|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | 5.75M | 5.01M | 5.53M | 5.62M | 5.81M | 6.67M | 5.63M | 5.21M | 5.12M | 5.29M | 5.63M | 6.59M | 7.35M | 7.16M | -13.91M | 13.53M | 14.68M | 13.75M | 13.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.65M | 0.68M | 0.67M | 0.68M | 0.69M | 0.66M | 0.61M | 0.62M | 0.62M | 0.62M | 0.64M | 0.64M | 0.64M | 0.56M | 0.65M | 0.88M | 1.05M | 1.03M | 0.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.22M | 0.23M | 0.27M | 0.23M | 0.23M | 0.23M | 0.25M | 0.25M | 0.26M | 0.29M | 0.28M | -0.04M | 0.18M | 0.19M | 0.19M | 0.24M | 0.26M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.29M | 0.25M | -0.08M | | -0.18M | 0.25M | -0.19M | 0.08M | -0.16M | 0.30M | -0.07M | -0.07M | -0.44M | -3.69M | 3.13M | 2.85M | -2.41M | 1.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.60M | -2.50M | 0.04M | | 0.16M | -0.12M | | | 3.90M | -3.89M | 0.08M | -0.08M | 4.45M | -4.40M | | 2.84M | | -2.84M | 0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.08M | | | | 0.07M | | | | 0.07M | | | | 0.03M | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.08M | 46.17M | 33.52M | 25.90M | 27.58M | 16.68M | 7.53M | 11.75M | 13.93M | 12.65M | 19.01M | 17.43M | 10.97M | 19.41M | 25.30M | 15.72M | 10.31M | 17.34M | 19.45M | 16.96M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.93M | 12.42M | 8.14M | 2.80M | 19.50M | 9.72M | 12.30M | 9.17M | 15.99M | 32.17M | -11.00M | 15.31M | 15.74M | -7.36M | 23.39M | -9.39M | 11.88M | 15.29M | 14.03M | -0.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | 2.65M | 2.81M | 2.67M | 2.83M | 2.64M | 2.54M | 2.50M | 2.47M | 2.52M | 2.46M | 2.43M | 2.38M | 2.45M | 2.61M | 2.99M | 4.53M | 4.46M | 4.29M | 4.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.65M | 0.68M | 0.67M | 0.68M | 0.69M | 0.66M | 0.61M | 0.62M | 0.62M | 0.62M | 0.64M | 0.64M | 0.64M | 0.56M | 0.65M | 0.88M | 1.05M | 1.03M | 0.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | 0.10M | 3.92M | -2.67M | 8.14M | 1.94M | -1.22M | -1.82M | 7.68M | 22.19M | -20.45M | 9.49M | 4.06M | -12.05M | 13.28M | -8.64M | -2.11M | -2.90M | -5.01M | -8.04M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.72M | 22.73M | 32.68M | -31.82M | 91.42M | 13.72M | 57.30M | 20.70M | 53.85M | 45.72M | 99.25M | 7.99M | 19.25M | 65.94M | 41.67M | -5.02M | -6.55M | -13.96M | 114.85M | -41.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.73M | 0.57M | 0.53M | 0.17M | 0.54M | -0.07M | 1.02M | 1.19M | 1.24M | -3.45M | 0.31M | 0.48M | -0.79M | | 0.83M | 2.08M | 1.60M | -4.50M | 1.52M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.20M | 0.23M | | | | | | 0.14M | 0.01M | | | | 0.34M | | 0.62M | 0.11M | 0.34M | 0.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.92M | | 54.20M | 1.08M | -1.08M | | 8.09M | 7.05M | 8.11M | 6.82M | -21.09M | 9.53M | -9.53M | 16.71M | 17.07M | 4.48M | 4.85M | 2.97M | -11.65M | 0.68M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.31M | -203.99M | -122.82M | 14.50M | 38.26M | -113.25M | -29.32M | -18.92M | -47.97M | -29.20M | -85.13M | 7.61M | -3.60M | -59.35M | -41.00M | 259.90M | 7.13M | -42.12M | -118.23M | 14.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.77M | 131.41M | 40.14M | 93.31M | -7.10M | 18.15M | -38.65M | -12.10M | -19.51M | 46.81M | -11.14M | 63.79M | -59.17M | 81.55M | 5.87M | 5.75M | 0.33M | 53.69M | -48.31M | 67.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.79M | 53.21M | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 5.14M | 2.50M | 50.00M | -7.00M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.00M | 7.00M | -7.00M | | 35.00M | 75.00M | 20.00M | 20.00M | 10.04M | 0.04M | 0.04M | -35.11M | -207.50M | 61.00M | -0.71M | 67.00M | -80.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | -0.08M | 0.05M | 0.06M | -0.12M | | 0.06M | 0.06M | 31.98M | -0.00M | 0.17M | 0.26M | -0.43M | 0.89M | 0.26M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.66M | 2.23M | 0.68M | | | | | | | | | | | | 2.06M | | | | 1.44M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.90M | 1.88M | 1.87M | 1.88M | 1.88M | 1.95M | 1.96M | 1.96M | 1.96M | 2.04M | 2.04M | 2.04M | 2.42M | 2.51M | 4.19M | 4.20M | 4.20M | 4.35M | 4.34M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.37M | 156.03M | 86.79M | 40.79M | -1.93M | 9.21M | 9.46M | 21.00M | 53.59M | 64.90M | 6.88M | 71.77M | -61.26M | 111.64M | -31.57M | -207.84M | -2.15M | -30.48M | 93.20M | -18.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.01M | -35.54M | -27.89M | 58.09M | -49.68M | 11.20M | -7.55M | 11.25M | 21.62M | 67.86M | -89.24M | 94.70M | -49.13M | 44.94M | -49.19M | 42.67M | 16.86M | -57.30M | -10.99M | -3.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.51M | 11.69M | 7.57M | 2.28M | 19.33M | 9.18M | 12.38M | 8.14M | 14.81M | 30.93M | -7.54M | 15.00M | 15.25M | -6.56M | 23.39M | -10.23M | 9.80M | 13.69M | 18.54M | -1.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.01M | -35.54M | -27.89M | 58.09M | 55.83M | -94.31M | -7.55M | 11.25M | 21.62M | 67.86M | -89.24M | 94.70M | -49.13M | 44.94M | -49.19M | 42.67M | 16.86M | -57.30M | -10.99M | -3.77M |