | 0.99M | 2.56M | 0.28M | 4.51M | 2.75M | 0.57M | 0.16M | 11.86M | 3.73M | 7.72M | 6.11M | 3.05M | -1.29M | 13.28M | 3.04M | 6.37M | 7.39M | 11.14M | 7.31M | 11.82M | 8.52M | 14.67M | 0.44M | 10.77M | 16.52M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.09M | -0.13M | -0.10M | -0.09M | -0.10M | -0.11M | -0.11M | -0.11M | -0.12M | -0.11M | -0.10M | 0.28M | -0.54M | 0.74M | 0.11M | 0.12M | -0.97M | -0.34M | -0.25M | 0.55M | -0.91M | 1.39M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.18M | 0.04M | 0.24M |
|
Amortization of Deferred Charges (Quarter)
|
| -0.00M | -0.10M | -0.18M | -0.10M | -0.19M | -0.16M | -0.09M | -0.11M | -0.10M | -0.18M | -0.18M | -0.04M | -0.07M | 0.01M | 0.11M | 0.12M | 0.05M | 0.06M | 0.18M | 0.28M | 0.57M | 0.39M | 0.24M | 0.19M | 0.32M | 0.31M | 0.32M | 0.38M | 0.35M | 0.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.06M | 0.03M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.11M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.15M | 0.18M | 0.18M | 0.17M | 0.12M | 0.15M | 0.64M | -0.21M | 0.31M | 0.32M | 0.32M | -0.24M |
|
Change in Accured Expenses (Quarter)
|
| -0.31M | 0.16M | -0.33M | 1.02M | 0.14M | -0.85M | 1.02M | 0.88M | 1.34M | -2.03M | 1.97M | -0.69M | 1.50M | -1.90M | 2.00M | 0.11M | 1.40M | -3.42M | 2.90M | -0.47M | 0.44M | -2.28M | 1.30M | 1.08M | 2.98M | -2.67M | 5.98M | -2.94M | 1.53M | -2.84M |
|
Change in Net Loans (Quarter)
|
| 14.56M | | | | 21.45M | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | |
|
Capital Expenditures (Quarter)
|
| 0.80M | 0.52M | 0.07M | 0.09M | 0.01M | 0.02M | 0.02M | 0.13M | 0.22M | 0.20M | 0.33M | 0.11M | 0.58M | 0.40M | 0.37M | -0.04M | 0.12M | 1.94M | 0.08M | 1.29M | -0.43M | 0.06M | 0.39M | 0.33M | 0.35M | 0.10M | 0.79M | -0.64M | 0.18M | 2.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 4.45M | 6.71M | 5.43M | 4.92M | 4.83M | 7.19M | 6.37M | 5.02M | 4.58M | 6.63M | 9.03M | 10.84M | 9.55M | 15.95M | 21.07M | -98.29M | 17.35M | -16.99M | 43.26M | -42.16M | 2.13M | 10.73M | 4.74M | -16.91M | 3.74M | 2.60M | -0.84M | 6.75M |
|
Cash from Investing Activities (Quarter)
|
| -30.95M | -10.31M | -23.29M | -10.46M | -32.11M | -42.93M | -36.71M | -30.70M | -47.25M | -28.08M | -27.78M | -18.16M | -11.68M | -39.71M | -16.16M | 10.92M | -27.47M | -102.74M | -46.19M | -0.21M | -76.25M | -47.84M | -72.81M | -66.11M | -16.18M | -66.40M | -9.98M | -91.67M | -19.14M | -94.62M |
|
Other financing activities (Quarter)
|
| | | | | 18.56M | | 33.24M | 15.38M | 55.08M | 16.23M | 46.56M | 8.19M | 21.34M | 36.11M | 17.21M | 27.10M | 20.58M | 58.54M | 55.61M | 55.00M | 62.38M | 51.37M | 61.51M | 65.57M | 31.97M | 40.78M | 36.14M | -5.39M | 23.61M | 124.71M |
|
Shares Issued (Quarter)
|
| | | 0.00M | 21.74M | 4.60M | -25.40M | 0.38M | | | | | | | | 0.29M | | | 0.11M | 0.01M | 0.01M | | 0.01M | | 0.17M | 0.01M | 0.15M | 0.05M | 0.01M | 0.05M | 0.01M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | 0.48M | 0.08M | | | | | | | | | | | 0.27M | 0.02M | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.77M | 0.78M | 0.96M | 0.85M | 1.13M |
|
Cash from Financing Activities (Quarter)
|
| 19.83M | 17.47M | 12.50M | 15.27M | 23.56M | 53.57M | 33.61M | 15.38M | 55.07M | 16.05M | 46.56M | 8.24M | 21.34M | 36.11M | 17.01M | 27.01M | 20.58M | 58.62M | 55.62M | 55.01M | 62.38M | 51.37M | 61.45M | 65.05M | 31.29M | 39.88M | 34.99M | -6.37M | 22.81M | 122.66M |
|
Change in Cash (Quarter)
|
| -10.78M | 12.42M | -10.41M | 7.27M | -8.41M | 11.63M | -0.54M | -15.04M | 12.34M | -9.28M | 19.35M | -9.76M | 21.52M | 0.13M | 8.57M | 44.05M | -3.83M | -45.41M | 22.71M | 57.84M | -7.50M | 10.92M | -0.22M | 6.26M | 26.93M | -18.00M | 39.68M | -97.60M | 14.45M | 44.56M |
|
Free Cash Flow (Quarter)
|
| -0.45M | 4.75M | 0.32M | 2.38M | 0.13M | 0.97M | 2.55M | 0.15M | 4.29M | 2.56M | 0.23M | 0.05M | 11.28M | 3.33M | 7.35M | 6.15M | 2.93M | -3.23M | 13.20M | 1.75M | 6.80M | 7.33M | 10.76M | 6.99M | 11.47M | 8.42M | 13.88M | 1.08M | 10.59M | 14.45M |
|
Net Cash Flow (Quarter)
|
| -10.78M | 12.42M | -10.41M | 7.27M | -8.41M | 11.63M | -0.54M | -15.04M | 12.34M | -9.28M | 19.35M | -9.76M | 21.52M | 0.13M | 8.57M | 44.05M | -3.83M | -45.41M | 22.71M | 57.84M | -7.50M | 10.92M | -0.22M | 6.26M | 26.93M | -18.00M | 39.68M | -97.60M | 14.45M | 44.56M |