|
Net Income (Quarter)
|
5.64M | 4.19M | 7.65M | -2.60M | 3.41M | 6.14M | 4.75M | 4.46M | 4.41M | 3.82M | 2.53M | -0.55M | 1.82M | 5.54M | -3.60M | -8.24M | 3.90M | -14.52M | -27.90M | -14.08M | -2.49M | -5.88M | 0.12M | -12.86M | -0.46M | -5.93M | -3.24M | -5.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | 0.69M | 1.07M | 1.30M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | 1.08M | | 0.04M | | | 0.02M | 0.13M | 21.16M | | 0.20M | 25.56M | | -0.03M | | -5.81M | 0.65M | 2.80M | | 3.61M | | -2.10M | | -4.66M |
|
Asset Writedowns and Impairment (Quarter)
|
| 1.55M | | -0.05M | | | | | | | | 3.40M | 1.60M | | | | | 11.77M | | | | | | | | 3.40M | | 316.00 |
|
Change in Interest Receivables (Quarter)
|
-0.11M | -0.03M | 0.37M | 0.34M | -0.38M | -0.31M | 1.67M | -0.35M | 472.00 | 0.44M | -0.26M | -0.23M | 0.56M | 0.15M | -0.98M | 0.59M | 1.13M | -0.88M | 0.41M | 2.23M | 1.48M | 0.04M | -3.40M | 0.79M | 0.67M | 0.71M | 0.92M | 0.51M |
|
Cash from Operations (Quarter)
|
4.15M | 4.02M | 4.79M | 4.54M | 3.38M | 1.60M | 1.25M | 1.70M | -1.76M | 1.88M | -5.29M | 9.27M | 3.11M | 0.26M | -7.11M | 4.14M | 8.66M | 3.34M | -6.05M | 2.65M | -4.19M | -3.13M | 1.74M | 2.31M | 0.86M | 1.15M | -4.25M | 4.16M |
|
Amortizatization of Intangibles (Quarter)
|
0.11M | 0.12M | -0.15M | 0.01M | 0.00M | | 0.01M | -0.01M | -0.08M | 0.50M | 0.12M | -0.48M | 0.11M | 0.12M | 0.12M | -0.90M | 0.00M | -0.58M | -0.78M | -1.11M | -0.08M | -0.70M | -0.70M | 1.26M | 0.56M | -0.35M | -0.20M | 2.64M |
|
Amortization of Deferred Charges (Quarter)
|
0.42M | 0.97M | 0.34M | -0.05M | 0.55M | 0.56M | 0.38M | 1.45M | 0.17M | 0.21M | 0.62M | -0.04M | 0.52M | 0.61M | 0.69M | 0.45M | 0.54M | 0.52M | 0.67M | 0.80M | 0.98M | 0.58M | 0.88M | 0.25M | 0.53M | 0.19M | 0.63M | 0.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 1.81M | 0.93M | 0.93M | 0.93M | 0.93M | 1.19M | 1.72M | 1.07M | 1.30M | 1.38M | 0.68M | 1.73M | 1.71M | 1.98M | 2.12M | 2.01M | 1.87M | 1.75M | 1.35M | 1.87M | 1.97M | 0.59M |
|
Change in Account Payables (Quarter)
|
-0.06M | -0.01M | -0.02M | -0.13M | 0.02M | 0.52M | -0.43M | -0.52M | 0.09M | -1.00 | -1.00 | | 0.34M | -0.06M | -0.28M | | | -0.44M | 0.63M | 1.32M | -1.65M | 0.29M | -1.07M | 0.95M | 0.63M | -0.67M | | -1.00 |
|
Change in Accured Expenses (Quarter)
|
-0.09M | -0.01M | 0.50M | -0.54M | 0.22M | 0.33M | -0.44M | -0.00M | -2.15M | -0.34M | 3.25M | -3.47M | -0.43M | 0.41M | -1.20M | 0.39M | -1.01M | 0.40M | 0.34M | -0.28M | -0.08M | 0.00M | -0.24M | 0.09M | -0.51M | 0.46M | 0.57M | 0.26M |
|
Change in Net Loans (Quarter)
|
70.81M | -0.68M | 77.75M | 33.24M | 13.37M | 5.62M | 9.70M | 37.45M | 31.53M | 14.85M | 59.53M | 90.87M | 0.75M | 55.86M | 102.15M | 38.72M | 59.18M | 39.80M | 24.39M | 2.78M | 46.98M | 63.44M | 95.60M | 9.11M | 53.96M | 33.08M | 2.67M | 46.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | -35.86M | 12.91M | 1.16M | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | 8.60M | | | | | | | | | | | | 13.80M | 55.30M | |
|
Acquisitions (Quarter)
|
| | | | 16.90M | | -8.30M | | | | | | | | | 0.01M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | 0.42M | -0.42M | 0.34M | 0.16M | 0.24M | 0.18M | 3.87M | 6.78M | 0.64M | | | 2.63M | 0.21M | 0.24M | 0.24M | 0.24M | 0.42M | 4.60M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 0.05M | 5.73M | 0.24M | | | | | | 0.63M | -0.63M | 1.26M | -0.87M | | 20.00M | | -20.00M | | 9.02M | 0.43M | 0.17M | 0.17M | -0.17M | 1.18M | |
