|
Net Income (Quarter)
|
| | | | | 3.59M | 2.38M | 0.35M | 2.09M | 2.28M | 6.77M | 7.53M | 9.24M | 8.84M | 5.61M | 9.69M | 10.37M | 10.82M | 12.76M | 26.61M | 13.55M | 16.75M | 18.06M | 33.87M | 16.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 0.41M | 0.45M | 0.40M | 0.52M | 0.58M | 0.70M | 0.80M | 0.87M | 0.90M | 0.90M | 0.80M | 0.96M | 0.90M | 1.00M | 1.10M | 1.00M | 1.10M | 1.00M | 1.00M | 1.20M |
|
Share-based Compensation (Quarter)
|
| | | | | 0.12M | 0.17M | 0.20M | 0.28M | 0.33M | 0.37M | 18.69M | 0.36M | 0.40M | 0.37M | 5.37M | 0.12M | 0.43M | 0.45M | 0.46M | 0.11M | 0.13M | 0.42M | -0.64M | 0.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | 0.33M | | | -0.95M | 2.04M | | | -0.43M | -1.60M | | | -0.64M | -1.92M | 0.72M | 0.47M | 1.57M | 0.53M | -0.18M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | 0.00M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.31M | 0.12M | 0.19M | -0.23M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | 1.28M | -2.97M | 1.12M | -3.66M | 7.90M | 2.35M | 6.12M | -2.23M | 2.71M | 5.02M | -1.11M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | -2.41M | 2.93M | 1.49M | 0.88M | 4.16M | 10.57M | 6.18M | 7.98M | 10.50M | 3.06M | 17.53M | 9.43M | 7.30M | 22.03M | -3.63M | 10.47M | 13.88M | 20.75M | 5.74M | -38.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.18M | -0.08M | -0.13M | -0.13M | 0.21M | 0.00M | 0.33M | 0.23M | 0.44M | 0.22M | 0.34M | 0.15M | 0.18M | 1.21M | 0.82M | 0.53M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.41M | 0.45M | 0.40M | 0.52M | 0.58M | 0.70M | 0.80M | 0.87M | 0.90M | 0.90M | 0.80M | 1.08M | 1.17M | 1.16M | 1.21M | 1.20M | 1.17M | 1.19M | 1.19M | 1.58M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | -2.23M | 2.71M | 5.02M | -1.11M | 3.67M | 7.39M | -4.22M | 0.81M | 5.14M | -0.50M | 5.56M | 10.46M | 16.32M |
|
Change in Accured Expenses (Quarter)
|
| | | | | 0.13M | 0.06M | -0.56M | -7.16M | 8.42M | 5.62M | 0.68M | -4.85M | 4.61M | 1.70M | 8.12M | 2.90M | 4.71M | 5.12M | -12.22M | 2.91M | -1.57M | 7.49M | 3.52M | -35.55M |
|
Change in Net Loans (Quarter)
|
| | | | | -146.32M | 56.35M | 454.54M | 376.99M | 300.36M | 221.88M | 134.71M | 104.71M | 120.15M | 224.38M | 78.35M | 106.14M | 11.99M | 129.07M | 75.05M | 26.71M | 89.52M | 83.27M | 223.04M | 41.63M |
|
Capital Expenditures (Quarter)
|
| | | | | 1.11M | 2.95M | 1.16M | 2.32M | 2.63M | 3.24M | 4.00M | 0.71M | 1.11M | 1.19M | 0.42M | -0.75M | 1.83M | 0.10M | 0.59M | 0.49M | 0.26M | 0.83M | 1.10M | 14.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | 0.82M | 0.01M | | 0.01M | 1.32M | | | | | | | | | | | 0.09M | 0.05M | 0.52M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | -0.07M | 0.07M | 0.14M | 0.20M | 0.18M | 0.14M | 0.10M | 0.08M | 0.08M | 0.06M | 0.04M | 0.02M | 0.02M | 0.01M | -0.01M | 0.01M | -0.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 64.12M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | -0.84M | | 1,996.99M | 0.70M | 0.07M | 1,600.84M | -1601.47M | 0.55M | | 9.20M | 3,090.45M | 2.56M | 9.20M | 15.57M | 4,039.74M | 10.08M | 39.77M | 53.31M | 5,116.46M | 41.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | 141.47M | -62.12M | -452.27M | -483.49M | -364.47M | -247.99M | -143.57M | -114.24M | -138.05M | -226.90M | -50.35M | -174.50M | -48.41M | -138.06M | -159.96M | -39.64M | -255.58M | -109.50M | -205.47M | 25.74M |
|
Other financing activities (Quarter)
|
| | | | | 0.14M | -0.74M | | 0.06M | 0.06M | 0.56M | | | | | | 0.17M | | 0.04M | 0.44M | 0.51M | 0.14M | 0.13M | | 0.36M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | 80.51M | -0.19M | -0.12M | -0.00M | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | 19.88M | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | 0.54M | 1.17M | 1.22M | 1.23M | 0.49M | 0.27M | 1.20M | 0.34M | 0.44M | 0.67M | 1.13M | 1.07M | 0.72M | 0.73M | 0.94M | 0.60M | 0.87M | 0.84M | 0.83M | 0.78M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | 5.30M | -5.01M | 70.07M | 0.28M | 0.27M | 0.31M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | -24.14M | 66.00M | 417.23M | 526.90M | 309.20M | 135.06M | 251.56M | 85.19M | 84.62M | 242.35M | 158.13M | 251.48M | -203.25M | 132.59M | 314.33M | -62.67M | 31.29M | 92.81M | 257.95M | 263.04M |
|
Change in Cash (Quarter)
|
| | | | | 114.92M | 6.81M | -33.56M | 44.30M | -51.12M | -102.36M | 114.17M | -21.07M | -42.92M | 18.51M | 125.31M | 86.42M | -244.36M | 16.56M | 150.75M | -91.83M | -210.41M | 4.06M | 58.22M | 250.08M |
|
Free Cash Flow (Quarter)
|
| | | | | -3.52M | -0.02M | 0.33M | -1.44M | 1.53M | 7.34M | 2.18M | 7.27M | 9.39M | 1.87M | 17.11M | 10.18M | 5.48M | 21.93M | -4.22M | 9.98M | 13.62M | 19.91M | 4.64M | -52.83M |
|
Net Cash Flow (Quarter)
|
| | | | | 114.92M | 6.81M | -33.56M | 44.30M | -51.12M | -102.36M | 114.17M | -21.07M | -42.92M | 18.51M | 125.31M | 86.42M | -244.36M | 16.56M | 150.75M | -91.83M | -210.41M | 4.06M | 58.22M | 250.08M |