|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 12.61M | 10.55M | 9.52M | 11.21M | 13.35M | 12.58M | 11.78M | 9.81M | 14.64M | 11.78M | 12.85M | 12.69M | 13.03M | 13.04M | 11.82M | 12.25M | 12.27M | 12.46M | 12.03M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.11M | 1.12M | 1.11M | 1.06M | 1.04M | 0.95M | 0.92M | 0.99M | 1.02M | 1.02M | 1.10M | 1.13M | 1.08M | 1.05M | 1.04M | 0.96M | 0.88M | 0.86M | 0.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.16M | 0.42M | 0.17M | 0.18M | 0.18M | 0.18M | 0.12M | 0.31M | 0.08M | 0.08M | 0.08M | 0.32M | | | | 1.33M | 0.09M | 0.08M | 0.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.03M | | | | 0.03M | | | | 0.02M | | | | 0.05M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | 0.39M | -0.36M | 0.39M | 0.10M | 0.28M | 6.82M | | -0.01M | -0.08M | 0.01M | 0.01M | -0.01M | -0.02M | | -0.00M | 7.52M | -7.52M | 0.12M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.11M | | | | 0.08M | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.33M | | 0.20M | 0.33M | -0.09M | | -0.63M | 1.54M | 0.24M | | -0.16M | -0.73M | -0.10M | | 0.10M | -0.52M | 0.33M | | 1.14M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09M | 16.88M | 11.62M | 10.44M | 17.76M | 13.33M | 17.50M | 15.83M | 11.95M | 19.06M | 14.99M | 16.93M | 14.45M | 11.44M | 14.92M | 13.21M | 10.22M | 18.95M | 20.37M | -11.36M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.36M | -0.10M | 0.36M | 0.36M | 0.37M | 0.52M | 0.42M | 0.54M | 0.21M | 0.20M | 0.53M | 0.54M | 0.53M | 0.34M | 0.53M | 0.43M | 0.43M | 0.85M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | | -1.23M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.11M | 1.12M | 1.11M | 1.06M | 1.04M | 0.95M | 0.92M | 0.99M | 1.02M | 1.02M | 1.10M | 1.13M | 1.08M | 1.05M | 1.04M | 0.96M | 0.88M | 0.86M | 0.89M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66M | -1.86M | 13.72M | 78.72M | 54.68M | 63.64M | 39.59M | -9.70M | -7.06M | -26.82M | -20.96M | -51.23M | -46.20M | -28.27M | -27.24M | -32.55M | -29.19M | -20.98M | -16.38M | -29.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.79M | 0.58M | 0.17M | 0.29M | 0.28M | 0.41M | 1.01M | 0.92M | 0.32M | 0.52M | -0.01M | -0.00M | 2.67M | 0.15M | 1.12M | 0.24M | 0.43M | 0.94M | 1.15M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.54M | 0.27M | 0.80M | 0.35M | -0.67M | 1.07M | 0.00M | 0.01M | 0.60M | 1.21M | 0.08M | 0.26M | 0.11M | 0.69M | 0.14M | 0.02M | 0.28M | 0.07M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.68M | 7.01M | -20.81M | 4.76M | 8.05M | 7.04M | 5.89M | 17.01M | 21.97M | | 0.00M | 118.97M | | | 63.37M | 81.39M | 9.07M | 12.24M | -102.70M | 146.99M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 4.09M | -13.37M | -276.55M | -80.11M | -142.45M | -37.67M | 4.57M | 197.68M | 63.34M | 23.08M | 164.11M | 82.13M | -2.79M | 20.46M | 74.24M | 26.68M | 23.61M | 15.32M | 103.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 0.11M | 0.43M | 0.95M | 0.15M | -0.68M | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.25M | 0.10M | | 0.05M | 0.01M | 0.05M | | 0.02M | 0.02M | | 0.04M | 0.91M | 0.46M | 0.12M | | 0.12M | 0.01M | 0.04M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.98M | 8.47M | 7.45M | 4.09M | 7.95M | 7.38M | 1.89M | | 7.69M | 9.37M | 5.98M | 2.97M | 5.28M | 0.47M | | | 1.85M | | | 20.33M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | 4.66M | 4.59M | 4.54M | 4.51M | 4.75M | 4.71M | 4.71M | 5.57M | 5.45M | 5.37M | 5.36M | 5.32M | 5.67M | 5.67M | 43.58M | 5.67M | 5.68M | 5.68M | 5.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.29M | -4.71M | 44.18M | 45.98M | 3.28M | -40.02M | -38.08M | -98.86M | -149.35M | -121.66M | -35.05M | -48.55M | -15.61M | -23.19M | 26.73M | -50.23M | -56.52M | -9.91M | 48.85M | -4.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.01M | 16.27M | 42.43M | -220.13M | -59.06M | -169.15M | -58.25M | -78.46M | 60.27M | -39.26M | 3.02M | 132.49M | 80.97M | -14.54M | 62.12M | 37.23M | -19.62M | 32.65M | 84.53M | 88.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 16.10M | 11.04M | 10.26M | 17.47M | 13.05M | 17.09M | 14.81M | 11.03M | 18.73M | 14.48M | 16.94M | 14.46M | 8.77M | 14.77M | 12.09M | 9.98M | 18.51M | 19.42M | -12.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.01M | 16.27M | 42.43M | -220.13M | -59.06M | -169.15M | -58.25M | -78.46M | 60.27M | -39.26M | 3.02M | 132.49M | 80.97M | -14.54M | 62.12M | 37.23M | -19.62M | 32.65M | 84.53M | 88.06M |