|
Net Income (Quarter)
|
4.44M | 4.80M | 4.78M | -6.78M | -0.98M | 3.85M | 0.85M | 1.68M | 1.39M | 1.90M | 1.34M | -4.75M | 1.36M | 6.26M | 0.30M | 2.36M | 5.23M | 6.18M | 6.02M | 4.51M | 3.42M | 3.19M | 4.72M | 3.93M | 6.31M | | 5.76M | 6.45M | 4.33M | 1.51M |
|
Share-based Compensation (Quarter)
|
| | | | 0.36M | 0.35M | 0.17M | 0.12M | 0.11M | 0.13M | 0.14M | 0.15M | 0.15M | 0.16M | 0.14M | 0.13M | 0.12M | 0.14M | 0.14M | 0.11M | 0.12M | 0.11M | 0.12M | -0.20M | 0.34M | 0.19M | 0.35M | | | 0.28M |
|
Deferred Taxes (Quarter)
|
0.65M | -0.21M | -0.26M | -0.24M | -0.37M | -0.24M | -0.91M | -1.97M | -0.17M | 0.07M | -0.32M | -0.78M | 0.35M | 0.65M | -0.45M | 0.15M | 0.24M | 0.52M | -0.19M | 0.28M | 0.04M | -0.03M | -0.57M | -0.19M | 0.83M | -0.30M | -0.39M | | | 0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M |
|
Gains from Investment Securities (Quarter)
|
1.25M | 2.25M | | 1.85M | 1.80M | | | | | | | 1.50M | 0.50M | 0.50M | | 0.50M | 0.90M | 0.03M | 0.04M | 0.03M | 1.00M | 0.03M | 0.05M | 0.05M | 0.04M | 0.84M | -0.00M | -0.01M | | 0.06M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.12M | | 2.85M | | | | 2.36M |
|
Change in Interest Receivables (Quarter)
|
0.30M | 0.12M | 0.01M | 0.10M | -0.05M | -0.07M | -0.23M | -0.56M | 0.65M | 0.03M | -0.04M | -0.06M | -0.18M | 0.24M | 0.28M | 0.23M | 1.27M | 1.62M | 0.63M | -0.96M | -0.07M | 0.55M | 0.01M | -0.12M | 0.11M | 0.39M | 0.44M | | | -0.35M |
|
Cash from Operations (Quarter)
|
7.19M | 0.58M | 0.16M | -1.80M | -0.92M | 11.89M | -18.38M | 9.43M | -2.02M | 7.78M | 21.47M | 5.42M | 5.90M | -0.11M | 22.77M | 21.41M | 7.97M | 2.38M | 2.37M | 13.55M | 12.44M | -0.94M | 3.31M | 12.35M | 1.91M | 2.59M | -3.53M | | | 5.67M |
|
Amortizatization of Intangibles (Quarter)
|
0.11M | 0.15M | 0.14M | 0.13M | 0.13M | 0.10M | 0.08M | 0.02M | -0.07M | -0.20M | -0.26M | -0.24M | -0.25M | -0.41M | -0.52M | -0.49M | -0.27M | 0.28M | 0.01M | -0.07M | 0.01M | 0.81M | 0.00M | 1.04M | 0.00M | -0.28M | 1.19M | | | 0.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.66M | 0.73M | 0.71M | 0.71M | 0.71M | 0.75M | 0.72M | 0.73M | 0.71M | 0.72M | 0.70M | 0.72M | 0.68M | 0.68M | 0.69M | 0.70M | 0.69M | 0.69M | 0.66M | 0.65M | 0.67M | 0.65M | 0.64M | 1.28M | 0.63M | -0.66M | 0.58M | | | 0.12M |
|
Change in Accured Expenses (Quarter)
|
1.96M | -1.56M | -4.36M | 0.53M | 0.99M | 0.11M | 1.03M | 6.31M | -6.46M | -0.62M | 2.59M | 10.56M | 0.07M | -7.00M | 6.52M | 13.99M | 4.62M | -5.17M | -4.80M | 4.92M | 7.92M | -9.46M | -0.64M | -0.94M | -6.36M | 10.86M | -9.87M | | | -1.20M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | -9.55M | -24.78M | 28.54M | -56.21M | -31.67M | -55.55M | -26.88M | 14.97M | 37.29M | 28.08M | 38.11M | 58.23M | 57.77M | 61.26M | 48.66M | 81.02M | 57.75M | -45.30M | 53.67M | | | 35.67M |
|
Capital Expenditures (Quarter)
