|
Net Income (Quarter)
|
6.86M | 5.60M | 7.37M | 6.03M | 6.44M | 8.35M | 7.10M | 7.65M | 5.36M | 11.47M | 17.66M | 10.18M | 15.21M | 11.69M | 13.07M | 16.16M | 10.18M | 9.29M | 9.62M | 13.35M | 8.19M | 9.10M | 9.16M | -14.76M | 6.43M | 6.21M | 5.21M | -4.05M | 13.31M | 20.25M | 16.92M | -27.16M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | 0.70M | 0.70M | 0.70M | 0.90M | 1.10M | 1.10M | 1.10M | 1.40M |
|
Share-based Compensation (Quarter)
|
| | | 0.86M | 0.35M | 0.40M | 0.34M | 0.30M | 0.23M | 0.62M | 0.47M | 0.59M | 0.50M | 0.76M | 0.55M | 1.29M | 0.38M | 0.66M | 0.35M | 0.51M | 0.16M | 0.66M | 0.38M | 0.44M | 0.59M | 0.12M | 488.00M | 0.45M | 0.60M | 0.65M | 780.00M | 0.67M |
|
Deferred Taxes (Quarter)
|
| | | 1.89M | 0.48M | 0.30M | -0.63M | 0.19M | -0.04M | -3.50M | -0.08M | -0.81M | 0.26M | 0.34M | 0.57M | 1.61M | 0.85M | 0.11M | -2.18M | 2.13M | 1.46M | -0.60M | | 0.04M | | -0.68M | -1.21M | -1.22M | 4.33M | 2.56M | 1.12M | -3.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | 0.08M | 0.08M | 0.03M | 0.03M | 0.05M | 0.05M | 0.07M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.09M | 0.09M | 0.09M | 0.10M | 0.04M | 0.04M | 0.06M | 0.06M | 0.03M | 0.05M | 0.06M | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | 0.08M | 2.32M | 0.10M | 0.07M | 0.07M | 1.67M | 0.06M | 0.08M | 0.08M | 0.02M | 0.74M | 0.07M | 0.07M | -11.81M | 0.01M | 0.09M | 0.10M | 3.82M | 0.26M | 2.03M | 0.12M | -1.06M | 0.00M | 0.06M | 5.14M | 4.03M | 0.22M | 0.12M | 0.56M | -0.07M |
|
Change in Interest Receivables (Quarter)
|
| | | -0.17M | 0.33M | -0.08M | -0.41M | 0.14M | -0.13M | 0.55M | 1.22M | 0.46M | -0.39M | -0.81M | 0.37M | -0.30M | -0.02M | 0.64M | 1.01M | 1.61M | 0.11M | 0.60M | 1.97M | 0.14M | 0.45M | 0.73M | -0.41M | 0.58M | 0.43M | 0.38M | 0.72M | 0.14M |
|
Change in Loans (Quarter)
|
| | | -21.86M | 13.07M | 10.96M | 14.27M | -25.15M | 19.85M | 15.09M | -7.61M | -8.70M | -57.82M | -24.89M | -18.77M | 1,817.54M | 179.35M | 172.28M | 32.12M | 269.56M | 50.38M | 88.44M | 99.21M | 64.22M | 55.36M | 76.17M | 106.58M | 71.79M | 70.11M | 45.74M | 11.47M | 308.10M |
|
Cash from Operations (Quarter)
|
| | | 26.20M | -1.40M | -11.01M | 14.34M | 17.32M | -21.17M | -1.53M | 2.85M | -2.41M | 54.84M | 29.48M | 33.42M | 32.09M | 35.29M | -17.56M | 37.00M | 48.23M | -2.38M | 14.38M | 12.80M | 2.02M | 11.71M | -12.46M | 20.19M | 2.31M | 7.71M | 10.69M | 32.78M | 16.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.01M | | -0.00M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | | | | | | | | -2.42M | -0.42M | -0.43M | -0.45M | -0.20M | -0.18M | -0.19M | -0.20M | -0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 0.01M | | -0.00M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 2.14M | 2.05M | 2.15M | 2.29M | 2.27M | 2.17M | 2.21M | 2.27M | 2.29M | 2.35M | 2.21M | 2.17M | 2.14M | 2.08M | 1.92M | 2.12M | 2.35M | 2.13M | 2.11M | 2.14M | 2.15M | 2.10M | 2.17M | 2.19M | 3.39M | 3.84M | 3.82M | 3.88M | 3.77M |
|
Change in Accured Expenses (Quarter)
|
| | | 2.25M | -3.58M | 2.65M | 16.50M | -13.39M | -5.08M | 17.62M | -6.79M | -11.28M | -5.00M | -0.41M | 7.32M | 3.95M | 0.86M | 9.06M | 2.42M | -3.38M | -8.35M | 4.58M | 7.65M | -11.61M | 4.03M | 4.77M | -16.93M | -3.36M | -8.67M | -1.13M | 11.04M | -2.49M |
|
Change in Net Loans (Quarter)
|
| | | 9.68M | 10.37M | 2.75M | -27.33M | 36.11M | 36.64M | 279.25M | 23.87M | -80.63M | -41.39M | -101.12M | -35.16M | -43.33M | 59.91M | 72.59M | 158.06M | 125.58M | 42.80M | 46.49M | 73.03M | 150.33M | 39.95M | 117.74M | 118.07M | 158.71M | 88.79M | 13.87M | 51.80M | -58.08M |
|
Capital Expenditures (Quarter)
|
