|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | -2.27M | | 4.52M | 4.62M | 2.91M | -1.20M | 8.36M | -1.99M | -6.03M | -14.15M | 0.81M | 1.53M | -0.86M | -30.42M | 19.03M | 2.44M | 6.83M | 29.54M | 7.31M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.57M | 3.34M | 1.60M | 1.92M | 1.43M | 2.49M | 2.14M | 2.41M | 2.41M | 2.14M | 2.27M | 2.25M | 2.20M | 2.21M | 2.23M | 2.28M | 2.03M | 2.82M | 3.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | 1.30M | 0.75M | | 0.10M | -0.56M | 0.11M | | | 0.46M | 0.23M | 0.10M | 0.04M | 0.63M | 0.03M | | 0.01M | 2.84M | 0.11M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -4.89M | 0.03M | -0.03M | 0.68M | 2.62M | 1.77M | 0.93M | 0.37M | 0.62M | 1.63M | 0.84M | 1.95M | -0.15M | -4.11M | -1.49M | -1.78M | 0.91M | -0.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 0.63M | 4.44M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.28M | 0.02M | 0.28M | 0.24M | 0.24M | 0.45M | | 0.08M | 0.07M | -3.72M | | | 0.05M | 0.66M | 0.04M | 0.02M | 0.38M | 0.03M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.99M | 1.15M | 0.83M | | 0.24M | 0.10M | 0.00M | | | 0.06M | 0.02M | | | 0.00M | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.27M | -38.58M | 13.73M | 107.75M | 163.10M | -249.30M | 6.75M | 14.80M | | 27.98M | -61.11M | 3.60M | 14.74M | 16.09M | -46.30M | 7.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.60M | 9.03M | 5.13M | 3.00M | 9.44M | 10.62M | -10.62M | -11.93M | -23.76M | -0.93M | 65.44M | -0.96M | 52.26M | 6.05M | -37.82M | 34.39M | -40.98M | -11.38M | 28.73M | -54.36M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.15M | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.60M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.57M | 3.34M | 1.60M | 1.92M | 1.43M | 2.49M | 2.14M | 2.41M | 2.41M | 2.14M | 2.27M | 2.25M | 2.20M | 2.21M | 2.23M | 2.28M | 2.03M | 2.82M | 3.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -1.83M | -4.09M | -4.08M | 0.93M | 1.56M | 1.02M | 6.13M | -1.86M | 6.58M | 0.93M | -4.31M | 0.69M | 2.25M | -2.52M | 2.69M | -0.38M | 0.10M | 2.33M | -0.20M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.34M | 30.18M | 16.39M | 53.20M | 234.46M | 109.32M | 216.72M | 112.11M | 138.62M | -10.70M | 98.36M | 23.66M | 143.16M | 42.86M | 101.87M | 78.26M | 95.54M | 125.27M | 127.24M | 120.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 1.19M | 0.32M | 0.05M | 0.49M | 0.17M | 0.31M | 0.46M | 0.94M | | 0.52M | | | | 1.19M | | | | | 0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.11M | 0.11M | 0.18M | | | 0.91M | | | | | 0.37M | 1.35M | 1.60M | 0.61M | 0.75M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | 17.63M | 8.19M | 8.52M | -0.61M | | -23.48M | 0.40M | 0.73M | | -21.66M | 0.65M | 11.03M | 13.70M | -25.38M | 7.29M | 11.39M | 8.94M | -26.44M | 6.77M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.18M | -34.33M | -80.45M | -56.77M | -235.85M | -106.52M | -217.71M | -89.97M | -134.06M | 11.02M | -99.73M | -26.34M | -147.51M | -45.82M | 327.97M | -27.31M | -92.58M | -93.58M | 55.25M | -132.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.48M | 56.00M | -43.85M | -76.97M | -3.44M | 25.52M | 14.07M | 945.63M | -351.10M | -23.59M | -23.25M | 44.77M | 20.54M | -29.03M | -135.40M | -11.71M | 173.80M | -6.32M | 59.23M | 27.48M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.92M | 3.54M | -6.10M | | | 25.00M | 300.00M | | 20.59M | 9.05M | -324.65M | 0.91M | 49.09M | 85.00M | -165.00M | -0.47M | 0.47M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | 100.00M | -25.00M | | | | | | | | 0.68M | -3.57M | -0.30M | -0.47M | -0.28M | -1.05M | -0.63M | -0.32M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.20M | | | 0.28M | | 0.29M | 0.09M | | | 0.06M | 0.04M | | 0.17M | | | | 0.01M | | 0.11M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.00M | | 0.00M | 0.01M | | | 0.02M | | 0.00M | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.45M | 2.46M | 2.46M | 2.46M | 2.46M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.48M | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | 2.46M | 2.46M | 2.56M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.18M | 54.58M | -49.69M | -178.17M | -1.09M | 122.92M | 208.46M | 631.17M | -348.43M | -17.09M | 17.99M | 38.47M | 73.11M | 50.46M | -302.92M | -14.55M | 170.59M | 74.77M | -4.26M | 202.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.28M | 29.97M | -120.64M | -231.94M | -227.51M | 27.02M | -19.88M | 529.27M | -506.26M | -7.00M | -16.31M | 11.16M | -22.14M | 10.69M | -12.77M | -7.46M | 37.03M | -30.19M | 79.73M | 16.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 7.84M | 4.81M | 2.95M | 8.95M | 10.45M | -10.93M | -12.39M | -24.70M | -0.93M | 64.92M | -0.96M | 52.26M | 6.05M | -39.02M | 34.39M | -40.98M | -11.38M | 28.73M | -54.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.97M | 29.28M | -125.02M | -231.94M | -227.51M | 27.02M | -19.88M | 529.27M | -506.26M | -7.00M | -16.31M | 11.16M | -22.14M | 10.69M | -12.77M | -7.46M | 37.03M | -30.19M | 79.73M | 16.27M |