|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | 2.40M | 2.05M | 3.73M | 3.83M | 4.45M | 4.78M | 3.85M | 3.50M | 3.12M | -0.85M | 3.21M | 2.44M | 2.25M | -1.54M | 1.60M | 5.05M | 5.55M | 5.50M | 4.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | -0.12M | | | | 0.19M | | | | -0.52M | 0.04M | | 0.37M | -0.05M | 0.27M | 1.40M | | 1.18M | 1.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -2.09M | 0.07M | 0.20M | -0.13M | -0.03M | -0.29M | 0.33M | -0.05M | 0.05M | -0.72M | 0.05M | -0.10M | 0.14M | -0.53M | | | 0.48M | -0.10M | -0.31M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | | | | | | | | | | | | 0.41M | 2.08M | 1.48M | 2.95M | 1.55M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.40M | -0.09M | 0.15M | 0.10M | 0.09M | 0.30M | -0.15M | -0.14M | 0.25M | 0.15M | 0.32M | -0.06M | -0.12M | -0.61M | 0.11M | 0.02M | 0.10M | 0.19M | 0.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.63M | 12.92M | -4.47M | 8.62M | 3.65M | 4.56M | 9.94M | 4.55M | 3.31M | 3.45M | 5.08M | 4.70M | 3.63M | 6.14M | -36.68M | 3.53M | 4.70M | 8.44M | 8.44M | 6.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.72M | 0.35M | 0.32M | 0.40M | 0.29M | 0.14M | 0.14M | 0.36M | 0.24M | -0.15M | 0.22M | -0.03M | 0.47M | 0.12M | 0.23M | 0.50M | -0.17M | 0.53M | 0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.00M | | 0.00M | | 0.00M | | 0.00M | -0.00M | 0.00M | | 0.00M | 2.08M | 0.28M | -0.28M | | -0.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | 3.58M | -2.67M | -0.44M | 0.02M | 0.25M | 0.85M | -0.85M | -0.04M | 0.08M | 0.01M | 0.94M | 1.62M | 0.52M | -41.66M | -0.67M | 0.36M | -0.85M | 2.00M | -2.28M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.70M | 11.43M | -80.16M | 10.82M | 43.34M | 26.24M | 13.99M | -1.79M | 11.97M | 22.18M | 19.52M | 3.81M | 17.39M | 6.27M | -6.61M | -14.05M | -7.41M | -8.97M | 16.92M | 14.91M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.42M | 0.21M | 0.20M | 0.21M | 0.19M | 0.58M | 0.16M | 0.32M | 0.21M | 1.18M | 0.30M | 0.65M | 1.21M | 1.14M | 0.48M | 0.59M | 1.60M | 1.51M | 0.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.26M | | 0.01M | 0.07M | -0.08M | 2.01M | 0.00M | | 0.41M | | | | | | 0.03M | -0.02M | 0.04M | 1.64M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.96M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.25M | -76.13M | 135.14M | 7.42M | -19.13M | 18.80M | 2.15M | 2.11M | 4.31M | -0.06M | 2.13M | 0.40M | 25.00M | -11.78M | 61.12M | 2.94M | -0.93M | -2.01M | 30.50M | 1.84M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.08M | -87.40M | 30.28M | -73.05M | -31.51M | -22.30M | 6.71M | 7.16M | -8.52M | -17.29M | -15.69M | 22.41M | -12.48M | -1.84M | 128.73M | 19.34M | -18.00M | 6.43M | -37.17M | -15.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 61.04M | 39.03M | 48.64M | 10.59M | -30.14M | -29.09M | -17.59M | -20.75M | -15.39M | 103.73M | 20.17M | 1.43M | -15.65M | -55.95M | 18.70M | -20.72M | 0.86M | -6.27M | 41.27M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | 13.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.71M | 0.71M | 0.82M | 0.83M | 0.83M | 0.83M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 1.34M | 1.35M | 1.35M | 1.35M | 1.48M | 1.49M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | 60.87M | 35.55M | 38.21M | 2.48M | -30.89M | -25.52M | -0.82M | -0.52M | -8.13M | 47.67M | 24.43M | 5.77M | -13.42M | -55.69M | 20.29M | 1.59M | -19.86M | 0.32M | 36.08M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.02M | -13.61M | 61.37M | -26.22M | -25.38M | -48.63M | -8.87M | 10.89M | -5.72M | -21.98M | 37.06M | 51.55M | -3.08M | -9.12M | 36.36M | 43.16M | -11.72M | -5.00M | -28.41M | 26.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.75M | 12.51M | -4.68M | 8.43M | 3.44M | 4.37M | 9.35M | 4.39M | 2.99M | 3.24M | 3.90M | 4.40M | 2.98M | 4.94M | -37.82M | 3.04M | 4.11M | 6.83M | 6.94M | 5.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.02M | -13.61M | 61.37M | -26.22M | -25.38M | -48.63M | -8.87M | 10.89M | -5.72M | -21.98M | 37.06M | 51.55M | -3.08M | -9.12M | 36.36M | 43.16M | -11.72M | -5.00M | -28.41M | 26.90M |