|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 4.06M | 5.01M | 2.50M | 1.53M | 3.60M | 5.28M | 3.44M | 1.70M | 2.50M | -5.39M | 0.40M | -2.22M | -1.98M | -2.17M | -9.04M | 3.66M | 0.80M | 0.38M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.06M | 0.35M | 0.41M | 0.48M | 0.40M | -0.62M | 0.39M | 0.36M | 0.06M | 0.91M | 0.20M | 0.06M | 0.07M | 11.38M | 0.19M | 0.21M | 0.06M | -0.53M | 1.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.91M | -67.93M | 145.99M | 10.56M | 6.48M | 6.50M | 3.38M | 5.59M | 6.49M | 9.59M | 4.23M | 5.24M | 5.00M | 3.95M | 8.60M | 3.65M | 8.68M | 4.91M | 13.92M | 7.01M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.17M | -0.49M | 0.41M | 0.11M | 0.85M | 0.09M | 0.46M | 0.28M | 0.61M | -0.20M | 1.01M | 0.56M | -0.53M | -0.78M | 0.16M | -0.01M | -0.14M | -1.66M | 0.55M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 6.39M | 3.70M | 3.25M | 6.00M | 4.46M | 2.19M | 6.79M | 11.00M | -2.50M | 2.58M | -4.87M | 8.11M | 1.15M | 12.48M | -21.74M | 3.97M | 4.72M | 10.29M | 0.89M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | -0.47M | -0.50M | -0.47M | -0.43M | -0.38M | -0.39M | -0.36M | -0.35M | -0.37M | -0.31M | -0.18M | -0.12M | -0.16M | -0.15M | -0.06M | -0.01M | -0.01M | 0.11M | -0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | -0.02M | 0.02M | 0.08M | -0.00M | -0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.37M | 0.37M | 0.37M | 0.61M | 0.56M | 0.41M | 0.40M | 0.40M | 0.40M | 0.40M | 0.38M | 0.36M | 0.35M | 0.32M | 0.33M | 0.32M | 0.30M | 0.25M | 0.32M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.53M | 6.63M | -9.89M | -0.38M | 6.17M | -0.11M | -5.62M | 0.17M | 10.53M | -8.88M | 1.04M | 1.67M | -1.92M | -5.40M | 5.55M | -1.13M | -4.40M | 3.38M | 0.08M | -0.94M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.20M | 11.83M | -0.26M | -0.26M | -0.27M | 1.30M | -0.19M | 0.18M | -0.19M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.15M | 100.13M | 5.49M | 20.61M | 91.75M | 60.36M | 10.96M | 32.75M | 59.05M | -2.24M | 25.45M | 51.14M | -6.74M | 39.32M | -35.87M | -51.96M | 33.42M | -40.51M | 9.29M | -23.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 3.98M | -3.98M | 1.59M | 0.85M | -0.61M | 1.08M | 0.56M | 0.29M | 0.22M | 0.51M | 0.11M | -6.70M | 0.07M | 0.01M | 0.07M | -0.55M | | | 0.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | -4.92M | 0.53M | | -0.14M | 0.03M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -0.25M | -0.10M | 0.26M | -0.26M | 6.78M | -0.85M | | | 0.57M | -0.57M | 0.19M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.44M | 64.39M | | 10.72M | 2.23M | | | | | | 14.16M | 6.14M | 21.05M | 2.48M | -6.43M | 27.96M | -27.96M | | 9.38M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.87M | 4.99M | -28.59M | -80.71M | -94.27M | -55.34M | -7.33M | -35.31M | -53.58M | 5.60M | -0.90M | -78.47M | 26.74M | -36.87M | 1.53M | 69.30M | -10.07M | 71.52M | 2.19M | -5.60M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.26M | 124.50M | 57.66M | 1.03M | -0.89M | 0.97M | -17.44M | 29.95M | -30.18M | 1.23M | -1.11M | 1.14M | -1.09M | 34.70M | -34.52M | -21.96M | 21.80M | 1.03M | -89.80M | 2.48M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.22M | -29.22M | 29.22M | | 10.00M | -10.00M | | 15.00M | | | | 30.00M | 75.00M | | -80.00M | 30.00M | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 4.00M | | -1.00M | | -3.00M | -1.50M | 3.50M | -7.00M | 3.50M | | 4.09M | | 4.41M | -1.50M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | | | | 0.31M | | | | 0.29M | | | 0.21M | 0.22M | | 0.12M | | | 0.06M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.61M | 0.70M | 0.70M | 0.69M | 0.68M | 0.71M | 0.67M | 0.68M | 0.67M | 0.68M | 0.67M | 0.67M | 0.65M | 0.66M | 0.65M | 0.65M | 0.02M | 0.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.04M | -15.98M | 74.79M | 33.97M | 93.53M | 66.75M | -52.92M | 123.54M | -19.39M | 2.14M | 37.60M | 37.51M | -29.01M | 35.26M | -24.29M | -49.68M | 23.64M | -84.81M | -6.66M | 23.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.55M | -4.60M | 49.90M | -43.49M | 5.27M | 15.87M | -58.07M | 95.02M | -61.97M | 5.24M | 39.28M | -45.82M | 5.83M | -0.46M | -10.27M | -2.12M | 17.54M | -8.57M | 5.83M | 19.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 2.41M | 7.68M | 1.66M | 5.15M | 5.07M | 1.10M | 6.23M | 10.71M | -2.71M | 2.08M | -4.98M | 14.81M | 1.08M | 12.47M | -21.81M | 4.52M | 4.72M | 10.29M | 0.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.55M | -4.60M | 49.90M | -43.49M | 5.27M | 15.87M | -58.07M | 95.02M | -61.97M | 5.24M | 39.28M | -45.82M | 5.83M | -0.46M | -10.27M | -2.12M | 17.54M | -8.57M | 5.83M | 19.02M |