|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 1.00M | 1.42M | 1.92M | 4.20M | 3.26M | 2.29M | 3.65M | 3.15M | -0.09M | -0.32M | -0.42M | 0.49M | 0.41M | | | -0.16M | | | | 0.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.11M | 0.04M | 0.08M | 0.12M | 0.09M | 0.09M | 0.07M | 0.19M | 0.10M | 0.15M | 0.14M | 0.04M | 0.13M | 0.15M | 0.15M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 0.10M | 0.03M | 0.03M | -0.19M | 0.13M | 0.01M | 0.03M | 0.13M | 0.04M | 0.04M | 0.02M | 0.06M | 0.06M | 0.02M | 0.04M | 0.06M | 0.06M | 0.02M | 0.02M | 0.07M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.67M | 25.82M | 12.30M | 41.52M | 32.35M | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | 0.02M | | | 0.02M | 0.02M | 0.21M | 0.00M | 0.02M | 0.02M | 0.13M | 0.00M | 0.03M | 0.03M | 0.01M | 0.01M | 0.03M | 0.05M | 0.00M | 0.00M | 0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 0.16M | 0.08M | 0.18M | 0.18M | 0.05M | 0.04M | 0.03M | 2.10M | 0.01M | 0.39M | 0.09M | 0.35M | 0.09M | 0.09M | 0.12M | 0.12M | 0.11M | 0.14M | 0.14M | 0.14M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 0.52M | -0.22M | -0.02M | -0.20M | -0.36M | 0.88M | 0.00M | -0.20M | 0.20M | -0.38M | 0.03M | 0.19M | 0.73M | -0.07M | 0.24M | -0.44M | 0.23M | 0.47M | -0.32M | -0.55M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | 76.47M | 48.63M | 113.30M | 130.98M | 157.42M | 114.31M | 136.66M | 100.43M | 121.53M | -84.18M | 23.23M | 18.84M | 23.21M | 35.79M | 36.13M | 40.01M | 48.08M | 45.01M | 49.36M | 44.75M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -8.74M | -24.52M | -7.15M | 3.05M | 58.07M | -33.04M | 7.23M | -44.49M | 0.12M | 23.62M | 12.02M | -35.37M | 31.02M | -3.75M | -32.17M | 37.52M | 12.76M | -5.36M | 2.53M | -5.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.17M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 0.79M | 1.40M | -2.17M | 4.96M | 0.01M | -0.30M | 0.32M | -1.97M | 0.28M | 0.20M | 0.11M | -0.02M | 0.14M | 0.15M | 0.12M | -0.18M | -0.01M | 0.20M | -0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.11M | 0.04M | 0.08M | 0.12M | 0.09M | 0.09M | 0.07M | 0.19M | 0.10M | 0.15M | 0.14M | 0.04M | 0.13M | 0.15M | 0.15M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 0.28M | -0.15M | -0.36M | 2.12M | 2.35M | -0.09M | 1.28M | 0.04M | 0.02M | -2.07M | 0.92M | -0.51M | 0.80M | -0.73M | 0.04M | 2.83M | -0.17M | -0.36M | 0.57M | -0.53M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | 51.65M | -34.56M | 4.25M | 21.20M | 33.06M | 111.22M | 30.99M | 42.85M | 12.85M | -8.04M | -3.80M | -19.74M | -16.15M | -7.09M | 14.27M | -15.33M | -8.17M | 15.04M | 5.62M | -6.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.15M | 0.04M | 0.22M | 0.22M | 0.14M | 0.14M | 0.23M | 0.05M | 0.09M | 0.19M | 0.29M | -0.09M | 0.34M | 0.08M | 0.29M | 0.47M | 0.13M | 0.17M | 0.19M | 0.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.56M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 1.26M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -1.85M | 1.73M | -1.73M | | 4.30M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | -10.19M | 16.05M | -36.46M | 11.08M | 4.96M | 1.81M | -10.45M | 21.72M | 16.74M | 4.42M | 1.43M | -4.70M | 9.53M | -3.03M | 11.15M | 49.40M | 19.01M | 10.57M | 27.32M | 14.93M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -44.09M | 35.99M | -4.70M | -20.93M | -32.92M | -113.42M | -28.07M | -43.60M | -9.92M | 7.70M | 6.09M | 22.06M | 21.55M | 6.29M | -14.13M | 17.77M | 7.56M | -14.78M | -5.04M | 8.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.71M | 0.66M | -0.37M | 0.79M | -0.36M | 1.66M | -0.54M | 0.57M | -0.99M | 1.35M | -1.13M | 0.48M | -0.57M | 0.57M | -0.85M | 0.25M | -1.08M | 0.87M | -0.94M | 0.67M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 79.00M | 13.74M | | | -0.00M | | | | | 9.49M | 0.04M | 0.04M | 0.04M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | 7.83M | 1.85M | 0.28M | 0.93M | | 4.00M | -4.00M | 36.17M | 20.00M | 4.00M | 1.00M | 32.00M | | 14.07M | 11.10M | 1.00M | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.92M | -0.92M | | 5.49M | 5.63M | -1.46M | -3.86M | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | 0.02M | 0.07M | -0.03M | 0.03M | 0.02M | 0.01M | -0.03M | 0.26M | | | 0.43M | 1.21M | 0.03M | 2.42M | -2.36M | 2.36M | | | | 0.07M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 0.02M | | | 0.01M | 0.01M | 0.02M | 0.00M | | 0.31M | 0.13M | | | | 0.00M | 0.10M | | | 0.01M | -0.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 0.18M | -0.18M | 0.62M | 0.22M | 0.12M | 0.06M | 0.10M | | 0.28M | 0.28M | 0.29M | 0.29M | 0.31M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.10M | 0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 61.58M | -35.20M | 7.23M | 14.27M | 8.16M | 181.34M | -49.70M | 83.64M | 10.89M | -28.46M | -17.68M | -15.47M | 35.75M | -73.28M | -0.28M | -21.29M | -34.45M | 20.17M | 5.92M | -1.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 8.75M | -23.72M | -4.62M | -3.61M | 33.31M | 34.88M | -70.55M | -4.45M | 1.07M | 4.19M | 0.84M | 47.47M | 88.31M | -70.75M | -14.23M | 1.65M | -14.13M | 0.03M | 3.40M | 1.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -8.88M | -24.56M | -7.37M | 2.83M | 57.93M | -33.18M | 7.00M | -44.54M | 0.02M | 23.43M | 11.72M | -35.28M | 30.68M | -3.83M | -32.47M | 37.05M | 12.62M | -5.53M | 2.34M | -5.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 8.75M | -23.72M | -4.62M | -3.61M | 33.31M | 34.88M | -70.55M | -4.45M | 1.09M | 2.86M | 0.43M | -28.78M | 88.31M | -70.75M | -46.58M | 34.00M | -14.13M | 0.03M | 3.40M | 1.25M |