| | | 1.44M | 1.37M | 0.57M | 0.52M | 0.45M | 0.69M | 1.31M | 0.76M | 1.05M | 0.28M | 0.15M | 0.42M | 0.86M | 0.13M | 0.34M | 0.61M | 0.71M | 0.92M | 0.17M | 0.39M | 1.60M | 0.88M | 3.69M | 2.77M | 5.04M | 2.05M | 3.13M | 2.47M | 1.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | -0.68M | 0.25M | 0.17M | 0.59M | -0.13M | 0.10M | 0.21M | 0.25M | -0.13M | 0.10M | 0.38M | 0.06M | 0.09M | 0.06M | 0.06M | 0.03M | 0.79M | 0.02M | 0.00M | -0.03M | 0.21M | 0.03M | 0.00M | 2.76M | -2.69M | | 0.48M | -0.48M | 2.38M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 2.02M | 8.96M | 10.28M | 16.87M | 10.93M | | 4.00M | 35.51M | 35.12M | 69.68M | 13.19M | 44.47M | 0.35M | 112.39M | 10.85M | 7.74M | 4.83M | 82.21M | 7.58M | 26.97M | -17.36M | -17.19M | 10.82M | 11.57M | -13.70M | 13.54M | 24.56M | 22.20M | -31.45M | -9.08M |
|
Cash from Investing Activities (Quarter)
|
| | | -20.40M | -14.09M | 13.44M | 5.09M | -70.04M | -71.57M | -315.52M | -124.06M | -27.24M | -180.37M | 105.02M | -188.63M | -153.67M | -113.03M | -44.93M | -16.26M | -118.40M | -17.26M | -28.13M | -51.43M | 46.89M | -22.11M | -105.01M | -102.99M | -92.70M | -48.70M | 25.84M | 23.45M | 75.95M |
|
Other financing activities (Quarter)
|
| | | -18.42M | 103.20M | -129.71M | 79.75M | 138.20M | 150.20M | 331.64M | 9.22M | 109.62M | 145.58M | -6.63M | 2.15M | 207.46M | -28.28M | -272.72M | -11.42M | 314.33M | 116.49M | -179.12M | 0.38M | 223.43M | 0.59M | 0.12M | 0.49M | 0.45M | 0.60M | 0.65M | 0.78M | -220.65M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | 50.00M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | 0.04M | 0.04M | 0.06M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 49.75M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | 19.53M | -81.41M | 129.40M | -141.44M | | | | | | | | | | | | 11.48M | 124.25M | -5.93M | 119.92M | 23.41M | -201.30M | 240.83M | | -310.30M | -7.34M | -38.96M | 114.60M | -114.60M | 108.80M |
|
Shares Repurchased (Quarter)
|
| | | 0.09M | 0.09M | 0.02M | 1.84M | 0.00M | 0.34M | | 0.04M | 0.11M | 0.45M | | 0.07M | 0.19M | 0.61M | 0.09M | | 0.04M | 0.36M | 2.95M | 1.24M | 2.08M | 0.15M | 0.00M | 0.08M | 0.04M | 0.13M | 0.05M | 0.34M | 0.22M |
|
Dividends Paid - Common (Quarter)
|
| | | 1.97M | 1.97M | 1.98M | 2.36M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.60M | 2.78M | 2.78M | 2.78M | 2.79M | 3.62M | 3.62M | 3.62M | 3.81M | 3.62M | 3.78M | 3.76M | 3.76M | 3.96M | 3.96M | 5.07M | 5.33M | 5.34M | 5.08M |
|
Cash from Financing Activities (Quarter)
|
| | | -0.99M | 19.68M | -2.36M | -3.17M | 135.56M | 147.22M | 328.99M | 6.53M | 106.86M | 142.78M | -9.29M | -0.76M | 204.44M | -31.73M | -33.30M | -3.62M | 74.25M | 106.58M | -65.97M | 37.88M | 16.26M | 426.28M | 9.84M | -289.36M | 85.66M | 62.72M | -38.61M | -45.09M | -117.15M |
|
Change in Cash (Quarter)
|
| | | 4.81M | 4.20M | 0.07M | 16.25M | 82.83M | 54.48M | 11.95M | -114.69M | 77.21M | 17.25M | 125.21M | -155.98M | 82.86M | -109.48M | -95.79M | 17.12M | 4.08M | 86.94M | -79.71M | -0.75M | 65.17M | 415.88M | -107.63M | -372.17M | -4.74M | 21.74M | -2.08M | 11.14M | -24.85M |
|
Free Cash Flow (Quarter)
|
| | | 24.77M | -2.77M | -11.57M | 13.82M | 16.86M | -21.86M | -2.84M | 2.09M | -3.46M | 54.56M | 29.33M | 33.00M | 31.23M | 35.16M | -17.90M | 36.39M | 47.52M | -3.31M | 14.22M | 12.42M | 0.42M | 10.83M | -16.14M | 17.42M | -2.73M | 5.66M | 7.56M | 30.32M | 15.29M |
|
Net Cash Flow (Quarter)
|
| | | 4.81M | 4.20M | 0.07M | 16.25M | 82.83M | 54.48M | 11.95M | -114.69M | 77.21M | 17.25M | 125.21M | -155.98M | 82.86M | -109.48M | -95.79M | 17.12M | 4.08M | 86.94M | -79.71M | -0.75M | 65.17M | 415.88M | -107.63M | -372.17M | -4.74M | 21.74M | -2.08M | 11.14M | -24.85M |