|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.07M | 7.03M | 6.80M | 7.72M | 8.26M | 8.56M | 8.80M | 9.28M | 7.12M | 7.14M | 7.39M | 6.24M | 0.09M | 0.18M | -0.09M | 0.44M | 0.41M | 3.69M | -0.11M | -0.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.01M | 0.97M | 1.01M | 0.94M | 1.08M | 1.03M | 0.89M | 1.09M | 1.13M | 1.27M | 1.55M | 1.40M | 1.63M | 1.45M | 1.55M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.83M | 1.07M | 0.27M | 1.34M | 2.10M | 1.30M | 2.25M | 1.95M | 0.91M | 0.94M | 0.21M | 1.20M | 0.45M | 0.86M | 0.54M | 1.24M | 0.92M | 1.02M | 0.99M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | | | | -1.16M | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | -0.25M | 1.00M | 0.47M | 0.71M | -1.97M | -0.11M | -0.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.05M | 1.01M | 1.46M | 0.11M | 2.50M | 2.92M | 2.87M | 0.14M | 4.46M | 2.18M | 2.52M | 0.06M | 2.97M | 1.06M | 1.41M | 0.05M | 4.62M | 0.22M | 0.25M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | 5.05M | 8.92M | 3.87M | 14.74M | 16.33M | 9.74M | 10.81M | 9.29M | 7.68M | 12.39M | 7.57M | 9.83M | 10.69M | -1.94M | 20.37M | 21.57M | -0.03M | 12.42M | 4.85M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.15M | 0.20M | -11.09M | 1.22M | 0.20M | 0.20M | -5.06M | 1.04M | 0.17M | 0.17M | 0.17M | -0.47M | 0.29M | 0.29M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 3.19M | 3.17M | | 2.91M | 2.73M | 2.66M | 1.01M | 0.94M | 1.08M | 1.03M | 0.89M | 1.09M | 1.13M | 1.27M | 1.55M | 1.40M | 1.63M | 1.45M | 1.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.89M | -0.50M | -0.03M | 0.73M | 1.08M | 0.73M | -0.02M | 1.88M | 3.57M | -4.21M | 1.85M | -0.35M | -0.96M | 5.34M | -0.20M | -1.95M | 2.12M | 0.18M | -0.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.63M | -0.96M | -0.56M | -0.64M | -0.63M | -0.60M | 3.38M | 0.10M | 0.12M | 0.12M | 0.46M | 0.21M | 0.21M | 0.21M | 4.56M | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | -1.44M | 0.17M | 0.13M | 1.91M | -1.28M | 0.01M | 0.08M | 1.70M | -2.74M | -0.46M | -0.27M | 1.79M | -1.19M | -0.54M | -0.25M | 2.38M | -2.31M | 2.12M | 2.07M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.48M | -17.61M | 1.86M | 87.89M | 16.50M | -17.59M | 77.61M | 45.80M | -12.53M | -14.53M | -16.23M | -25.30M | 22.68M | 25.00M | 16.39M | 3.60M | 59.88M | -24.87M | -28.66M | -27.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.99M | 0.81M | 1.67M | 2.00M | 1.39M | 0.88M | 1.60M | 1.95M | 4.44M | 2.97M | 2.58M | 3.49M | 2.80M | 2.03M | 0.19M | 2.57M | 1.34M | 1.03M | 0.72M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.76M | -0.59M | -0.82M | -0.06M | -0.04M | 18.10M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | 10.12M | 30.07M | -51.99M | -3.74M | 1.50M | 2.30M | 15.47M | 61.42M | 49.60M | | 0.50M | | 25.00M | | 22.67M | 1.08M | 30.10M | 72.70M | 74.04M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -94.70M | -31.30M | -150.03M | -252.48M | -201.10M | 37.40M | -86.16M | -56.53M | 103.93M | 59.56M | 30.76M | 90.42M | -71.80M | 84.36M | -8.43M | 0.65M | -70.96M | 20.93M | -95.96M | 0.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.95M | -0.01M | 0.08M | 0.03M | -0.57M | 0.07M | -0.05M | -0.04M | -0.97M | 0.06M | 0.07M | 0.00M | -1.87M | 0.06M | 0.07M | 3.31M | -1.46M | 0.03M | -18.24M | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 4.03M | 13.71M | 12.02M | 5.09M | 0.21M | | | | 2.38M | 2.83M | 0.56M | 1.05M | | 2.65M | 3.54M | 5.08M | 5.92M | 6.73M | 8.26M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.89M | 3.88M | 3.81M | 3.87M | 3.83M | 3.82M | 3.82M | 3.96M | 3.98M | 3.96M | 3.95M | 4.07M | 4.09M | 4.09M | 4.08M | 4.20M | 4.17M | 4.13M | 4.07M | 4.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 48.17M | 19.84M | 263.24M | -137.12M | 16.06M | 162.18M | -100.33M | -103.68M | -7.24M | 94.81M | -133.96M | -117.52M | -68.33M | 23.60M | 96.61M | -79.59M | -2.44M | 124.11M | 108.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -70.87M | 21.92M | -121.27M | 14.62M | -323.48M | 69.78M | 85.76M | -146.05M | 9.54M | 59.99M | 137.96M | -35.97M | -179.66M | 30.92M | 6.83M | 119.17M | -129.05M | -2.51M | 40.47M | 133.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 15.80M | 4.07M | 8.11M | 2.19M | 12.73M | 14.94M | 8.86M | 9.21M | 7.34M | 3.24M | 9.42M | 4.99M | 6.34M | 7.89M | -3.97M | 20.18M | 18.99M | -1.37M | 11.39M | 4.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -70.87M | 21.92M | -121.27M | 14.62M | -323.48M | 69.78M | 85.76M | -146.05M | 9.54M | 59.99M | 137.96M | -35.97M | -179.49M | 26.71M | 13.23M | 117.63M | -128.99M | 18.46M | 40.58M | 113.97M |