|
Net Income (Quarter)
|
16.96M | 19.34M | 20.40M | 19.20M | 19.12M | 0.47M | 0.24M | 0.69M | 0.08M | -2.47M | -0.56M | 0.60M | -0.09M | -0.09M | 0.06M | -0.10M | 7.09M | 30.71M | | | 56.19M | 85.38M | 74.56M | 91.29M | 43.69M | 62.23M | 58.07M | 70.57M |
|
Depreciation and Depletion (Quarter)
|
2.51M | 2.47M | 2.63M | 2.60M | 2.65M | 2.79M | 2.88M | 2.88M | 3.48M | 3.50M | 3.43M | 3.31M | 3.64M | 3.73M | 3.77M | 3.89M | 3.83M | 3.69M | 3.79M | 3.91M | 3.97M | 4.00M | 4.03M | 3.89M | 3.60M | 3.52M | 3.53M | 3.50M |
|
Share-based Compensation (Quarter)
|
0.10M | 1.39M | -1.11M | 0.15M | 1.15M | 1.35M | -1.94M | 0.16M | 0.18M | 0.21M | 4.19M | 1.55M | 1.87M | 2.33M | -3.51M | 0.21M | 2.29M | 2.36M | -4.05M | 8.65M | | 0.19M | 7.30M | 2.60M | 2.41M | -2.00M | 0.20M | 10.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.07M | | | | 0.16M | | | | 0.17M | | | | |
|
Gains from Investment Securities (Quarter)
|
0.38M | 0.02M | 0.05M | 0.14M | 1.05M | 0.02M | 0.25M | 0.15M | 2.27M | 0.13M | 0.10M | 1.34M | 1.21M | 0.74M | | -7.41M | 2.16M | | | | 2.15M | | 0.01M | 0.76M | 2.59M | | | -2.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | 2.70M | | | | 0.66M | | | | 2.30M | | | | 0.80M | | | | 0.53M | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | 92.30M | 200.59M | 223.63M | 206.84M | 231.25M | 178.56M | 140.87M | 131.80M | 91.43M | 104.95M | 74.47M | 50.86M |
|
Cash from Operations (Quarter)
|
22.94M | 21.77M | 26.95M | 22.18M | 50.48M | -2.62M | 47.51M | 14.97M | 35.76M | 18.13M | 92.75M | 70.13M | 13.09M | 16.93M | 79.31M | 85.46M | 50.36M | 71.81M | 54.20M | 55.55M | 84.37M | 53.04M | 102.59M | 97.79M | 111.45M | 87.78M | 127.68M | 92.77M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | -0.86M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
3.42M | 3.42M | 3.40M | 3.31M | 3.40M | 3.58M | 3.52M | 3.52M | 3.78M | 1.97M | 3.58M | 3.27M | 4.78M | 8.14M | 6.12M | 5.91M | 6.16M | 6.58M | 7.40M | 7.74M | 7.90M | 8.02M | 8.47M | 10.45M | 8.62M | 7.47M | 7.75M | 7.44M |
|
Change in Accured Expenses (Quarter)
|
0.99M | 0.93M | 9.27M | -13.09M | 5.35M | -9.74M | 5.30M | 4.44M | 16.23M | 1.30M | -1.25M | 7.72M | -7.94M | 23.65M | 28.60M | -32.50M | 110.80M | 41.17M | -23.65M | -24.41M | -72.38M | -53.52M | -8.44M | -1.29M | 1.45M | 35.30M | 80.44M | -7.98M |
|
Change in Net Loans (Quarter)
|
110.51M | 161.18M | 207.66M | 157.86M | 246.26M | 218.41M | -464.67M | | 201.37M | 379.95M | | | 81.39M | -81.39M | | 741.15M | | | 73.85M | -366.88M | 250.76M | -556.38M | -585.62M | 53.67M | 258.50M | 194.45M | 264.64M | 527.25M |
|
Capital Expenditures (Quarter)
|
1.89M | 1.17M | 2.04M | 1.24M | 3.16M | 2.12M | 1.87M | 2.12M | 0.90M | 1.75M | 1.68M | -6.03M | 1.46M | 4.23M | 5.86M | 4.34M | 3.99M | 6.89M | 7.67M | 11.02M | 3.52M | 3.32M | 2.38M | 0.18M | 0.80M | 1.13M | 1.12M | -0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
1.34M | 0.80M | 2.84M | 0.85M | 0.21M | 0.17M | 0.65M | 1.42M | 1.16M | 1.57M | 0.89M | 2.68M | 0.17M | 0.86M | 4.29M | 6.79M | 2.10M | 0.36M | 0.25M | 1.36M | 2.43M | 6.20M | | 2.68M | | 3.00M | 2.96M | 7.57M |
|
Acquisitions (Quarter)
|
| | -3.87M | | | | | 5.04M | 6.17M | 168.06M | -159.94M | 0.02M | 0.01M | 46.15M | -46.15M | 46.15M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
