|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.71M | 10.61M | 9.62M | 7.41M | 9.20M | 9.94M | 7.11M | 8.75M | 9.92M | 9.88M | 6.29M | 9.33M | 10.26M | 10.60M | 10.36M | 9.10M | 10.63M | 9.70M | 12.89M | 12.52M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | -0.58M | 0.40M | 0.30M | 0.30M | -0.90M | 0.41M | 0.40M | 0.30M | 0.51M | 0.49M | 0.50M | 0.40M | -1.37M | 0.50M | 0.50M | 0.40M | 0.71M | 0.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.65M | 2.79M | 0.81M | -3.23M | 0.02M | 2.71M | -0.12M | -0.11M | -0.12M | -2.00M | -0.14M | -0.15M | -0.14M | 4.45M | -0.15M | -0.18M | 1.03M | -0.80M | -0.14M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.00M | 0.02M | 0.04M | 0.06M | 0.00M | 0.00M | 0.02M | 0.06M | 0.01M | 0.01M | 0.03M | 0.09M | 0.02M | 0.02M | 0.04M | 0.09M | 0.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.04M | 13.41M | 0.01M | 0.41M | 0.03M | 0.32M | 0.00M | 0.00M | 0.34M | 15.26M | -0.31M | 0.01M | 0.30M | -0.02M | 0.14M | -0.02M | 0.21M | -8.42M | 0.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.38M | 0.35M | 1.09M | 0.73M | 0.34M | 0.31M | 0.33M | 0.02M | 0.32M | 0.34M | 0.26M | 0.33M | 1.01M | 0.58M | 0.28M | 0.65M | 0.43M | 1.10M | 0.15M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 57.44M | -26.08M | 9.40M | 4.98M | 19.07M | 0.11M | 10.53M | 15.33M | 19.63M | 7.75M | 6.98M | 0.62M | 27.41M | 22.15M | 40.62M | -35.86M | 14.94M | 14.00M | 11.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.22M | 0.22M | 0.22M | 0.22M | -0.38M | 0.81M | 0.18M | -1.62M | 0.06M | 0.27M | 0.05M | 0.19M | 0.32M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.27M | 1.26M | 1.18M | 1.09M | 0.66M | 0.58M | 0.74M | 0.74M | 0.71M | 0.67M | 0.38M | 0.24M | 0.21M | 0.18M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.11M | -0.05M | 0.04M | -0.11M | -0.08M | -0.13M | -0.12M | -0.04M | -0.07M | -0.08M | -0.06M | -0.10M | 0.01M | -0.02M | -0.13M | -0.01M | -0.05M | -0.01M | -0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 47.90M | -44.98M | -0.54M | 8.05M | 8.00M | -6.03M | -3.64M | 7.96M | 9.79M | 17.73M | -3.86M | 1.56M | 11.00M | 4.58M | 28.97M | -46.55M | -3.53M | -1.51M | -2.38M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.15M | -3.65M | -149.24M | -3.91M | 41.62M | -1.42M | 39.94M | 0.42M | 41.44M | 25.66M | -7.49M | 67.10M | 82.79M | 86.39M | 10.61M | -25.16M | 134.51M | 59.17M | 57.69M | -79.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.06M | 0.03M | 0.27M | 0.30M | 0.33M | 0.37M | 0.41M | 0.31M | 0.39M | 0.30M | 0.37M | 0.42M | 0.12M | 0.25M | 0.39M | 0.45M | 0.24M | 0.45M | 0.08M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.71M | 0.49M | 0.01M | | 0.01M | | 19.15M | -19.13M | 0.00M | 19.12M | 4.52M | -1.79M | | 1.76M | | | | | 0.52M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | -3.85M | | 2.37M | 24.04M | | 19.49M | 14.35M | 11.33M | | -24.88M | 33.71M | 199.47M | -151.12M | -81.90M | 5.00M | 6.00M | 22.96M | -30.96M | 12.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.28M | -121.34M | -105.84M | -89.20M | -89.53M | -222.20M | -80.06M | -83.46M | -45.92M | 7.14M | 38.55M | 220.50M | -50.41M | -71.43M | 42.57M | 67.64M | -193.17M | 21.62M | -79.57M | 93.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -77.98M | 44.73M | -39.07M | 83.37M | -13.94M | 34.47M | -39.30M | 102.82M | -30.23M | -49.04M | -108.50M | 85.78M | 95.41M | 19.75M | -70.49M | -41.78M | 124.58M | -41.71M | -56.32M | 49.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 192.12M | -92.12M | | | | -9.10M | -27.20M | 107.20M | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.01M | 22.02M | 14.38M | 0.82M | 10.25M | -6.00M | -2.84M | -15.11M | -20.34M | 21.14M | 12.26M | 14.73M | 26.15M | -22.47M | -16.67M | 9.90M | 7.75M | -0.76M | 5.10M | -3.04M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.20M | 13.40M | 21.80M | | -150.50M | | | | | | -4.40M | | -12.70M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.19M | | | 0.07M | 0.20M | | | | | | | | 0.97M | 0.48M | 0.03M | 0.22M | 0.13M | 1.02M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 4.88M | | 0.23M | 0.08M | 2.72M | 3.81M | 2.21M | 0.14M | 3.45M | 3.67M | 1.52M | 7.20M | 14.29M | 3.98M | 6.04M | 7.52M | 9.92M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 3.37M | 3.39M | 3.51M | 3.47M | 3.47M | 3.47M | 3.50M | 3.46M | 3.41M | 3.35M | 3.40M | 3.35M | 3.43M | 3.46M | 3.51M | 3.45M | 3.38M | 3.39M | 3.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.21M | 112.34M | -32.90M | 75.80M | -7.11M | 127.94M | 70.39M | 79.31M | 50.56M | -41.72M | -56.24M | -186.84M | 114.54M | -7.17M | -96.85M | -49.21M | 199.34M | -71.07M | 105.70M | -83.71M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.69M | 48.45M | -164.82M | -3.99M | -91.66M | -75.19M | -9.55M | 6.38M | 19.98M | -14.94M | -9.94M | 40.64M | 64.75M | -51.19M | -32.13M | 59.05M | -29.70M | -34.51M | 40.13M | 20.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 57.38M | -26.11M | 9.14M | 4.68M | 18.74M | -0.26M | 10.11M | 15.02M | 19.24M | 7.45M | 6.61M | 0.20M | 27.29M | 21.90M | 40.24M | -36.31M | 14.70M | 13.55M | 10.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.69M | 48.45M | -164.82M | -3.99M | -91.66M | -75.19M | -9.55M | 6.38M | 19.98M | -14.94M | -9.94M | 40.64M | 64.75M | -51.19M | -32.13M | 59.05M | -29.70M | -34.51M | 40.13M | 20.74M |