|
Net Income (Quarter)
|
3.44M | 2.85M | 2.67M | 0.42M | 4.86M | 6.35M | 5.16M | 6.89M | 8.71M | 6.87M | 10.32M | 9.93M | -4.07M | 9.23M | 10.41M | 10.01M | 1.26M | 1.69M | -90.41M | 12.49M | 15.07M | 15.17M | 11.77M | 12.06M | 15.65M | 15.26M | 15.17M | 11.61M | 12.32M | 11.46M | 12.34M | -28.30M | 14.07M | 11.72M | 19.85M | 16.99M | 15.04M | 15.26M | -29.66M | 22.08M |
|
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 |
|
Share-based Compensation (Quarter)
|
0.21M | 0.07M | 0.07M | 0.24M | 0.39M | 0.35M | 0.15M | 0.22M | 0.72M | 0.62M | 0.61M | 0.56M | 0.73M | 0.04M | 0.03M | 0.52M | 0.76M | 0.02M | 0.02M | 0.80M | 0.71M | 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 |
|
Deferred Taxes (Quarter)
|
-0.02M | -0.01M | -0.02M | 0.96M | -0.05M | | -0.02M | 2.70M | -0.02M | -0.08M | -0.05M | 3.63M | -0.01M | -0.00M | -0.37M | 1.95M | 0.26M | 0.06M | -5.33M | -6.07M | 1.69M | -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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 2.25M | | | | 0.01M | | | | 0.02M | | | | 0.03M | | | | 0.07M | | | | 0.07M | | | | 0.01M | | | | 0.02M | | | | 0.10M |
|
Gains from Investment Securities (Quarter)
|
0.09M | 0.41M | -0.48M | 0.21M | 0.36M | 0.35M | 5.51M | -4.78M | 0.65M | 1.58M | -0.55M | 0.52M | 0.49M | 0.23M | 0.78M | 1.61M | 0.48M | -0.15M | 1.88M | -0.27M | -0.08M | 1.35M | 1.17M | 2.14M | 0.86M | 0.74M | 0.75M | 0.76M | 1.58M | 0.76M | 1.07M | 0.65M | | 3.24M | -0.15M | 1.88M | 3.59M | 1.32M | 6.20M | -3.40M |
|
Non-cash Items (Quarter)
|
| | | 10.02M | | | | 10.26M | | | | 10.04M | | | | 6.90M | | | | 2.79M | | | | 3.89M | | | | 2.12M | | | | 2.78M | | | | 6.10M | | | | 0.18M |
|
Change in Interest Receivables (Quarter)
|
-0.19M | -0.03M | 0.39M | 0.37M | -0.13M | -0.13M | 0.70M | 0.83M | 0.08M | -0.25M | 2.18M | 0.24M | -0.96M | 0.28M | 0.29M | -1.25M | -0.19M | 4.05M | -1.49M | -2.85M | 0.82M | -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 |
|
Change in Loans (Quarter)
|
9.15M | 12.83M | 15.37M | 13.89M | 18.45M | 18.95M | 18.43M | 22.25M | 11.06M | 11.09M | 14.63M | 11.49M | 12.54M | 21.70M | 32.83M | 31.71M | 23.30M | 33.69M | 28.79M | 28.20M | 32.48M | 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 |
|
Cash from Operations (Quarter)
|
4.44M | 2.83M | 6.05M | 2.23M | 6.50M | 7.54M | 2.62M | 10.96M | 10.19M | 5.44M | 13.95M | 7.09M | 12.75M | 6.19M | 11.93M | 17.66M | 8.55M | 16.10M | 11.78M | 7.19M | 23.73M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
-0.03M | -0.16M | 2.20M | -1.59M | 1.54M | -0.32M | 2.45M | -0.81M | 0.40M | 2.16M | -0.20M | 0.70M | 1.23M | 1.50M | 1.58M | 1.51M | 1.47M | 1.82M | -2.83M | 5.42M | 1.04M | 1.04M | 5.19M | -3.03M | 1.43M | -1.08M | 2.87M | 3.08M | 1.17M | 0.12M | 0.15M | 3.05M | 0.09M | 0.12M | 0.13M | 0.54M | 0.58M | 0.12M | 0.13M | 6.38M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | 0.02M | 0.28M | 0.16M | -0.36M | 0.15M | -0.10M | 0.41M | -0.35M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.42M | 0.42M | 0.42M | 0.51M | 0.58M | 0.61M | 0.62M | 0.68M | 0.69M | 0.76M | 0.82M | 0.85M | 0.86M | 0.88M | 0.89M | 0.93M | 0.93M | 0.90M | 0.94M | 0.95M | 1.01M | 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 |
