|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 3.42M | 4.15M | 3.71M | 3.35M | 3.42M | 5.45M | 4.12M | 1.89M | 2.34M | 1.13M | 2.59M | 2.46M | 3.34M | 3.05M | 2.58M | 3.88M | 3.65M | 3.98M | 2.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.04M | 0.02M | 0.03M | -0.04M | 0.07M | 0.04M | 0.07M | -0.24M | 0.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.39M | 0.04M | -0.13M | 0.39M | 0.39M | -0.59M | -0.28M | 0.22M | 0.16M | -0.15M | 0.10M | -0.17M | -0.32M | 0.30M | -0.03M | -0.01M | 0.11M | 0.03M | -0.18M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.21M | -0.31M | -0.32M | -0.15M | -0.00M | 1.41M | -1.61M | 0.30M | 1.87M | 0.51M | 0.08M | 0.23M | -1.94M | 0.49M | -0.16M | 0.20M | | -0.16M | 0.01M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | 1.90M | 1.75M | | | | | 0.39M | | 0.25M | 0.35M | 0.80M | | 0.67M | 0.30M | 0.39M | 0.27M | 1.59M | | 0.76M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 8.19M | 11.43M | 2.35M | 5.57M | 4.94M | 3.97M | 4.08M | 3.33M | 1.02M | 6.03M | 1.60M | 4.05M | 4.05M | 6.52M | -0.99M | 5.73M | 3.59M | 8.29M | -1.93M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | -0.82M | -0.81M | -0.64M | -0.56M | -0.52M | -0.50M | -0.48M | -0.43M | -0.38M | -0.38M | -0.37M | -0.36M | -0.32M | -0.27M | -0.26M | -0.26M | -0.31M | -0.29M | -0.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | 0.46M | 0.42M | 0.42M | 0.42M | 0.46M | 0.41M | 0.42M | 0.41M | 0.47M | 0.40M | 0.40M | 0.41M | 0.51M | 0.44M | 0.45M | 0.39M | 0.32M | 0.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.08M | -0.11M | -1.47M | 0.51M | 0.11M | 1.10M | 0.46M | -0.77M | 3.12M | 2.02M | 0.05M | -0.86M | -0.43M | 3.53M | -3.12M | 1.79M | 1.69M | -2.89M | -1.02M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 0.03M | 0.03M | -0.39M | -0.01M | -0.02M | -0.11M | -0.28M | -0.51M | -0.40M | -0.91M | 0.19M | -0.20M | 0.07M | 0.47M | -0.10M | 0.30M | 0.46M | 1.28M | -0.52M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.06M | 0.08M | 0.09M | 0.29M | 0.07M | 0.10M | 0.12M | 0.29M | 0.21M | 0.15M | 0.28M | 0.56M | 1.93M | 0.75M | 0.18M | 0.24M | 0.26M | 0.47M | 0.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.49M | | | | 72.97M | 4.94M | | | -1.45M | 11.34M | 13.14M | | -12.80M | 22.78M | -19.51M | 0.90M | 0.14M | 27.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.72M | -123.71M | -35.89M | -11.63M | -17.82M | -27.76M | -14.44M | 50.23M | -7.50M | -19.45M | -0.24M | -20.63M | -17.68M | -42.87M | -92.15M | 7.38M | -0.97M | -13.66M | -16.13M | -8.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.07M | -3.60M | -2.95M | 8.26M | 1.10M | 15.06M | 68.43M | -51.13M | -19.35M | 5.86M | -2.61M | -39.01M | -6.02M | -26.15M | 30.93M | -10.54M | 24.16M | -18.76M | 31.90M | 6.21M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.04M | 0.11M | 0.04M | 0.12M | 0.04M | 0.11M | 0.04M | 0.12M | 0.04M | 0.12M | 0.14M | 0.14M | 0.05M | 0.14M | 0.18M | 0.18M | 0.06M | 0.18M | 0.06M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.07M | 0.12M | 0.08M | 0.14M | 0.07M | 0.13M | 0.06M | 0.13M | 0.49M | 0.14M | 0.06M | 0.15M | 0.04M | 0.13M | 0.22M | 0.13M | 0.07M | 0.20M | 0.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.09M | 1.09M | 1.13M | 1.13M | 1.12M | 1.12M | 1.15M | 1.16M | 1.17M | 1.19M | 1.20M | 1.20M | 1.20M | 1.20M | 1.24M | 1.25M | 1.25M | 1.26M | 1.31M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | 83.06M | 13.69M | 9.14M | 16.08M | 22.95M | 9.15M | -56.01M | 24.80M | 38.75M | 1.72M | 7.33M | 39.58M | 66.14M | 32.11M | 24.45M | -19.84M | 9.93M | -8.19M | 16.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.11M | -32.46M | -10.77M | -0.13M | 3.83M | 0.12M | -1.32M | -1.70M | 20.62M | 20.32M | 7.52M | -11.69M | 25.95M | 27.32M | -53.52M | 30.84M | -15.09M | -0.14M | -16.03M | 6.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 8.13M | 11.35M | 2.26M | 5.28M | 4.86M | 3.88M | 3.96M | 3.04M | 0.81M | 5.88M | 1.32M | 3.49M | 2.12M | 5.77M | -1.16M | 5.49M | 3.33M | 7.82M | -2.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.11M | -32.46M | -10.77M | -0.13M | 3.83M | 0.12M | -1.32M | -1.70M | 20.62M | 20.32M | 7.52M | -11.69M | 25.95M | 27.32M | -53.52M | 30.84M | -15.09M | -0.14M | -16.03M | 6.31M |