|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.26M | 7.61M | 7.11M | 6.88M | 7.19M | 6.81M | 9.04M | 7.20M | 8.09M | 6.31M | 6.47M | 5.71M | 5.86M | 6.66M | 6.26M | 7.49M | 8.05M | 9.33M | 8.87M | 10.29M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.20M | 0.21M | 0.21M | 0.20M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.24M | 0.24M | 0.26M | 0.26M | 0.27M | 0.31M | 0.28M | 0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -1.49M | -0.35M | 0.73M | -0.44M | -0.62M | -0.26M | 0.93M | -0.53M | -0.29M | -0.73M | 0.69M | -0.35M | 0.32M | -0.54M | -1.49M | 0.15M | 1.17M | -0.25M | -2.72M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.03M | | 0.01M | 0.03M | | -0.01M | | | -0.02M | | | | 0.06M | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -1.35M | 0.52M | 0.09M | 1.10M | -0.58M | 1.62M | 1.53M | 1.92M | -1.74M | 1.51M | 0.74M | 2.26M | -2.49M | 0.64M | 1.71M | 1.81M | -2.05M | 0.94M | 0.66M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.49M | 11.91M | 6.90M | 6.46M | 7.79M | 14.21M | 4.40M | 5.64M | 7.69M | 10.38M | 6.26M | 2.00M | 5.58M | 11.06M | 2.15M | 5.31M | 7.30M | 13.21M | 6.95M | 6.43M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -0.92M | -0.86M | -0.86M | -0.80M | -0.86M | -0.76M | -0.66M | -0.54M | -0.47M | -0.41M | -0.25M | 0.08M | 0.28M | 0.29M | 0.04M | -0.07M | 0.04M | 0.13M | 0.86M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | 0.02M | 0.03M | 0.05M | 2.86M | -2.77M | 0.05M | -0.15M | -0.10M | -0.06M | -0.04M | 0.13M | -0.38M | -0.10M | -0.08M | 0.18M | -0.37M | -0.11M | -0.11M | -0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.20M | 0.20M | 0.21M | 0.21M | 0.20M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.24M | 0.24M | 0.26M | 0.26M | 0.27M | 0.31M | 0.28M | 0.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75M | 0.28M | 1.09M | 5.33M | -3.40M | 0.69M | 2.94M | 0.02M | -0.24M | -2.04M | 1.83M | 2.48M | -1.49M | -0.73M | 0.97M | 3.85M | -1.28M | 0.49M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.80M | -0.75M | 0.28M | 1.09M | 5.33M | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -1.85M | 2.21M | 0.24M | -0.59M | 0.05M | 0.30M | -0.07M | -2.05M | 0.03M | 0.97M | 1.35M | -0.67M | 0.14M | -0.50M | 0.65M | -0.79M | 0.52M | 0.05M | 1.20M | -1.34M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 37.16M | 16.21M | 10.47M | 26.23M | 10.41M | 96.30M | 98.07M | 40.28M | 20.07M | -0.48M | 39.61M | 9.09M | 20.78M | 22.94M | 1.94M | 50.39M | 68.16M | 8.18M | 43.61M | 16.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.36M | 0.23M | 0.03M | 0.50M | 0.29M | 0.15M | 0.36M | 0.30M | 0.72M | 0.47M | 0.17M | 0.66M | 0.20M | 0.15M | 0.18M | 0.05M | 0.30M | 0.40M | 0.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.07M | | 0.07M | | | 0.06M | | | 0.14M | | | | 0.36M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -83.95M | 195.72M | 71.94M | | | -172.61M | 80.48M | 49.27M | | 82.66M | 43.35M | | | 145.84M | 11.27M | 77.15M | -56.19M | -25.55M | 66.52M | -37.49M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -190.92M | -53.54M | -120.69M | -112.64M | -98.71M | -139.14M | -19.90M | -33.93M | 11.04M | 43.45M | -58.78M | 5.10M | -54.27M | -21.28M | -17.52M | -140.48M | -48.14M | -4.03M | -44.03M | -113.97M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 280.31M | 45.08M | 51.35M | 16.89M | 218.51M | -79.27M | 114.26M | -61.47M | 206.93M | -35.16M | -16.68M | -85.64M | 222.27M | -167.88M | 96.65M | -18.62M | 187.46M | -14.88M | 83.35M | -82.15M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 29.50M | | | | | | | | 4.37M | | 29.78M | | | | | 4.19M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.10M | | | | | | | | | | | | | | 4.38M | 22.80M | 4.78M | 2.19M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | -3.00M | | | | | | | | | | | | -52.30M | | | | -74.00M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.47M | 0.51M | 0.51M | 0.51M | 1.11M | 0.55M | 0.55M | 0.55M | 0.55M | 1.36M | 0.63M | 0.62M | 0.62M | 1.53M | 1.54M | 0.70M | 0.70M | 0.78M | 0.79M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 275.19M | 45.61M | 77.35M | 56.38M | 178.01M | 43.33M | 13.41M | 22.18M | 98.78M | -35.71M | -13.67M | 38.73M | 128.43M | -55.21M | 38.44M | 88.14M | 29.88M | 18.41M | 8.57M | 77.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 88.76M | 3.99M | -36.45M | -49.80M | 87.09M | -81.61M | -2.08M | -6.11M | 117.51M | 18.12M | -66.19M | 45.83M | 79.74M | -65.43M | 23.07M | -47.03M | -10.96M | 27.59M | -28.51M | -30.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 11.55M | 6.67M | 6.43M | 7.29M | 13.91M | 4.25M | 5.28M | 7.39M | 9.66M | 5.78M | 1.83M | 4.92M | 10.87M | 2.00M | 5.13M | 7.25M | 12.91M | 6.55M | 6.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 88.76M | 3.99M | -36.45M | -49.80M | 87.09M | -81.61M | -2.08M | -6.11M | 117.51M | 18.12M | -66.19M | 45.83M | 79.74M | -65.43M | 23.07M | -47.03M | -10.96M | 27.59M | -28.51M | -30.48M |