29.15M | 0.89M | 2.85M | -1.84M | 1.00M | -0.09M | -0.09M | -0.82M | 33.91M | -33.91M | 117.81M | -88.90M | 53.44M | -52.03M | 175.41M | -173.68M | 81.24M | 90.11M | -165.35M | 390.00M | 124.05M | 132.85M | 135.23M | -386.99M | 109.97M | -106.57M | 4.82M | 323.50M |
|
Cash from Investing Activities (Quarter)
|
-151.11M | -175.61M | -212.42M | -175.97M | -259.39M | -229.53M | -142.05M | -254.78M | -37.82M | 346.95M | -665.96M | -413.21M | 33.07M | -143.16M | 85.69M | -401.01M | -159.12M | -1533.48M | -512.92M | 287.22M | -437.37M | 300.74M | 234.02M | -442.84M | -340.01M | -133.34M | -241.51M | -562.54M |
|
Long-Term Debt Issuances (Quarter)
|
| | | 178.00M | | | | | | | | 200.00M | | | 50.00M | | | | 0.00M | -189.94M | | | | 246.87M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
0.53M | 16.97M | 15.00M | 25.00M | | | | 10.00M | | | 10.00M | 30.00M | | | 140.61M | 60.00M | | 230.31M | | 389.31M | 214.69M | | | 150.00M | | | | |
|
Short-Term Debt issuances (Quarter)
|
169.00M | 120.28M | -12.54M | -88.94M | -9.69M | 69.46M | -19.21M | 176.81M | 24.44M | -260.39M | 263.68M | 30.92M | -295.01M | -324.55M | -277.06M | 24.39M | 0.53M | -359.56M | 189.07M | 84.60M | -77.37M | -183.77M | 5.43M | 22.69M | -2.84M | 293.63M | -128.68M | 1,038.86M |
|
Shares Issued (Quarter)
|
0.32M | 0.17M | 0.27M | 0.68M | 0.53M | 0.04M | 0.40M | 0.07M | 0.93M | 0.44M | 0.96M | 0.02M | 0.14M | 0.99M | 0.69M | 0.17M | 0.78M | 0.02M | | 0.21M | 2.18M | 0.69M | 0.08M | 0.19M | 3.80M | 0.01M | 0.04M | 0.03M |
|
Shares Repurchased (Quarter)
|
23.73M | 6.96M | 2.49M | 0.00M | | | | | | | | | | | | 45.00M | 49.88M | | | | | 42.36M | 82.64M | | 25.02M | 23.21M | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
8.41M | 8.28M | 8.27M | 8.71M | 8.73M | 8.74M | 8.74M | 9.19M | 13.81M | 13.84M | 15.18M | -42.83M | 18.84M | 18.88M | -37.71M | 78.34M | | 39.50M | 19.68M | -53.52M | 2.97M | 38.86M | -32.92M | 87.27M | 2.97M | 39.11M | -33.17M | 89.87M |
|
Cash from Financing Activities (Quarter)
|
118.85M | 237.54M | 124.61M | 176.86M | 213.50M | 230.24M | 89.59M | 262.22M | 145.15M | -129.49M | 277.38M | 322.07M | -23.77M | 163.11M | 106.43M | 159.66M | 177.69M | 1,798.74M | 137.66M | -370.45M | 260.58M | 110.51M | -138.53M | 84.30M | -177.63M | -109.37M | 263.40M | 398.78M |
|
Change in Cash (Quarter)
|
-9.32M | 83.69M | -60.86M | 23.06M | 4.58M | -1.91M | -4.95M | 22.41M | 143.09M | 235.59M | -295.84M | -21.01M | 22.39M | 36.88M | 271.44M | -155.89M | 68.93M | 337.06M | -321.05M | -27.67M | -92.41M | 464.29M | 198.08M | -260.75M | -406.20M | -154.93M | 149.57M | -70.99M |
|
Free Cash Flow (Quarter)
|
21.06M | 20.60M | 24.91M | 20.94M | 47.32M | -4.74M | 45.64M | 12.85M | 34.86M | 16.38M | 91.06M | 76.16M | 11.63M | 12.70M | 73.46M | 81.12M | 46.36M | 64.92M | 46.53M | 44.54M | 80.85M | 49.72M | 100.21M | 97.61M | 110.65M | 86.65M | 126.55M | 92.97M |
|
Net Cash Flow (Quarter)
|
-9.32M | 83.69M | -60.86M | 23.06M | 4.58M | -1.91M | -4.95M | 22.41M | 143.09M | 235.59M | -295.84M | -21.01M | 22.39M | 36.88M | 271.44M | -155.89M | 68.93M | 337.06M | -321.05M | -27.67M | -92.41M | 464.29M | 198.08M | -260.75M | -406.20M | -154.93M | 149.57M | -70.99M |