|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | 6.52M | 6.84M | 6.09M | 6.54M | 6.38M | 7.63M | 6.97M | 6.28M | 6.39M | 5.89M | 3.68M | -6.29M | 3.38M | 6.89M | 8.29M | 7.83M | 10.87M | 11.17M | 11.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.22M | 0.21M | 0.20M | 0.20M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.44M | 0.38M | 0.56M | 0.59M | 0.68M | 0.81M | 0.81M | 0.83M | 0.84M | 0.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.25M | 0.10M | 0.36M | 0.14M | 0.17M | 0.36M | 0.16M | 0.17M | 0.17M | 0.18M | 0.19M | 0.25M | 0.26M | 0.29M | 0.31M | 0.28M | 0.28M | 0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | -0.27M | -0.21M | 0.43M | 0.13M | 0.10M | -0.89M | -0.29M | -0.09M | 0.62M | -0.35M | -0.83M | 3.59M | -0.27M | -1.63M | -1.17M | -0.66M | -0.44M | -0.19M | -1.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -5.92M | 0.24M | 1.22M | | 0.98M | | | | -0.76M | | | 0.35M | -0.01M | 1.08M | | 0.38M | 7.97M | 0.67M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.40M | 4.30M | 10.78M | -0.64M | 6.16M | 8.42M | 9.73M | 10.53M | 4.94M | 7.96M | 4.09M | 4.02M | 5.22M | 7.76M | 5.20M | 11.07M | 11.53M | 13.21M | 10.32M | 10.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95M | 2.17M | 2.35M | 2.32M | 2.60M | 2.29M | 2.46M | 2.31M | 2.26M | 2.25M | -6.75M | 1.30M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 3.26M | 3.05M | -6.20M | 0.04M | 6.26M | -6.19M | 11.33M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.22M | 0.21M | 0.20M | 0.20M | 0.18M | 0.17M | 0.16M | 0.15M | 0.14M | 0.44M | 0.38M | 0.56M | 0.59M | 0.68M | 0.81M | 0.81M | 0.83M | 0.84M | 0.83M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.04M | -0.07M | -0.34M | -0.24M | -0.29M | 0.01M | 0.10M | -0.10M | -0.20M | 0.29M | -0.07M | -0.03M | 0.24M | -0.20M | 0.10M | 0.02M | 0.06M | 0.03M | -0.04M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.50M | 14.41M | -43.15M | -27.12M | 124.11M | 88.49M | 30.53M | 29.21M | -29.77M | 20.01M | 15.52M | -3.66M | 45.49M | 37.37M | 33.88M | 9.21M | 50.03M | 49.76M | 87.73M | 7.58M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.18M | 0.16M | 0.00M | 0.08M | 0.03M | 0.25M | 0.21M | 3.05M | 1.35M | 5.20M | 0.44M | 0.44M | 2.53M | 1.62M | 0.32M | 0.95M | 0.42M | 0.81M | 2.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | 0.01M | | | | 0.79M | | | 0.02M | -0.02M | 0.12M | | 0.09M | | 0.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -117.04M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 10.17M | | 18.43M | 102.38M | 0.28M | 67.80M | 10.36M | 0.31M | 0.20M | 24.40M | 0.27M | 32.59M | 32.65M | -14.45M | 0.56M | 0.28M | 13.68M | 45.11M | 39.43M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.18M | -127.74M | -11.03M | -107.84M | -17.32M | -71.64M | -0.29M | -6.20M | 36.27M | -9.22M | 3.67M | 27.92M | 55.85M | 1.21M | -20.51M | 0.80M | -40.23M | -38.62M | -82.46M | -4.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,158.60M | -1128.60M | 2,422.83M | 3,346.50M | | | 65.00M | 331.00M | 383.50M | 124.50M | -839.00M | 178.00M | 273.00M | 428.00M | 588.00M | 1,215.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,149.28M | 916.05M | 341.50M | 3,392.50M | | -3392.50M | 3,422.50M | 344.00M | 385.50M | 99.50M | 133.00M | | | | 1,529.00M | 1,254.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.01M | 0.04M | 0.06M | 0.17M | 0.09M | | 0.08M | -0.08M | | 0.04M | 0.07M | 0.06M | 0.04M | 0.36M | 0.12M | 0.06M | 0.07M | 0.84M | 0.11M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 7.16M | 1.62M | 4.49M | 2.33M | | | | 0.00M | | | | 0.02M | 0.02M | | 0.08M | 0.07M | | | 0.06M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.44M | 1.44M | 1.43M | 1.40M | 1.41M | 1.41M | 1.41M | 1.41M | 1.42M | 1.42M | 1.42M | 2.27M | 2.27M | 8.04M | 2.28M | 2.29M | 2.30M | 2.30M | 2.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.61M | 70.46M | 96.03M | 33.84M | -50.45M | 77.56M | -19.85M | 28.76M | 23.18M | -52.83M | -28.61M | -24.71M | -12.37M | 30.38M | -13.30M | 16.12M | 14.68M | 12.60M | 69.57M | 4.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.17M | -52.97M | 95.77M | -74.63M | -61.60M | 14.35M | -10.41M | 33.09M | 64.40M | -54.08M | -20.85M | 7.23M | 48.71M | 39.34M | -28.61M | 27.99M | -14.02M | -12.81M | -2.57M | 11.34M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.04M | 4.12M | 10.62M | -0.64M | 6.08M | 8.39M | 9.48M | 10.32M | 1.89M | 6.62M | -1.11M | 3.58M | 4.78M | 5.22M | 3.58M | 10.75M | 10.57M | 12.78M | 9.51M | 8.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.17M | -52.97M | 95.77M | -74.63M | -61.60M | 14.35M | -10.41M | 33.09M | 64.40M | -54.08M | -20.85M | 7.23M | 48.71M | 39.34M | -28.61M | 27.99M | -14.02M | -12.81M | -2.57M | 11.34M |