|
Cash from Investing Activities (Quarter)
|
-10.74M | -4.70M | 48.28M | -37.28M | -28.31M | -6.12M | -22.65M | -21.14M | -0.77M | -55.53M | -18.10M | -13.31M | -107.57M | 33.19M | 71.34M | -46.09M | -51.99M | 45.17M | 7.43M | -10.65M | 33.40M | 6.03M | 78.49M | -16.27M | 46.22M | 40.29M | 46.97M | 47.11M |
|
Other financing activities (Quarter)
|
-2.25M | 2.49M | 0.02M | 0.15M | 2.29M | -2.19M | | -5.11M | 0.64M | 0.93M | 0.13M | -6.40M | 0.65M | -0.64M | 0.98M | 0.04M | 0.84M | -2.28M | 3.53M | 1.25M | 0.93M | 0.14M | 750.00 | -2.08M | -1.45M | 1.45M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | -15.00M | 6.03M | 9.25M | 90.61M | -91.64M | 1.47M | 0.56M | 0.57M | 69.08M | 15.86M | 0.66M | -16.52M | 29.61M | 0.52M | 0.57M | 37.00M | | 15.00M | | | 3.00M | 0.67M | 0.94M | 0.98M | 0.02M |
|
Long-Term Debt Repayments (Quarter)
|
5.72M | 19.20M | -24.66M | -0.25M | 8.26M | -8.12M | 0.27M | 17.88M | 3.75M | 3.82M | 4.29M | 4.38M | 2.85M | 0.78M | 0.52M | 38.70M | 68.30M | 10.00M | 50.08M | 29.99M | 53.02M | 5.23M | 2.42M | 20.62M | 3.25M | 20.13M | 1.42M | |
|
Short-Term Debt issuances (Quarter)
|
| 47.90M | -13.70M | | 14.81M | 2.79M | | 12.10M | | | | 44.57M | 131.95M | -90.78M | | 110.74M | 34.90M | 22.10M | 0.03M | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | 12.00M | | | 10.00M | 25.00M | 2.60M | -2.60M | | | | | 24.71M | 23.35M | | | 55.10M | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | 0.02M | 16.90M | -8.30M | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | 3.62M | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
7.56M | 7.63M | 7.57M | 7.64M | 8.83M | 4.46M | 4.00M | 3.92M | 3.89M | 4.43M | 3.90M | 4.90M | 3.89M | 3.78M | 3.70M | 4.66M | 4.65M | 4.65M | 4.65M | 4.60M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 2.33M | 2.30M | 2.32M |
|
Cash from Financing Activities (Quarter)
|
16.13M | 2.66M | -32.44M | 22.60M | 74.87M | 6.99M | 12.06M | -41.25M | -2.80M | 130.79M | -15.23M | -10.99M | 78.93M | -18.26M | -72.81M | 46.25M | 43.91M | -27.47M | -29.92M | -2.03M | -22.19M | 0.97M | -77.48M | -0.25M | -45.87M | -28.87M | -53.45M | -35.39M |
|
Change in Cash (Quarter)
|
9.54M | 1.97M | 20.63M | -10.14M | 49.93M | 2.46M | -9.33M | -60.69M | -5.32M | 77.14M | -38.62M | -15.02M | -25.53M | 15.18M | -8.58M | 4.29M | 0.58M | 21.04M | -28.54M | -10.02M | 7.02M | 3.87M | 2.75M | -14.21M | 1.21M | 12.57M | -10.73M | 15.88M |
|
Beginning Cash Balance (Quarter)
|
| | | 14.99M | | 0.45M | 0.11M | 5.30M | 3.96M | 8.48M | 11.18M | 78.10M | | 15.00M | 7.24M | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
4.15M | 4.02M | 4.79M | 4.54M | 3.38M | 1.60M | 1.25M | 37.56M | -14.66M | 0.73M | -5.29M | 9.27M | 3.11M | 0.26M | -7.11M | 4.14M | 8.66M | 3.34M | -6.05M | 2.65M | -4.19M | -3.13M | 1.74M | 2.31M | 0.86M | 1.15M | -4.25M | 4.16M |
|
Net Cash Flow (Quarter)
|
9.54M | 1.97M | 20.63M | -10.14M | 49.93M | 2.46M | -9.33M | -60.69M | -5.32M | 77.14M | -38.62M | -15.02M | -25.53M | 15.18M | -8.58M | 4.29M | 0.58M | 21.04M | -28.54M | -10.02M | 7.02M | 3.87M | 2.75M | -14.21M | 1.21M | 12.57M | -10.73M | 15.88M |