|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | 5.17M | 4.68M | 6.52M | 6.61M | 6.42M | 7.04M | 4.90M | 0.62M | 4.23M | 4.04M | -5.07M | 1.34M | 4.16M | 4.67M | 4.90M | 5.17M | 5.67M | 5.58M | 5.65M | 6.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | 0.14M | 0.13M | 0.13M | 0.11M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | 0.29M | 0.29M | 0.26M | 0.20M | 0.25M | 0.35M | 0.38M | 0.32M | 0.33M | 0.26M | 0.23M | 0.14M | 0.23M | 0.25M | 0.17M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.11M | | | | | 0.05M | 0.04M | 0.03M | | 0.03M | 0.03M | 0.13M | 0.00M | 0.03M | 0.03M | 0.00M | -0.00M | 0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 1.59M | 1.57M | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | 1.13M | -16.08M | 28.55M | 3.57M | 2.89M | 7.44M | 8.50M | 2.56M | 2.93M | 6.25M | 4.53M | 7.15M | 1.55M | 4.68M | 4.85M | 5.42M | 3.29M | 7.56M | 7.59M | 7.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 0.08M | 0.07M | -0.04M | 0.17M | 0.13M | 0.10M | 0.12M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | -0.01M | 0.05M | 0.03M | 0.03M | -0.02M | 0.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | 0.03M | 4.43M | 1.34M | 0.64M | 0.59M | -1.19M | 0.01M | 0.48M | -0.45M | 1.32M | -1.29M | 0.01M | | | 1.37M | 0.40M | 0.01M | -0.37M | 0.01M | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | 0.14M | 0.13M | 0.13M | 0.11M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | -0.55M | 0.03M | -1.50M | 1.23M | -3.50M | 8.11M | -1.27M | -4.76M | 5.62M | 6.47M | -11.67M | 4.59M | -0.82M | -2.28M | -1.37M | -1.17M | -1.27M | 0.75M | 1.13M | 0.26M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | 25.89M | -6.66M | 33.34M | 8.33M | 151.12M | 49.68M | 125.28M | -13.18M | 75.56M | -54.81M | -21.35M | 23.77M | 34.20M | -12.78M | -4.07M | 11.40M | -12.58M | -10.20M | 82.77M | -18.16M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | 0.15M | 0.26M | 0.06M | 0.03M | 0.04M | 0.06M | 0.04M | 0.06M | 0.03M | 0.04M | 0.08M | 0.01M | 0.05M | 0.06M | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.04M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 12.73M | 7.90M | -19.23M | 94.23M | -107.22M | 172.81M | 117.17M | 35.80M | -28.22M | -22.72M | 36.96M | 52.61M | -154.47M | -13.23M | 61.54M | 26.82M | -64.53M | -93.50M | 92.06M | -60.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | -78.49M | 2.65M | -195.46M | 51.68M | -230.88M | 95.51M | -142.14M | -0.67M | 3.16M | 35.13M | 111.61M | 7.40M | -112.19M | 4.43M | 91.44M | -36.84M | 6.19M | -80.90M | 16.90M | -39.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 210.00M | -46.00M | -189.00M | 50.00M | 35.00M | -28.00M | 1.75M | -1.75M | -7.00M | | | | -50.00M | 25.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | 0.06M | 0.16M | 0.18M | 1.43M | 0.03M | 0.04M | 0.18M | 1.21M | 0.50M | | 0.03M | 0.40M | 1.15M | 0.12M | | 0.24M | -0.00M | 0.30M | 0.00M | 0.35M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.73M | 1.22M | 0.23M | | 0.01M | | | | | | | | 2.04M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.08M | 1.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | 85.63M | 18.95M | 161.13M | -62.99M | 222.85M | -102.86M | 129.07M | 4.16M | -11.11M | -42.10M | -115.66M | -15.66M | 113.89M | -9.24M | -98.18M | 36.23M | -7.81M | 73.63M | -33.73M | 35.36M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | 8.26M | 5.53M | -5.77M | -7.74M | -5.14M | 0.09M | -4.57M | 6.05M | -5.02M | -0.72M | 0.48M | -1.11M | 3.25M | -0.14M | -1.89M | 4.80M | 1.67M | 0.29M | -9.23M | 3.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | 0.97M | -16.34M | 28.50M | 3.54M | 2.85M | 7.38M | 8.46M | 2.50M | 2.90M | 6.21M | 4.45M | 7.14M | 1.50M | 4.62M | 4.83M | 5.40M | 3.27M | 7.56M | 7.57M | 7.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | 8.26M | 5.53M | -5.77M | -7.74M | -5.14M | 0.09M | -4.57M | 6.05M | -5.02M | -0.72M | 0.48M | -1.11M | 3.25M | -0.14M | -1.89M | 4.80M | 1.67M | 0.29M | -9.23M | 3.75M |