|
Change in Accured Expenses (Quarter)
|
-0.17M | -0.75M | 1.02M | -0.09M | 0.45M | 0.15M | -0.60M | 0.43M | -1.38M | 0.82M | 1.50M | 0.31M | -0.80M | 0.89M | 0.68M | -1.06M | -1.10M | 2.05M | 1.68M | -1.11M | -1.41M | -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 |
|
Change in Net Loans (Quarter)
|
-22.28M | 43.32M | -22.50M | 75.39M | 3.72M | 13.49M | 10.83M | 97.64M | 17.18M | 74.27M | 69.03M | -24.98M | 36.47M | 68.95M | -78.92M | -35.04M | -51.25M | 303.15M | -79.74M | -158.82M | 100.31M | -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 |
|
Capital Expenditures (Quarter)
|
0.15M | 0.71M | 1.22M | 0.71M | 1.29M | 1.67M | 1.52M | 2.39M | 0.81M | 1.19M | 5.08M | 1.75M | 1.26M | 4.33M | 0.43M | 0.93M | 1.20M | 3.23M | 1.96M | 3.16M | 1.92M | 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 |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.25M | -0.08M | 2.65M | -2.62M | 0.00M | 0.93M | -0.93M | 0.01M | 1.20M | -0.00M | 1.79M | 1.74M | 0.12M | -0.11M | 1.32M | -1.31M | 0.10M | -0.08M | 1.97M | 0.01M | 0.01M | 0.12M | 0.03M | 4.58M | 0.05M | 20.32M | -20.23M | 9.18M | 0.04M | 0.10M | -0.10M | 0.12M | 0.23M | 0.66M | -0.17M | -0.01M | 0.46M | | 4.97M | -4.97M |
|
Acquisitions (Quarter)
|
| | | | 6.74M | | | 1.07M | 0.06M | 1.33M | -1.33M | 14.10M | | | | | | | | | | | | | | | | | | | | | 60.91M | | -59.65M | -62.17M | | | | -300.86M |
|
Change in Acquisitions & Divestments (Quarter)
|
28.29M | 54.48M | -82.52M | 1.25M | 13.38M | -13.13M | 0.50M | 57.50M | 4.45M | 27.79M | 20.33M | 6.17M | 4.60M | -4.35M | 19.85M | -17.60M | 48.99M | -23.17M | -23.82M | 154.96M | 103.66M | -103.41M | 339.45M | -339.45M | 57.13M | 40.74M | 43.52M | -141.39M | 0.00M | 90.22M | 19.04M | -109.26M | 107.65M | 54.16M | -161.80M | 288.33M | 78.35M | -78.34M | -0.02M | |
|
Cash from Investing Activities (Quarter)
|
44.97M | -12.77M | -35.08M | -137.81M | -66.81M | -20.66M | 8.70M | -144.16M | -18.17M | -97.90M | -63.53M | 8.11M | 56.44M | -94.27M | 92.61M | 41.32M | 56.44M | -237.28M | 145.67M | 131.18M | -352.96M | -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 |
|
Other financing activities (Quarter)
|
-0.01M | -0.25M | | 39.34M | -0.01M | 63.80M | -64.08M | -0.24M | -13.77M | 13.54M | | 229.16M | 38.82M | -75.02M | 35.98M | 2.09M | -103.15M | 102.88M | -0.09M | 321.88M | 0.02M | -0.74M | 215.89M | -217.67M | -40.31M | -35.16M | 73.34M | -0.34M | 45.09M | -56.03M | -148.80M | 147.43M | -124.24M | 120.70M | -171.28M | 159.07M | 30.56M | -170.48M | 134.53M | -37.45M |
|
