|
Net Income
|
6.08M | 6.25M | 6.38M | 6.40M | 6.20M | 6.42M | 7.65M | 1.21M | 8.87M | 9.07M | 9.10M | 9.31M | 9.63M | 10.45M | 9.16M | 9.56M | 7.87M | 8.24M | 8.27M | 11.55M | 14.60M | 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 |
|
Depreciation and Depletion
|
0.94M | 0.90M | 0.87M | 0.86M | 0.87M | 0.90M | 0.91M | 0.87M | 0.81M | 0.71M | 0.70M | 0.69M | 0.74M | 0.83M | 0.93M | 0.96M | 1.09M | 1.12M | 1.12M | 1.13M | 1.12M | 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 |
|
Share-based Compensation
|
0.24M | 0.04M | 0.05M | 0.20M | 0.34M | 0.17M | 0.14M | 0.15M | 0.53M | 0.21M | 0.20M | 0.21M | 0.86M | 0.15M | 0.22M | 0.26M | 0.84M | 0.27M | 0.26M | 0.28M | 0.40M | 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 |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.02M | | | | 0.03M | | | | 0.04M | | | | 0.06M | | | | 0.04M | | | | 0.03M | | | | 0.03M | | | | 0.02M | | | |
|
Gains from Investment Securities
|
-0.66M | 0.09M | 0.20M | 0.10M | -0.23M | 0.66M | 3.13M | 2.91M | -0.10M | 4.10M | 0.62M | 2.81M | 2.68M | 2.66M | 1.75M | 0.97M | 1.45M | 3.09M | 1.06M | 3.47M | 4.74M | 6.96M | 0.28M | 2.41M | 0.39M | 0.10M | 3.60M | 3.50M | -0.05M | 4.69M | 0.94M | 6.20M | -0.01M | 6.07M | 4.95M | 2.38M | -0.08M | 7.60M | 2.21M |
|
Asset Writedowns and Impairment
|
| | 4.63M | | | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.15M | | | | 0.10M | | | | 0.13M | | | | 0.11M | | | | 0.77M | | | | 0.43M | | | | 0.14M | | | | 0.13M | | | |
|
Change in Interest Receivables
|
-0.04M | 0.15M | -0.62M | 0.06M | -0.49M | 0.01M | 0.08M | | -0.62M | 0.42M | -0.21M | | -0.25M | 0.09M | -0.47M | | -0.56M | 2.26M | 0.77M | | -0.33M | -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 |
|
Cash from Operations
|
11.18M | 11.29M | 12.32M | 8.30M | 10.69M | 3.69M | 8.86M | 13.13M | 10.83M | 10.31M | 16.00M | 12.35M | 14.09M | 11.36M | 14.19M | 17.02M | 11.37M | 6.84M | 13.81M | 13.82M | 12.62M | 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 |
|
Amortization of Goodwill
|
| | | | | | | | | | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-0.90M | 0.28M | 0.32M | 3.89M | 0.26M | 0.26M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | -1.24M | 0.36M | 0.36M | -0.08M | 0.36M | 0.36M | 0.36M | 0.37M | 0.36M | 0.36M | 0.36M | 0.37M | 0.52M | 0.42M | 0.54M | 0.21M | 0.53M | 0.53M | 0.54M | 0.54M | 0.52M | 0.53M | 0.43M |
|
Amortization of Deferred Charges
|
1.16M | 1.33M | 1.37M | 1.62M | 1.33M | 1.59M | 0.27M | 0.33M | 0.38M | 0.57M | 0.65M | 0.58M | 0.55M | 0.52M | 0.72M | 0.59M | 0.49M | 0.48M | 0.38M | 0.34M | 0.28M | 0.95M | | -1.23M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.94M | 0.90M | 0.87M | 0.86M | 0.87M | 0.90M | 0.91M | 0.87M | 0.81M | 0.71M | 0.70M | 0.69M | 0.74M | 0.83M | 0.93M | 0.96M | 1.09M | 1.12M | 1.12M | 1.13M | 1.12M | 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 |
|
Change in Net Loans
|
57.40M | 38.26M | 43.33M | 20.26M | -17.95M | 5.49M | -4.85M | -20.15M | -22.86M | 6.08M | -7.15M | -15.58M | -35.32M | -16.24M | -26.48M | -7.20M | -19.05M | 40.04M | 57.67M | -9.40M | -45.98M | 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 |
|
Capital Expenditures
|
-0.66M | 0.50M | 0.61M | 1.44M | 0.89M | 0.55M | 0.59M | 0.33M | 0.12M | 0.26M | 0.69M | 1.48M | 1.62M | 3.33M | 1.27M | 2.19M | 1.58M | 0.55M | 0.35M | 0.72M | 0.92M | 0.75M | 0.79M | 0.58M | 0.17M | 0.29M | 0.28M | 0.41M | 1.01M | 0.92M | 0.32M | 0.52M | 1.78M | 0.37M | 0.50M | 0.15M | 1.12M | 0.24M | 0.43M |
|
Sales of Property, Plant and Equipment
|
