|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 20.44M | 18.19M | 18.55M | 22.19M | 21.62M | 21.15M | 19.49M | 16.24M | 14.19M | 8.30M | -140.39M | 2.54M | 13.76M | 9.65M | 12.06M | 15.43M | 15.40M | 18.38M | 18.81M | 20.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.29M | 2.35M | 2.43M | 2.34M | 2.34M | 2.34M | 2.35M | 2.30M | 2.28M | 2.23M | 2.22M | 2.04M | 2.04M | 2.01M | 1.84M | 1.85M | 1.81M | 1.78M | 1.76M | 1.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.13M | 0.12M | 0.09M | 0.07M | 0.07M | 0.09M | 0.09M | 0.08M | 0.10M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.34M | 0.42M | -2.18M | -0.44M | -0.59M | -1.16M | 4.23M | 0.24M | -1.03M | -0.09M | -44.64M | 7.84M | -0.18M | -6.33M | 2.21M | -0.76M | -0.81M | -0.02M | 3.67M | -1.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.24M | | 1.22M | 0.28M | 0.41M | 0.42M | | | 0.21M | | 1.01M | 0.43M | -0.00M | | 0.29M | | 0.33M | 3.29M | 1.23M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 12.85M | 19.32M | 23.09M | 20.27M | 16.22M | 26.90M | 33.91M | 14.60M | 10.13M | 9.33M | 13.47M | -5.33M | 20.50M | 19.11M | -3.09M | 5.61M | 15.51M | 12.40M | 21.52M | 17.44M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.03M | 3.87M | -7.47M | -1.76M | -1.22M | -1.04M | -0.94M | -0.84M | -0.72M | -0.74M | 3.37M | 2.77M | 2.97M | -5.15M | 0.18M | 0.14M | 0.14M | 2.22M | -1.97M | 0.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.43M | 0.45M | 0.45M | 0.45M | 0.44M | 0.45M | 0.46M | 0.46M | 0.43M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.39M | 0.39M | 0.34M | 0.35M | 0.36M | 0.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.29M | 2.35M | 2.43M | 2.34M | 2.34M | 2.34M | 2.35M | 2.30M | 2.28M | 2.23M | 2.22M | 2.04M | 2.04M | 2.01M | 1.84M | 1.85M | 1.81M | 1.78M | 1.76M | 1.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.05M | -1.47M | -3.53M | -7.07M | -6.93M | 0.90M | 2.27M | -4.31M | -3.68M | -2.09M | 5.71M | -9.31M | -0.10M | 5.02M | -18.44M | -9.94M | -3.71M | -5.11M | -2.40M | -4.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.11M | -0.96M | 1.81M | 2.81M | -2.62M | -3.11M | 0.72M | 1.12M | -3.77M | -2.01M | -2.64M | 4.58M | 1.29M | 2.50M | -0.23M | -0.48M | -0.56M | 0.31M | 0.84M | 0.46M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -33.22M | 57.64M | 46.48M | 12.39M | 10.97M | 128.45M | 229.76M | 327.58M | 176.00M | 7.27M | 9.38M | -22.82M | -69.29M | 56.91M | -28.44M | 48.05M | -78.56M | 148.35M | 89.78M | 64.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.91M | 3.14M | 1.30M | 1.53M | 0.99M | 1.97M | 1.06M | 1.09M | 1.18M | 2.13M | 1.88M | 1.26M | 1.47M | 2.68M | 1.78M | 1.15M | 0.76M | 1.64M | 1.65M | 1.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | | 2.52M | 0.12M | 0.37M | 0.02M | -0.50M | 0.30M | 0.05M | -0.35M | | | 0.18M | -0.18M | 0.46M | 0.11M | -0.07M | -0.04M | 0.04M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -145.00M | -0.01M | | 107.67M | 80.99M | 72.50M | 61.87M | | | 141.36M | -141.36M | 1,272.51M | -2.51M | 2.51M | -2.51M | 51.57M | -51.57M | | 233.99M | 40.96M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -162.43M | 28.04M | -52.28M | 93.26M | 14.70M | -96.68M | -178.86M | -291.11M | -133.15M | 52.82M | 42.34M | 678.49M | -4.22M | -43.94M | -1.23M | -65.78M | -8.40M | -137.63M | 5.22M | -19.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -223.53M | 450.98M | -439.88M | 50.61M | -33.16M | -284.96M | -135.02M | -43.86M | 23.99M | -82.15M | -41.62M | -29.62M | 120.12M | -12.05M | -79.63M | 76.14M | 166.43M | -265.51M | 484.41M | 167.18M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 165.00M | 333.80M | 340.00M | 293.70M | 500.00M | 285.70M | 375.00M | 2,000.10M | 1,091.90M | 1,201.87M | | 175.10M | 50.00M | 50.00M | 75.00M | 200.00M | 150.10M | 300.00M | | 50.10M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 315.00M | 333.80M | 340.00M | 293.70M | 500.00M | | 113.20M | 1,487.52M | 1,040.92M | 912.69M | 107.42M | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.30M | | | | | 0.27M | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | | | 22.20M | | | 1.26M | 11.90M | 7.55M | | -0.00M | | | | 3.89M | 15.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 11.52M | 65.73M | 11.52M | 41.38M | 11.54M | 38.68M | 11.53M | 49.21M | 11.32M | 11.32M | 11.32M | 11.31M | 11.13M | 11.04M | 11.04M | 11.06M | 11.06M | 11.06M | 11.07M | 11.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 104.18M | -92.32M | -27.02M | -25.28M | -17.02M | -47.88M | 139.36M | 277.00M | 133.54M | 207.05M | -139.61M | -598.41M | 106.88M | -100.86M | -96.20M | 13.18M | 162.96M | -40.20M | 50.74M | -17.88M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -45.39M | -44.96M | -56.20M | 88.25M | 13.90M | -117.66M | -5.59M | 0.49M | 10.52M | 269.20M | -83.80M | 74.75M | 123.16M | -125.69M | -100.51M | -46.98M | 170.06M | -165.42M | 77.48M | -19.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 9.94M | 16.19M | 21.79M | 18.74M | 15.23M | 24.93M | 32.84M | 13.51M | 8.96M | 7.20M | 11.58M | -6.59M | 19.03M | 16.43M | -4.87M | 4.46M | 14.75M | 10.76M | 19.87M | 15.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -45.39M | -44.96M | -56.20M | 88.25M | 13.90M | -117.66M | -5.59M | 0.49M | 10.52M | 269.20M | -83.80M | 74.75M | 123.16M | -125.69M | -100.51M | -46.98M | 170.06M | -165.42M | 77.48M | -19.81M |