Long-Term Debt Issuances (Quarter)
|
| | 21.11M | -17.32M | | | | | | | 6.50M | | | | | 0.00M | 250.00M | -211.65M | 36.65M | -13.00M | 1.00M | | | | 1.00M | | | 412.97M | 141.00M | | 925.09M | 300.00M | 300.00M | 300.00M | -599.00M | | 300.00M | -299.00M | 74.00M | -72.00M |
|
Long-Term Debt Repayments (Quarter)
|
18.61M | | | 14.61M | 2.52M | | | | 0.06M | 0.06M | 0.46M | 0.63M | 6.95M | -5.73M | 6.67M | -4.93M | 7.34M | 40.00M | 204.93M | 3.71M | 0.21M | 70.72M | 9.18M | 247.31M | 92.13M | 231.37M | 80.00M | 10.47M | 366.09M | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 301.00M | 300.00M | 300.00M | 300.00M | 300.00M | -900.00M |
|
Short-Term Debt issuances (Quarter)
|
1.04M | 0.98M | 21.30M | -27.47M | -2.52M | 2.95M | -70.00M | 77.74M | 8.14M | -4.24M | 201.46M | -192.79M | -6.63M | 67.79M | -33.70M | -41.81M | 1.41M | 14.44M | -173.07M | -154.00M | 4.31M | 6.84M | -8.05M | 2.66M | -7.81M | 4.55M | -5.31M | 147.43M | -1.38M | -0.33M | -5.07M | 3.88M | -8.59M | 158.90M | 39.64M | -205.88M | -0.47M | -0.35M | 1.26M | -2.36M |
|
Shares Issued (Quarter)
|
| | 0.10M | 23.53M | 0.69M | 0.03M | 0.41M | 0.08M | 0.02M | | 0.10M | 0.01M | 0.11M | 0.20M | 0.09M | | 0.35M | -0.34M | 0.01M | 0.58M | 0.24M | | 0.33M | 3.28M | 0.05M | 0.34M | 0.40M | 1.22M | 0.46M | | -0.44M | 0.77M | 0.03M | 0.34M | 0.36M | 86.25M | 0.03M | 0.08M | -0.18M | 0.39M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | 3.66M | | 6.89M | | 5.93M | 6.52M | 5.91M | 2.87M | 4.80M | 5.08M | 12.38M | 11.22M | 4.13M | 5.46M | 9.59M | 8.17M | -0.13M | 0.27M | 6.76M | 5.10M | | | | 0.27M | 6.53M | 7.18M |
|
Preferred Shares Repurchased (Quarter)
|
16.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
0.04M | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Cash from Financing Activities (Quarter)
|
-61.65M | 11.56M | 4.67M | 148.83M | 60.53M | 2.02M | -8.08M | 157.93M | -1.06M | 97.00M | 63.27M | 116.24M | -94.55M | 102.05M | -117.91M | -137.74M | -12.03M | 257.23M | -269.90M | 76.49M | 185.22M | 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 |
|
Change in Cash (Quarter)
|
-12.24M | 1.62M | -24.36M | 13.25M | 0.23M | -11.11M | 3.25M | 24.73M | -9.05M | 4.54M | 13.69M | 131.44M | -25.36M | 13.96M | -13.37M | -78.76M | 52.96M | 36.04M | -112.45M | 214.86M | -144.01M | 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 |
|
Free Cash Flow (Quarter)
|
4.29M | 2.11M | 4.83M | 1.52M | 5.22M | 5.87M | 1.10M | 8.57M | 9.37M | 4.25M | 8.87M | 5.34M | 11.49M | 1.86M | 11.50M | 16.73M | 7.34M | 12.87M | 9.83M | 4.03M | 21.80M | 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 |
|
Net Cash Flow (Quarter)
|
-12.24M | 1.62M | -24.36M | 13.25M | 0.23M | -11.11M | 3.25M | 24.73M | -9.05M | 4.54M | 13.69M | 131.44M | -25.36M | 13.96M | -13.37M | -78.76M | 52.96M | 36.04M | -112.45M | 214.86M | -144.01M | 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 |