2.65M | 0.86M | 1.03M | 2.61M | 0.81M | 0.93M | 0.39M | 2.23M | 0.51M | 0.28M | 0.20M | 1.96M | 1.33M | 0.21M | 1.38M | 0.34M | 1.28M | 0.54M | 0.18M | 0.86M | 0.43M | 1.78M | 0.37M | 0.04M | 0.80M | 0.35M | 0.40M | | 0.23M | 0.15M | 1.45M | -0.00M | 0.08M | 0.26M | 0.11M | 0.69M | 0.14M | 0.02M | 0.28M |
|
Acquisitions
|
| | | -4.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
16.07M | 10.40M | 50.92M | 27.53M | 7.50M | 14.34M | | 15.31M | 2.55M | 31.40M | 23.11M | 11.71M | 25.00M | | 4.55M | 3.31M | 51.03M | | | | 6.49M | 7.68M | 7.01M | 6.07M | 4.76M | 8.05M | 7.04M | 5.89M | 17.01M | 21.97M | 36.92M | 7.69M | 118.97M | | | 63.37M | 81.39M | 9.07M | 12.24M |
|
Cash from Investing Activities
|
-27.46M | -21.46M | 88.50M | 70.64M | 26.28M | 22.15M | -10.79M | 30.16M | 3.17M | -18.18M | 36.21M | 28.20M | 71.64M | 38.05M | 30.07M | 31.62M | 80.49M | -30.72M | -49.46M | 17.49M | 41.44M | 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 |
|
Long-Term Debt Repayments
|
| | -50.05M | -25.00M | -15.46M | -15.24M | | | | | | | | | | | 0.96M | -1.00M | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-3.95M | -21.27M | 5.14M | -20.53M | -7.35M | -4.64M | -2.23M | -53.70M | -0.97M | -1.25M | 2.28M | -0.78M | -25.67M | -0.62M | -1.22M | -0.26M | -0.25M | -0.25M | -0.14M | 0.01M | 0.56M | -0.53M | 0.11M | 0.43M | 0.95M | 0.15M | -0.68M | | | | | | | | | | | | |
|
Shares Issued
|
| | 0.00M | 0.74M | 0.02M | 0.03M | 0.10M | 0.23M | 0.02M | 0.14M | 0.16M | 0.06M | 0.02M | 0.06M | 0.04M | 0.01M | | | | | 0.13M | | 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 |
|
Shares Repurchased
|
8.87M | 10.32M | 3.90M | 0.67M | 0.16M | 0.09M | 1.01M | | 5.41M | 9.30M | 6.57M | 13.12M | 7.78M | 6.58M | 2.00M | | 21.87M | | | | 4.99M | 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 | |
|
Dividends Paid - Common
|
2.51M | 2.45M | 2.72M | 2.72M | 2.72M | 2.72M | 3.06M | 3.06M | 11.18M | 3.01M | 3.48M | 3.42M | 3.32M | 3.94M | 3.91M | 3.90M | 4.59M | 4.42M | 4.43M | 4.43M | 4.43M | 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 |
|
Cash from Financing Activities
|
4.08M | 14.89M | -79.19M | -68.56M | 39.58M | -71.89M | 0.25M | 9.54M | 33.18M | -89.31M | -86.49M | -37.36M | -14.06M | -41.47M | -18.27M | -14.09M | -67.26M | 203.76M | -10.18M | 49.59M | 118.13M | -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 |
|
Change in Cash
|
-12.20M | 4.71M | 21.63M | 10.38M | 76.54M | -46.05M | -1.68M | 52.83M | 47.19M | -97.18M | -34.28M | 3.19M | 71.67M | 7.93M | 25.98M | 34.55M | 24.60M | 179.88M | -45.83M | 80.90M | 172.18M | -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 |
|
Beginning Cash Balance
|
51.79M | 39.59M | 44.30M | 65.93M | 76.31M | 152.85M | 106.80M | 105.12M | 157.95M | 205.14M | 107.96M | 73.68M | 76.87M | 148.55M | 156.48M | 182.46M | 217.01M | 241.61M | 421.49M | 375.66M | 456.56M | 628.75M | 618.74M | 635.01M | 677.44M | 457.31M | 398.24M | 229.09M | 170.85M | 92.39M | 152.66M | 113.40M | 116.42M | 248.91M | 329.88M | 315.34M | 377.45M | 414.68M | 395.06M |
|
Free Cash Flow
|
11.84M | 10.79M | 11.71M | 6.86M | 9.80M | 3.14M | 8.27M | 12.81M | 10.71M | 10.05M | 15.31M | 10.88M | 12.47M | 8.03M | 12.91M | 14.83M | 9.79M | 6.30M | 13.46M | 13.10M | 11.69M | 6.35M | 16.10M | 11.04M | 10.26M | 17.47M | 13.05M | 17.09M | 14.81M | 11.03M | 18.73M | 14.48M | 15.15M | 14.08M | 10.93M | 14.77M | 12.09M | 9.98M | 18.51M |
|
Net Cash Flow
|
-12.20M | 4.71M | 21.63M | 10.38M | 76.54M | -46.05M | -1.68M | 52.83M | 47.19M | -97.18M | -34.28M | 3.19M | 71.67M | 7.93M | 25.98M | 34.55M | 24.60M | 179.88M | -45.83M | 80.90M | 172.18M | -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 |