|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 37.82M | 29.77M | 25.94M | 29.93M | 28.44M | 29.82M | 35.66M | 34.39M | 36.79M | 29.36M | 30.67M | 25.75M | 26.23M | 27.36M | 32.00M | 28.11M | -29.99M | 47.40M | 57.10M | 60.75M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.81M | 2.90M | 3.01M | 2.89M | 2.76M | 2.68M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.45M | 2.44M | 1.84M | 2.09M | 1.91M | 2.34M | 2.48M | 2.25M | 1.67M | 2.66M | 2.60M | -0.33M | 2.40M | 1.13M | 2.29M | 1.90M | 3.39M | 5.43M | 4.30M | 4.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.45M | -1.36M | 1.48M | -2.34M | 0.16M | -0.15M | 0.00M | 1.27M | 1.62M | 1.11M | -0.72M | 0.92M | | -1.48M | -0.42M | 0.52M | -1.76M | -0.46M | -0.92M | -4.94M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 791.00 | 0.00M | 0.13M | 0.04M | 0.03M | 0.04M | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | -0.75M | 0.11M | 0.03M | 2.61M | -2.72M | 0.00M | -0.00M | 2.92M | -5.09M | 0.00M | 2.08M | -8.90M | 8.57M | -15.54M | 15.49M | 5.54M | -20.73M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.61M | -0.53M | | | 0.11M | | | -0.11M | 0.05M | -0.05M | | 0.64M | 0.19M | | | 0.10M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 98.31M | 89.91M | 56.14M | 61.72M | 51.35M | 16.24M | 17.15M | 10.56M | 8.22M | 9.99M | 9.21M | 7.60M | 15.24M | 28.39M | 34.38M | 26.66M | 9.80M | 29.84M | 33.46M | 32.18M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 44.11M | 35.80M | 22.58M | 59.52M | 42.51M | 31.18M | 44.34M | 47.77M | 45.30M | 39.85M | 42.18M | 46.06M | 37.35M | 28.48M | 60.14M | 52.31M | 8.38M | 49.52M | 62.49M | 72.19M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.62M | 2.65M | 3.15M | -2.64M | 3.01M | 2.95M | 2.87M | 27.45M | -4.23M | 2.67M | 2.56M | 1.05M | -2.54M | 2.63M | 2.55M | -9.68M | 0.17M | 4.59M | 4.51M | -13.64M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.38M | 2.38M | -0.90M | 6.68M | 0.04M | -1.18M | -1.38M | -1.41M | -1.80M | -1.85M | -1.75M | -1.57M | -1.63M | -0.98M | -1.00M | -0.77M | 1.16M | 6.16M | 4.72M | 5.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.81M | 2.90M | 3.01M | 2.89M | 2.76M | 2.68M | 2.60M | 2.45M | 2.37M | 2.32M | 2.36M | 2.44M | 2.38M | 2.47M | 2.33M | 2.32M | 2.65M | 3.43M | 3.42M | 3.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.75M | -15.01M | -9.57M | -4.27M | -1.32M | -7.00M | 4.96M | 6.00M | -2.00M | -3.54M | 5.71M | 12.19M | -10.05M | -8.15M | 12.19M | -2.50M | -19.00M | -7.15M | -5.13M | 4.08M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -37.93M | -43.51M | -33.29M | 37.90M | 83.39M | 227.19M | 174.12M | 57.01M | 60.81M | 24.09M | 52.94M | -203.08M | -56.11M | 2.96M | -188.31M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.91M | 1.18M | 0.95M | 1.00M | 0.73M | 1.94M | 1.33M | -4.01M | 2.38M | 2.14M | 2.23M | 2.78M | 1.36M | 2.15M | 0.99M | 10.10M | 1.80M | 3.38M | 8.01M | 103.58M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.76M | -0.35M | 0.04M | 5.85M | 1.30M | 1.16M | 0.19M | 1.87M | 0.04M | 0.74M | 3.10M | 0.54M | 0.04M | 1.30M | | 0.91M | | 0.00M | 0.71M | 0.23M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 8.70M | | | | | | | | | | | -18.38M | | | -385.81M | 0.00M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.00M | 0.24M | 6.02M | | | 6.55M | 8.87M | | 0.01M | | 6.16M | 5.47M | 0.63M | 0.27M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 207.49M | 83.47M | | 577.13M | 166.71M | -132.81M | 17.66M | -51.55M | | | 253.65M | -148.60M | 79.10M | -78.21M | 35.04M | 334.84M | 92.45M | -86.02M | 0.01M | 0.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -544.42M | 305.55M | -530.69M | -59.63M | -186.99M | -92.42M | -59.52M | 48.07M | 44.03M | 84.19M | 31.05M | 391.71M | 248.96M | 101.97M | 267.99M | 38.98M | 610.22M | 112.19M | 356.70M | 18.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 196.24M | 2.44M | 1.84M | | -176.62M | -194.50M | 204.26M | -530.03M | -270.03M | 261.66M | 8.37M | | | 0.14M | | -701.75M | -94.06M | 94.98M | -1483.23M | -164.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 98.09M | -98.09M | 98.09M | 265.00M | | -265.00M | | | | | | 16.67M | | | 23.33M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.16M | 4.16M | 11.17M | 3.66M | 0.17M | 45.83M | -40.49M | 107.17M | 3.17M | 6.88M | 3.00M | 3.00M | 30.00M | 1.45M | | | 0.03M | 125.00M | 0.10M | 4.04M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 34.52M | -19.52M | 33.98M | 28.90M | -14.47M | -27.29M | 6.21M | -4.79M | -18.83M | -8.02M | -19.25M | 3.69M | -40.22M | -8.07M | -11.85M | 27.18M | -18.27M | 20.69M | -10.88M | 68.46M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | -0.00M | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.51M | 5.74M | 14.79M | 11.01M | 5.22M | 1.60M | 3.09M | | 0.53M | 0.40M | 1.28M | 2.27M | | | | | 4.84M | 21.66M | 13.55M | 29.82M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.51M | 12.48M | 12.96M | 12.81M | 12.74M | 12.71M | 12.71M | 12.70M | 13.27M | 13.27M | 13.27M | 13.27M | 13.26M | 13.62M | 13.64M | 13.65M | 14.22M | 22.60M | 27.44M | 26.73M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 216.58M | 174.65M | 471.14M | -47.63M | -212.38M | -187.13M | 131.48M | -215.82M | -40.93M | -166.91M | 31.99M | -56.11M | -414.82M | -436.25M | -59.68M | 52.66M | -115.96M | -609.64M | -786.07M | -182.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -283.74M | 516.01M | -36.97M | -47.75M | -356.87M | -248.38M | 116.30M | -119.98M | 48.41M | -42.87M | 105.22M | 381.66M | -128.51M | -305.80M | 268.44M | 143.95M | 502.63M | -447.94M | -366.88M | -91.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 42.20M | 34.62M | 21.64M | 58.52M | 41.77M | 29.24M | 43.00M | 51.77M | 42.92M | 37.71M | 39.95M | 43.28M | 35.98M | 26.32M | 59.15M | 42.21M | 6.58M | 46.14M | 54.48M | -31.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -283.74M | 516.01M | -36.97M | -47.75M | -356.87M | -248.38M | 116.30M | -119.98M | 48.41M | -42.87M | 105.22M | 381.66M | -128.51M | -305.80M | 268.44M | 143.95M | 502.63M | -447.94M | -366.88M | -91.42M |