|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.17M | 11.77M | 22.01M | 15.65M | 15.26M | 15.17M | 21.54M | 12.32M | 11.46M | 12.34M | -28.30M | 14.07M | 11.72M | 19.85M | 16.21M | 15.04M | 15.26M | -29.66M | 16.98M | 16.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.16M | 1.20M | 1.22M | 1.37M | 1.36M | 1.40M | 1.44M | 1.48M | 1.51M | 1.66M | 1.67M | 1.64M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.68M | 0.80M | 0.04M | 0.03M | 0.89M | 1.21M | 0.04M | 0.02M | 0.86M | 0.95M | 0.03M | 0.03M | 1.19M | 1.42M | 0.04M | 0.04M | 1.41M | 1.54M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | -3.22M | 3.90M | -0.23M | -0.16M | 0.87M | 2.11M | -0.26M | 0.68M | 0.53M | -3.39M | -1.63M | 0.17M | -1.50M | 3.75M | 0.22M | -1.35M | 1.08M | -5.05M | 2.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 28.37M | 26.47M | 24.66M | 19.30M | 15.43M | 11.20M | 4.85M | 3.15M | 7.81M | 9.43M | 4.58M | 10.51M | 9.78M | 11.65M | 5.50M | 4.39M | 8.78M | 2.90M | 8.51M | 14.97M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.59M | 0.46M | -1.36M | -1.12M | -0.01M | 1.98M | 2.13M | -0.17M | 0.90M | 2.26M | 1.88M | -0.49M | 0.04M | 0.56M | 0.52M | -2.12M | -0.56M | 1.91M | -1.74M | -4.26M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 23.51M | 32.40M | 23.06M | 7.80M | 35.33M | 14.56M | 16.38M | 19.13M | 19.33M | 25.10M | 12.97M | 12.64M | 16.03M | 23.48M | 21.70M | 21.68M | 28.26M | 8.47M | -7.05M | 15.33M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -9.21M | 11.97M | -21.13M | 1.93M | 0.16M | 1.14M | 3.08M | 1.17M | 0.95M | 0.83M | -2.77M | 0.44M | 1.25M | 1.15M | 1.07M | 0.58M | 1.62M | 1.25M | 3.29M | 3.35M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.18M | 0.17M | 0.18M | 0.18M | 0.18M | 0.17M | 0.12M | 0.15M | 0.13M | 0.09M | 0.12M | 0.13M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 1.01M | 1.15M | 1.17M | 1.14M | 1.08M | 1.07M | 1.09M | 1.11M | 1.14M | 1.18M | 1.32M | 1.31M | 1.35M | 1.39M | 1.43M | 1.45M | 1.59M | 1.61M | 1.57M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.38M | 4.35M | 20.14M | -12.45M | -0.56M | -4.74M | 0.17M | 0.69M | 0.74M | 4.14M | 0.18M | -6.00M | 1.38M | 4.80M | 1.12M | -1.27M | -0.71M | -12.68M | 3.65M | -16.05M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -53.26M | -174.82M | -90.34M | 85.27M | 8.29M | 32.56M | 55.77M | 18.02M | -6.87M | -39.53M | 52.09M | 30.57M | -28.29M | 93.68M | -112.19M | 68.39M | -31.15M | 1.91M | -69.68M | -56.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 0.86M | 0.74M | 0.31M | 0.41M | 0.48M | 2.28M | 4.41M | 2.50M | 5.23M | 3.43M | 2.01M | 0.85M | 3.79M | 1.85M | 1.46M | 2.28M | 4.02M | 5.49M | 3.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | 0.13M | -0.13M | 20.06M | -19.13M | -0.80M | 9.18M | 0.17M | -0.13M | 1.79M | -1.72M | 0.23M | 2.06M | 7.11M | | 4.76M | -4.31M | 1.12M | 4.07M | 0.62M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.91M | | | -60.91M | | | | -300.86M | 12.82M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 123.69M | -226.29M | 471.83M | 0.72M | | | | 0.00M | 0.00M | 0.01M | 789.38M | 107.65M | -107.64M | 0.01M | 56.78M | 78.35M | -74.04M | 692.29M | -696.61M | -0.26M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -77.28M | 15.74M | 99.15M | -165.91M | -7.20M | 6.50M | -47.56M | -18.24M | 87.50M | 51.35M | 111.56M | 5.29M | 23.58M | -60.72M | 155.57M | -57.82M | 10.39M | 250.96M | -66.61M | 52.75M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 239.79M | -239.38M | -0.00M | 0.39M | -2.27M | -138.73M | 34.28M | 45.09M | -56.03M | 11.72M | | 0.03M | 0.26M | 0.43M | 2.78M | 0.45M | | -86.70M | 73.89M | 30.33M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 69.79M | -69.00M | 301.91M | 122.13M | 281.37M | | 10.47M | 466.09M | 300.00M | -625.09M | -141.00M | 300.00M | 300.00M | 301.00M | -900.00M | 300.00M | 300.00M | -598.00M | 1,194.47M | 1.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | -8.05M | 2.66M | -7.81M | 4.55M | -5.31M | 147.43M | -1.38M | -137.48M | | 138.86M | -8.59M | -5.78M | 204.32M | -189.95M | -0.47M | 206.08M | -205.17M | 74.57M | 50.25M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.38M | | | | 0.06M | | | | 0.15M | | | | 0.46M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.32M | 1.29M | 1.60M | 1.64M | 1.58M | 1.54M | 1.85M | 1.92M | 1.80M | 1.88M | 2.29M | 2.71M | 2.63M | 2.63M | 3.45M | 3.53M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 56.40M | -45.14M | -4.58M | -11.80M | -14.60M | 30.77M | -19.80M | 145.05M | -79.09M | -155.53M | 55.55M | -162.01M | -14.36M | 12.46M | -29.01M | 83.77M | -103.83M | 73.77M | -17.93M | -111.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 3.00M | 117.64M | -169.90M | 13.53M | 51.83M | -50.98M | 145.94M | 27.73M | -79.08M | 180.08M | -144.08M | 25.25M | -24.78M | 148.26M | 47.63M | -65.18M | 333.21M | -91.59M | -43.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.94M | 31.54M | 22.32M | 7.50M | 34.92M | 14.08M | 14.10M | 14.72M | 16.82M | 19.87M | 9.54M | 10.63M | 15.18M | 19.69M | 19.85M | 20.22M | 25.98M | 4.45M | -12.54M | 11.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 3.00M | 117.64M | -169.90M | 13.53M | 51.83M | -50.98M | 145.94M | 27.73M | -79.08M | 180.08M | -144.08M | 25.25M | -24.78M | 148.26M | 47.63M | -65.18M | 333.21M | -91.59M | -43.65M |