|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.69M | -9.98M | 6.53M | 10.10M | 9.40M | 7.30M | 8.90M | 3.81M | 6.55M | 2.78M | 3.32M | 4.71M | 4.06M | 5.38M | 6.91M | 6.29M | 4.49M | 6.18M | 5.85M | 12.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.44M | 0.41M | 0.38M | 0.49M | 0.50M | 0.74M | 0.43M | 0.04M | 0.10M | 0.52M | 0.41M | 0.51M | 0.52M | 0.51M | 0.45M | 0.50M | 0.50M | 0.50M | 0.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.25M | -0.68M | 0.09M | -0.33M | -0.34M | -0.07M | -0.12M | 0.11M | -0.28M | -0.06M | 0.16M | 0.21M | 0.03M | 0.26M | -0.01M | -0.02M | -0.19M | -0.13M | 2.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.09M | | 0.08M | 0.08M | 0.08M | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.11M | 0.11M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | | -0.46M | -0.10M | -1.22M | 0.28M | -0.06M | -0.37M | 0.07M | 0.39M | 0.03M | -0.00M | 0.18M | 0.45M | | | 0.07M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.28M | | 0.30M | 0.30M | 0.24M | | 0.17M | 0.40M | 1.00M | | 0.30M | 0.30M | 0.20M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -0.47M | -0.38M | -0.19M | -0.26M | 1.01M | 0.83M | 0.20M | -0.29M | 0.84M | -0.24M | 0.68M | -0.86M | 0.14M | 0.10M | 0.84M | -1.24M | 0.83M | -0.57M | 0.28M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | 3.31M | 2.80M | 1.28M | 0.00M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.69M | 7.48M | 4.86M | 20.21M | 1.55M | 11.78M | 9.20M | 12.37M | 2.90M | 10.68M | 0.30M | 7.83M | 2.83M | 5.56M | -0.29M | 4.48M | 3.18M | 6.94M | 3.62M | 9.94M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05M | -0.87M | -0.65M | -0.45M | -0.33M | -0.12M | -0.07M | -0.04M | 0.12M | -0.02M | | -0.01M | -0.01M | 0.04M | 0.05M | 0.05M | 0.15M | 0.20M | 0.27M | 0.33M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | -0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | -0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.26M | 1.24M | 1.16M | 1.12M | 1.09M | 1.07M | 1.05M | 0.92M | 0.90M | 0.91M | 0.81M | 0.79M | 0.76M | 0.74M | 0.72M | 0.71M | 0.68M | 0.68M | 1.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75M | -2.57M | -5.00M | 6.81M | -5.97M | 1.38M | -1.52M | 1.12M | 0.39M | 5.56M | -5.63M | 3.67M | -0.01M | 0.65M | -5.27M | 1.51M | -2.44M | 2.29M | -2.52M | 2.55M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.99M | -45.87M | -8.32M | 1.17M | 34.09M | 90.74M | 99.10M | 18.67M | -23.69M | -17.29M | -19.69M | -30.01M | -13.57M | -9.77M | -29.93M | -20.82M | -0.33M | 45.19M | 25.49M | -72.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 0.17M | 0.03M | 0.32M | 0.30M | 0.13M | 0.31M | 0.32M | 0.21M | 0.37M | 0.17M | 0.11M | 0.17M | 0.11M | 0.12M | 0.21M | 0.22M | 0.50M | 0.46M | 0.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | 0.19M | 2.51M | -1.11M | 2.74M | 0.55M | 0.79M | 0.53M | 0.16M | | 1.34M | 0.43M | 0.21M | -0.64M | | | 1.96M | -1.96M | 0.66M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.11M | | | | | | | | | | | | | | | | | | | -75.58M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.68M | | 1.15M | 0.32M | | | 59.30M | 2.36M | | | 138.35M | 9.13M | 7.91M | | 31.91M | 9.75M | | | 50.88M | 14.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.91M | 39.40M | -73.44M | -84.43M | -73.04M | -106.38M | -87.15M | -11.03M | 34.55M | -48.64M | -48.38M | 35.90M | 29.53M | 9.35M | 15.29M | 15.68M | -7.76M | -66.94M | -24.88M | 155.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | 0.27M | 0.49M | 0.01M | 0.74M | 0.19M | 0.16M | 0.01M | 0.00M | -47.87M | 0.51M | 0.52M | 0.51M | 0.45M | 0.51M | 0.01M | 0.01M | 0.06M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 40.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | 30.00M | | | | | | 20.00M | 3.50M | | | | | 20.03M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.06M | -0.13M | -0.93M | | | -5.78M | 5.78M | | 5.18M | 8.75M | 198.57M | -0.78M | -0.42M | -102.30M | -109.00M | 2.93M | -2.93M | 6.69M | -3.88M | 5.99M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | -0.00M | | 0.10M | 0.04M | | 0.10M | | | | 0.20M | 1.16M | | -1.02M | | 0.06M | | | 0.37M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 2.44M | | 1.54M | 6.06M | 2.73M | 0.21M | 0.91M | 1.10M | 0.68M | 0.34M | 0.17M | 0.09M | 0.04M | | 0.65M | 0.63M | 0.32M | 0.69M | 1.55M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.83M | 0.83M | 0.83M | 0.88M | 0.90M | 0.94M | 0.94M | 0.94M | 0.98M | -2.86M | 0.97M | 0.98M | 0.98M | -2.94M | | 2.06M | 1.08M | -2.62M | 1.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.70M | 36.84M | -184.87M | 58.78M | 30.83M | 79.66M | 82.19M | -10.31M | -2.84M | 35.72M | 16.42M | -33.89M | -4.53M | 1.76M | -73.42M | -4.55M | 16.28M | 40.15M | 27.39M | -127.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.31M | 83.72M | -253.45M | -5.44M | -40.66M | -14.94M | 4.25M | -8.97M | 34.61M | -2.24M | -31.66M | 9.84M | 27.83M | 16.67M | -58.42M | 15.60M | 11.70M | -19.85M | 6.13M | 38.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.99M | 7.31M | 4.83M | 19.89M | 1.26M | 11.66M | 8.89M | 12.05M | 2.69M | 10.31M | 0.13M | 7.72M | 2.67M | 5.45M | -0.41M | 4.26M | 2.96M | 6.44M | 3.17M | 9.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.31M | 83.72M | -253.45M | -5.44M | -40.66M | -14.94M | 4.25M | -8.97M | 34.61M | -2.24M | -31.66M | 9.84M | 27.83M | 16.67M | -58.42M | 15.60M | 11.70M | -19.85M | 6.13M | 38.11M |