|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.22M | 32.10M | 33.04M | 31.38M | 32.36M | 28.91M | 32.56M | 24.93M | 21.39M | 21.41M | 19.27M | 17.20M | 19.06M | 17.16M | 20.37M | 20.24M | -20.29M | 40.98M | 39.52M | 37.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 0.93M | 0.98M | 0.96M | 0.96M | 0.96M | 1.08M | 1.14M | 1.14M | 1.15M | 1.10M | 1.08M | 1.10M | 1.14M | 1.10M | 1.32M | 1.84M | 1.82M | 1.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.20M | 3.25M | 1.15M | 1.20M | 1.20M | -3.50M | 1.14M | 1.20M | 1.30M | -1.70M | 1.32M | 1.10M | 1.10M | 3.20M | 1.29M | 2.10M | 1.70M | 0.83M | 1.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.50M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.19M | 17.63M | 14.56M | 9.47M | 6.83M | 9.65M | 2.39M | 1.20M | 17.18M | 11.15M | 7.11M | 7.12M | 6.74M | 6.47M | 10.99M | 7.09M | 3.94M | 12.44M | 9.21M | 7.54M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -0.39M | 0.54M | -0.07M | 0.53M | 4.33M | 7.12M | 0.24M | -0.06M | 0.56M | 2.31M | 0.62M | -1.47M | -1.31M | -1.45M | 1.24M | 0.49M | -0.54M | 0.13M | 1.71M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.32M | 35.19M | 47.63M | 45.84M | 25.12M | 23.98M | 81.83M | 16.37M | 21.26M | 26.92M | 28.33M | 20.52M | 22.30M | -14.36M | 32.24M | 14.89M | 6.46M | 37.35M | 47.70M | 15.32M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | -0.01M | 0.01M | -0.87M | -0.61M | 1.51M | 0.01M | 0.01M | 0.01M | 0.01M | -1.05M | -0.18M | -0.22M | 0.42M | -0.81M | -0.18M | 0.20M | 0.47M | 0.27M | 0.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.81M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.15M | 0.18M | 0.19M | 0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 1.09M | 0.93M | 0.98M | 0.96M | 0.96M | 0.96M | 1.08M | 1.14M | 1.14M | 1.15M | 1.10M | 1.08M | 1.10M | 1.14M | 1.10M | 1.32M | 1.84M | 1.82M | 1.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.88M | 1.98M | 4.84M | 21.95M | -17.81M | -16.42M | 60.61M | 2.25M | -19.72M | 3.51M | 4.70M | 2.23M | -5.48M | -34.25M | -2.61M | -3.43M | 3.59M | 2.45M | 5.50M | -5.87M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.04M | -0.03M | -0.07M | -0.05M | -0.04M | -0.04M | -0.04M | 0.06M | -0.03M | -0.05M | -0.04M | -0.04M | -0.03M | -0.03M | 1.09M | -0.15M | -1.95M | -0.24M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.83M | 171.71M | 251.29M | 153.05M | 297.68M | 633.76M | 208.46M | 33.91M | 14.26M | 34.68M | 172.71M | -44.27M | -137.01M | -42.64M | 165.98M | -70.45M | 38.42M | 134.07M | 144.19M | 279.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 1.93M | 0.31M | 0.72M | 0.56M | 1.08M | 0.95M | 2.87M | 0.61M | 0.47M | 3.48M | 0.14M | 0.12M | 1.27M | 2.26M | 0.26M | 0.07M | 3.46M | 1.60M | 1.29M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | | -0.21M | | | 0.31M | 0.39M | 0.24M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 68.19M | 70.34M | 43.95M | 54.87M | 36.72M | -135.55M | 16.91M | 15.50M | -32.40M | | | 30.21M | -30.21M | 1.11M | 2.37M | 277.50M | 277.20M | -273.14M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.88M | -178.43M | -337.16M | -160.21M | -539.49M | -629.88M | -213.65M | -26.56M | -9.72M | -39.44M | -172.32M | 33.07M | 136.09M | 42.50M | -156.52M | 59.17M | 39.87M | -145.23M | -139.98M | -233.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.83M | -440.77M | 227.77M | -227.65M | 978.09M | -978.09M | 396.65M | -396.57M | 0.01M | | 52.49M | -12.61M | -51.89M | 12.02M | -52.88M | 259.88M | 90.16M | -297.15M | 272.25M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.23M | 67.31M | 150.00M | 1,300.18M | 493.27M | 1,870.34M | 755.02M | 621.98M | 1,014.50M | 555.00M | 445.00M | -445.00M | 822.05M | 44.48M | 365.00M | 375.00M | 50.00M | 176.00M | 774.02M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 0.05M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | 0.37M | 0.34M | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | 4.38M | 5.15M | 5.15M | 7.97M | 4.21M | 6.09M | 6.07M | 6.65M | 6.62M | 6.57M | 6.55M | 6.91M | 6.91M | 6.91M | 6.91M | 6.93M | 9.05M | 9.06M | 9.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.88M | 207.02M | 141.88M | 160.38M | 502.14M | 640.43M | 66.29M | 304.28M | -254.03M | -54.11M | 133.41M | -18.73M | -142.46M | -74.41M | 233.52M | -137.95M | 257.60M | 54.08M | -69.56M | 181.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.33M | 63.78M | -147.66M | 46.01M | -12.22M | 34.52M | -65.53M | 294.10M | -242.49M | -66.63M | -10.58M | 34.87M | 15.93M | -46.27M | 109.24M | -63.88M | 303.93M | -53.80M | -161.84M | -36.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.85M | 33.26M | 47.32M | 45.13M | 24.57M | 22.90M | 80.88M | 13.51M | 20.65M | 26.45M | 24.85M | 20.38M | 22.17M | -15.63M | 29.98M | 14.63M | 6.39M | 33.89M | 46.10M | 14.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.33M | 63.78M | -147.66M | 46.01M | -12.22M | 34.52M | -65.53M | 294.10M | -242.49M | -66.63M | -10.58M | 34.87M | 15.93M | -46.27M | 109.24M | -63.88M | 303.93M | -53.80M | -161.84M | -36.42M |