|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.41M | 2.71M | 2.61M | 3.37M | 2.44M | 3.44M | 4.50M | 5.34M | 6.15M | 4.42M | 3.85M | 5.42M | 4.16M | 4.30M | 3.83M | 2.50M | 2.65M | 2.17M | 4.05M | 3.41M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.09M | 0.08M | 0.24M | 0.08M | 0.07M | 0.09M | 0.21M | 0.15M | 0.10M | 0.23M | 0.20M | 0.26M | 0.20M | 0.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.02M | -0.08M | -0.01M | -0.41M | 0.09M | 0.12M | 0.07M | -2.64M | -0.03M | 0.09M | -0.07M | -0.29M | | | | -0.47M | -0.21M | | | 0.49M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.13M | | | 0.15M | 0.03M | | | 0.21M | 0.13M | | | -0.41M | 0.14M | | | 0.01M | 0.13M | 0.02M | | -0.07M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.42M | 0.02M | -0.35M | -0.72M | 0.27M | 0.46M | 0.20M | 0.02M | -0.66M | -0.06M | 0.33M | -0.17M | 0.51M | -0.40M | 0.26M | -0.19M | 0.42M | -0.59M | -0.46M | -0.31M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.63M | 1.23M | 3.02M | 7.67M | 2.23M | 5.52M | 7.28M | 8.67M | 9.33M | 8.33M | -2.99M | 6.71M | 7.45M | 2.30M | 5.37M | 4.51M | 3.02M | 8.70M | 6.97M | 3.37M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.23M | 0.25M | 0.25M | -0.73M | 0.20M | 0.15M | 0.15M | 0.11M | 0.11M | 0.22M | 0.16M | 0.01M | 0.11M | 0.25M | 0.12M | -0.07M | 0.10M | 0.29M | 0.21M | -0.24M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.36M | 0.34M | 0.36M | 0.35M | 0.31M | 0.32M | 0.34M | 0.35M | 0.38M | 0.36M | 0.37M | 0.35M | 0.35M | 0.36M | 0.38M | 0.37M | 0.38M | 0.36M | 0.35M | 0.37M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.14M | -2.15M | -0.23M | 2.09M | -0.22M | 0.46M | 0.34M | 3.21M | -0.13M | -0.21M | -0.21M | 0.25M | 0.21M | 0.04M | -0.09M | 0.31M | 0.21M | -0.04M | 0.03M | 0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.29M | 0.29M | 0.00M | 0.62M | -0.00M | -0.03M | 0.05M | 0.19M | -0.02M | 0.01M | 0.03M | 0.71M | 0.02M | -1.30M | 1.14M | -0.23M | 1.03M | -0.99M | 1.07M | -1.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.84M | 1.09M | -0.08M | -0.10M | -1.26M | 1.27M | -0.11M | -1.87M | 0.35M | | | 1.40M | -1.40M | | 0.55M | -0.42M | -0.13M | | | 0.64M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.15M | -17.66M | -13.01M | 51.60M | | | | | 1.57M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.14M | 0.33M | 0.59M | 0.19M | 0.28M | 0.47M | 0.75M | 0.64M | 0.09M | 0.22M | 0.22M | 0.25M | 0.46M | 0.28M | 0.10M | 0.20M | 0.12M | 0.58M | 0.84M | 0.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.16M | 0.09M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.35M | 0.23M | -1.58M | 6.07M | 15.68M | | | -9.54M | 11.56M | -11.56M | | 3.82M | 0.95M | 12.54M | -3.30M | 5.41M | -3.79M | 2.56M | 10.23M | -10.58M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -84.05M | -189.02M | 37.09M | -83.40M | -20.89M | -115.20M | -19.21M | -18.93M | 40.26M | -16.14M | -0.34M | 63.81M | 4.39M | -15.13M | -23.54M | 47.24M | 4.16M | -16.85M | -4.42M | 43.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 93.78M | 42.43M | 52.98M | 40.20M | 29.18M | -15.44M | 31.57M | -58.40M | -65.91M | -65.39M | -60.32M | 16.83M | -49.50M | 49.16M | 50.68M | -3.71M | -27.62M | 26.90M | 21.17M | 12.29M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 87.42M | 41.38M | -80.00M | 41.00M | -40.00M | -29.00M | -34.00M | 8.00M | -8.00M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.88M | 1.87M | 1.87M | 1.87M | 1.87M | 1.88M | 1.88M | 1.88M | 1.87M | 2.06M | 2.06M | 3.76M | 2.09M | 2.08M | 2.08M | -4.16M | 2.10M | 2.10M | 2.11M | 2.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 93.26M | 40.78M | 58.40M | 35.52M | 24.35M | -8.01M | 30.75M | -77.18M | -43.02M | 21.07M | -19.78M | -65.03M | -9.61M | 8.58M | 27.33M | -43.46M | -25.49M | 19.35M | 15.13M | 7.79M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.84M | -147.00M | 98.52M | -40.21M | 5.71M | -117.69M | 18.79M | -87.44M | 6.56M | 13.25M | -23.11M | 5.49M | 2.22M | -4.25M | 9.16M | 8.30M | -18.32M | 11.20M | 17.68M | 54.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.48M | 0.91M | 2.43M | 7.48M | 1.94M | 5.06M | 6.52M | 8.03M | 9.24M | 8.11M | -3.21M | 6.46M | 6.99M | 2.02M | 5.27M | 4.32M | 2.90M | 8.12M | 6.13M | 2.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.84M | -147.00M | 98.52M | -40.21M | 5.68M | -117.69M | 18.82M | -87.44M | 6.56M | 13.25M | -23.11M | 5.49M | 2.22M | -4.25M | 9.16M | 8.30M | -18.32M | 11.20M | 17.68M | 54.19M |