|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 19.81M | 22.15M | 22.73M | 23.39M | 21.34M | 22.68M | 27.37M | 30.66M | 24.34M | 32.73M | 29.84M | 27.45M | 29.52M | 29.11M | 29.81M | 28.65M | 30.34M | 33.39M | 35.19M | 31.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.44M | 1.47M | 1.47M | 1.46M | 1.39M | 1.33M | 1.32M | 1.29M | 1.21M | 1.14M | 1.10M | 1.10M | 1.07M | 1.04M | 1.04M | 1.06M | 1.05M | 1.05M | 1.05M | 1.16M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.15M | 0.62M | 0.65M | 0.69M | 0.97M | 0.69M | 0.75M | 0.86M | 1.09M | 0.63M | 0.68M | 0.81M | 1.10M | 0.71M | 0.88M | 0.84M | 0.72M | 0.79M | 0.91M | 0.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.43M | 1.46M | -0.08M | 0.38M | 0.88M | -0.25M | 0.55M | 0.29M | -0.65M | -0.21M | -0.63M | -1.27M | 0.98M | 0.46M | -0.91M | -0.15M | 1.65M | -0.21M | -1.59M | 0.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | -0.03M | 0.17M | 0.00M | 0.38M | -0.10M | 5.28M | 0.20M | -0.41M | | 0.26M | 0.01M | -0.28M | -0.03M | 0.36M | 0.03M | -0.50M | 3.49M | -2.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.44M | -0.26M | 0.26M | -0.60M | 0.47M | 0.24M | 0.91M | 1.03M | -0.76M | -0.42M | 1.25M | 1.07M | 1.47M | 0.07M | -0.04M | -1.14M | 0.95M | 0.05M | 0.24M | -1.17M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.73M | 12.56M | 11.30M | 14.18M | 15.09M | 8.42M | 5.91M | 2.05M | 2.69M | 3.81M | 3.21M | 1.59M | 3.04M | 4.11M | 1.30M | 1.77M | 2.62M | 6.18M | 3.56M | 5.23M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 19.40M | 20.93M | 33.37M | 28.58M | 28.47M | 16.93M | 36.37M | 34.05M | 39.90M | 27.41M | 36.73M | 33.54M | 32.17M | 28.32M | 37.65M | 33.76M | 31.51M | 28.22M | 37.29M | 34.34M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.99M | 2.05M | 2.19M | -15.01M | 3.54M | 2.67M | 2.39M | -19.06M | 2.30M | 2.41M | 1.78M | -12.66M | 1.92M | 2.03M | 1.76M | -14.69M | 2.09M | 2.53M | 0.91M | -12.41M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.44M | 1.47M | 1.47M | 1.46M | 1.39M | 1.33M | 1.32M | 1.29M | 1.21M | 1.14M | 1.10M | 1.10M | 1.07M | 1.04M | 1.04M | 1.06M | 1.05M | 1.05M | 1.05M | 1.16M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -3.27M | 8.15M | 4.51M | 2.34M | 4.77M | 0.01M | 4.36M | 10.93M | 6.60M | -13.95M | 2.76M | 1.39M | -1.38M | -6.65M | 4.09M | -3.98M | 12.62M | -9.13M | 1.45M | 4.83M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -75.82M | -16.43M | -7.09M | 22.35M | 15.70M | 6.86M | 62.73M | 17.70M | -6.11M | 29.18M | 84.91M | 115.80M | -34.02M | 20.45M | 44.48M | 116.93M | 10.20M | 51.79M | 72.34M | 95.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.05M | 1.51M | 0.37M | 0.39M | 0.40M | 0.65M | 0.63M | 0.46M | 0.62M | 1.11M | 0.67M | 0.57M | 0.60M | 0.51M | 0.65M | 0.96M | 0.25M | 0.39M | 1.54M | 0.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.37M | 0.00M | -0.37M | 0.06M | | 0.12M | -0.19M | | 0.28M | 0.00M | -0.28M | 0.05M | 0.05M | -0.00M | | 0.05M | | -0.01M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.52M | 0.49M | | 0.00M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 49.37M | 87.19M | -131.80M | 286.81M | 69.48M | 61.83M | | -0.12M | 84.94M | | 17.69M | 205.55M | 24.20M | | | 145.00M | 0.01M | 14.88M | 51.92M | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 58.65M | -144.42M | -37.40M | -68.00M | -102.39M | -150.04M | -143.55M | -14.46M | 129.35M | -21.68M | -74.83M | -18.16M | 2.95M | -133.31M | -2.82M | -119.08M | 12.66M | -192.05M | -10.14M | -80.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.06M | 0.17M | 0.18M | -1.22M | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | 50.00M | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.43M | -0.43M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 20.05M | -4.69M | -14.67M | 15.82M | -23.98M | 113.89M | -97.56M | -13.84M | -4.21M | -21.54M | 6.96M | 56.19M | -29.91M | 17.73M | 16.48M | -13.50M | 22.07M | -7.89M | 29.18M | -1.34M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.39M | 0.15M | 0.09M | 0.07M | | 0.66M | 0.04M | 0.10M | | | | | 0.06M | 0.23M | | 0.40M | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.76M | 17.08M | 25.48M | 10.36M | 2.98M | 16.31M | 0.72M | 6.43M | 20.10M | 23.95M | 9.77M | 6.31M | 3.65M | 14.24M | | | 9.46M | 19.43M | | 16.87M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 9.25M | 9.12M | 9.02M | 8.75M | 9.04M | 9.10M | 8.91M | 9.65M | 9.59M | 10.01M | 9.76M | 10.63M | 10.60M | 10.75M | 10.51M | 11.62M | 11.61M | 11.60M | 11.45M | 12.64M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 150.09M | -23.41M | 33.69M | 34.50M | 37.34M | 232.05M | -291.45M | -117.94M | -66.44M | -77.26M | -82.47M | 30.19M | 127.29M | 4.29M | 41.14M | 16.76M | 115.14M | -48.75M | 26.32M | 12.37M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 228.14M | -146.91M | 29.66M | -4.92M | -36.58M | 98.93M | -398.63M | -98.35M | 102.81M | -71.53M | -120.56M | 45.56M | 162.41M | -100.70M | 75.96M | -68.56M | 159.32M | -212.58M | 53.47M | -33.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 18.35M | 19.41M | 33.00M | 28.19M | 28.07M | 16.28M | 35.74M | 33.59M | 39.28M | 26.30M | 36.07M | 32.97M | 31.57M | 27.82M | 37.00M | 32.80M | 31.26M | 27.83M | 35.75M | 33.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 228.14M | -146.91M | 29.66M | -4.92M | -36.58M | 98.93M | -398.63M | -98.35M | 102.81M | -71.53M | -120.56M | 45.56M | 162.41M | -100.70M | 75.96M | -68.56M | 159.32M | -212.58M | 53.47M | -33.67M |