|
0.60M | 0.66M | 0.53M | 0.49M | 0.55M | 0.55M | 0.43M | 0.17M | 0.04M | 0.11M | 0.19M | 0.26M | 0.17M | 0.35M | 0.13M | 0.13M | 0.07M | 0.01M | 0.09M | 0.28M | 0.37M | 0.16M | 0.10M | 0.30M | 0.12M | 0.33M | 1.36M | | | 0.22M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.18M | 0.04M | 0.09M | 0.05M | | | 0.12M | | | 0.05M | | | 0.92M | | 1.14M | | | | | | 0.11M | | 0.19M | -0.11M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | -0.01M | 0.17M | | | | | | 1.98M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
3.56M | 0.75M | | 0.94M | 15.99M | -12.78M | 5.00M | 72.67M | 20.04M | | | 36.51M | 22.26M | | | -0.57M | 39.33M | | | -36.56M | | 74.50M | | 71.77M | 0.35M | 2.06M | 61.59M | | | 207.02M |
|
Cash from Investing Activities (Quarter)
|
-62.58M | -3.12M | 2.60M | -14.92M | -15.98M | -23.31M | -12.64M | -57.54M | -0.36M | -17.68M | -99.37M | -7.69M | -22.30M | -6.27M | -38.36M | -81.11M | -76.99M | -19.97M | -29.10M | 11.18M | -38.97M | 37.18M | -21.00M | -16.25M | -59.32M | -80.33M | -45.65M | | | 0.58M |
|
Other financing activities (Quarter)
|
86.45M | -121.75M | 128.88M | 87.48M | -116.56M | -74.90M | 97.81M | 32.48M | 111.04M | -58.44M | 211.81M | -3.66M | 173.47M | -125.45M | 132.50M | -31.13M | 98.74M | -240.64M | 26.18M | -22.71M | 96.98M | -116.74M | 125.92M | 28.16M | 125.03M | | 135.46M | 0.14M | | -155.85M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | 0.45M | -0.81M | | | | 0.07M | 0.07M | | | | 0.04M | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | 109.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 0.86M | 1.57M | | | 0.42M |
|
Cash from Financing Activities (Quarter)
|
83.52M | -89.41M | 97.57M | 90.04M | -24.44M | -62.47M | 106.34M | 14.81M | 107.63M | -56.26M | 210.46M | -1.32M | 170.01M | -123.06M | 131.22M | -29.01M | 95.82M | -237.96M | 24.47M | -19.31M | 92.59M | -113.14M | 124.60M | 29.46M | 117.19M | -76.27M | 92.28M | | | -101.14M |
|
Change in Cash (Quarter)
|
28.13M | -91.96M | 100.33M | 73.32M | -41.34M | -73.89M | 75.32M | -33.30M | 105.25M | -66.15M | 132.55M | -3.59M | 153.62M | -129.44M | 115.62M | -88.71M | 26.81M | -255.55M | -2.26M | 5.42M | 66.07M | -76.91M | 106.91M | 25.56M | 59.78M | -154.01M | 43.10M | | | -94.88M |
|
Free Cash Flow (Quarter)
|
6.59M | -0.09M | -0.37M | -2.29M | -1.46M | 11.34M | -18.81M | 9.25M | -2.06M | 7.68M | 21.28M | 5.16M | 5.73M | -0.46M | 22.64M | 21.27M | 7.91M | 2.36M | 2.28M | 13.27M | 12.07M | -1.10M | 3.20M | 12.04M | 1.79M | 2.27M | -4.89M | | | 5.46M |
|
Net Cash Flow (Quarter)
|
28.13M | -91.96M | 100.33M | 73.32M | -41.34M | -73.89M | 75.32M | -33.30M | 105.25M | -66.15M | 132.55M | -3.59M | 153.62M | -129.44M | 115.62M | -88.71M | 26.81M | -255.55M | -2.26M | 5.42M | 66.07M | -76.91M | 106.91M | 25.56M | 59.78M | -154.01M | 43.10M | | | -94.88M |