|
Net Income (Quarter)
|
7.34M | 55.77M | 13.28M | 13.98M | -0.07M | 0.16M | 0.07M | -0.09M | 0.02M | -0.44M | | | | | | | 14.80M | 14.15M | 13.12M | 14.42M | 13.78M | 14.46M | 14.92M | 24.39M |
|
Depreciation and Depletion (Quarter)
|
0.55M | 0.53M | | | | | | | | | 2.87M | 2.55M | 5.44M | 4.13M | 5.61M | 2.66M | 3.98M | 3.61M | 3.25M | 3.73M | 3.88M | 3.20M | 2.27M | 3.50M |
|
Share-based Compensation (Quarter)
|
0.09M | 0.01M | | | | 0.09M | | | | 0.45M | 0.69M | 0.42M | 0.53M | 0.49M | 0.66M | 0.56M | 0.62M | 0.92M | 0.79M | 0.68M | 0.69M | 0.67M | 0.71M | 0.79M |
|
Deferred Taxes (Quarter)
|
2.43M | -49.61M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| 0.01M | | 0.01M | | | | 0.01M | | | | 0.05M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.13M | 0.13M | | 0.22M | | | | 0.12M | | 2.62M | -0.05M | -3.32M | 13.17M | -4.18M | 1.27M | -1.10M | 0.27M | 2.66M | -1.11M | 0.29M | -0.10M | 1.23M | 0.11M | -0.79M |
|
Asset Writedowns and Impairment (Quarter)
|
| -0.12M | | | | | | | | | | | | | 0.20M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
0.01M | 0.11M | | 0.16M | | | 7.65M | 2.81M | 12.27M | | | 0.22M | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
0.14M | -0.80M | | | | | | | | | 0.09M | -0.13M | -0.51M | -1.10M | 0.59M | 0.78M | 1.12M | -0.07M | -0.39M | 0.83M | -0.21M | 0.39M | 0.93M | 0.67M |
|
Change in Loans (Quarter)
|
-0.66M | -1.12M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-21.11M | 44.20M | | | | | | | | | -2.29M | 1.38M | -5.35M | 21.31M | 20.61M | 29.96M | 5.83M | 5.06M | 25.98M | 22.48M | 20.12M | 10.85M | 24.86M | 25.83M |
|
Amortizatization of Intangibles (Quarter)
|
-1.08M | 0.04M | | | | 0.74M | | | | 0.89M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.55M | 0.53M | | | | | | | | | 2.87M | 2.55M | 5.44M | 4.13M | 5.61M | 2.66M | 3.98M | 3.61M | 3.25M | 3.73M | 3.88M | 3.20M | 2.27M | 3.50M |
|
Change in Accured Expenses (Quarter)
|
-0.43M | 1.31M | | | | | | | | | 10.37M | 8.09M | 0.05M | -0.05M | -0.46M | -11.13M | -7.38M | -0.99M | -1.75M | 9.51M | 0.05M | 0.81M | 0.64M | 2.35M |
|
Change in Net Loans (Quarter)
|
20.35M | -4.19M | | | | | | | | | -50.55M | 85.52M | -13.95M | 37.09M | 131.76M | 14.92M | 93.11M | 78.13M | 57.82M | 42.67M | 66.56M | 90.51M | 34.53M | 0.17M |
|
Capital Expenditures (Quarter)
|
0.22M | 0.17M | | | | | | | | | 0.13M | 0.41M | 0.90M | 0.39M | -0.12M | -0.02M | 0.99M | 0.40M | -2.38M | 1.71M | 0.41M | | | 0.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | 9.93M | 10.27M | 1.32M | | 6.21M | | 0.12M | 1.18M | 1.01M | 3.17M | 3.35M | -3.08M | 5.44M | 0.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
0.14M | 85.54M | | | | | | | | | 24.59M | 33.70M | 34.61M | 28.25M | 31.25M | 41.30M | | | 98.77M | 15.24M | 17.40M | 16.26M | 17.45M | 46.15M |
|
Cash from Investing Activities (Quarter)
|
-39.05M | 78.68M | | | | | | | | | 120.44M | -21.92M | 185.89M | 62.68M | -162.34M | -106.50M | -94.11M | -100.68M | -3.01M | -298.65M | -128.17M | -150.67M | -148.39M | -92.95M |
|
Other financing activities (Quarter)
|
18.82M | 21.38M | | | | | | | | | -45.69M | -41.41M | -4.07M | -112.89M | 78.91M | -8.72M | -9.98M | 89.30M | 181.92M | 38.53M | 273.43M | 176.01M | 39.84M | 49.64M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 97.73M | | | 0.09M |
|
Long-Term Debt Repayments (Quarter)
|
0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | 0.01M | 0.04M | 0.28M | 0.09M | 0.17M | 0.09M | 0.34M | 0.22M | 0.03M | 0.86M | 0.01M | 0.13M | 0.13M | 0.02M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | 2.23M | 2.23M | 2.23M | | 4.80M | 5.75M | 8.96M | 4.49M | 6.10M | 1.63M | 6.11M | 6.13M | 6.78M | 6.78M |
|
Cash from Financing Activities (Quarter)
|
18.73M | 21.29M | | | | | | | | | -44.91M | -18.15M | -156.81M | -112.81M | 223.84M | 5.56M | 61.38M | 114.79M | -49.41M | 293.21M | 99.41M | 139.74M | 123.16M | 82.81M |
|
Change in Cash (Quarter)
|
-41.44M | 144.16M | | | | | | | | | 73.23M | -38.70M | 23.73M | -28.82M | 82.11M | -70.98M | -26.90M | 19.17M | -26.43M | 17.04M | -8.64M | -0.09M | -0.37M | 15.69M |
|
Free Cash Flow (Quarter)
|
-21.34M | 44.02M | | | | | | | | | -2.42M | 0.96M | -6.25M | 20.92M | 20.73M | 29.98M | 4.84M | 4.66M | 28.36M | 20.77M | 19.71M | 10.85M | 24.86M | 25.14M |
|
Net Cash Flow (Quarter)
|
-41.44M | 144.16M | | | | | | | | | 73.23M | -38.70M | 23.73M | -28.82M | 82.11M | -70.98M | -26.90M | 19.17M | -26.43M | 17.04M | -8.64M | -0.09M | -0.37M | 15.69M |