|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.12M | 26.52M | 37.40M | 20.70M | 25.05M | 27.16M | 28.49M | 21.96M | 20.65M | 18.80M | 18.64M | 15.12M | 14.44M | 14.92M | 14.28M | 17.71M | 15.13M | 22.06M | -139.17M | 22.58M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.66M | 0.54M | 0.54M | 0.68M | 0.66M | 0.71M | 0.65M | 0.51M | 0.78M | 0.74M | 0.78M | 0.96M | 0.92M | 0.92M | 0.87M | 0.88M | 0.94M | 0.90M | 0.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.09M | | | 0.04M | 0.02M | | | | 0.11M | | | | 0.13M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | -2.33M | 0.04M | 0.02M | 0.04M | 0.05M | 0.27M | 0.05M | 0.05M | -0.03M | 0.30M | 0.09M | 0.09M | 41.49M | 0.55M | 0.05M | 0.05M | 2.55M | 1.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.11M | | | | 0.06M | | | | 0.00M | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.07M | -65.20M | 28.26M | 20.13M | 30.55M | 49.71M | 46.92M | 36.13M | 34.00M | 29.48M | 9.65M | 29.98M | 2.05M | 6.72M | 13.80M | 26.36M | -19.50M | 146.91M | 52.24M | 23.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 4.46M | 1.61M | 6.02M | 3.56M | 0.85M | 1.95M | 1.74M | 1.73M | 1.69M | -1.72M | 1.60M | 1.61M | -0.78M | 0.81M | 0.80M | 2.44M | -0.79M | 0.88M | 0.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | 1.00M | 4.58M | 2.06M | 7.62M | 5.96M | 6.67M | 0.28M | 12.99M | 27.92M | -0.23M | -2.45M | -2.95M | 14.99M | -26.13M | -7.30M | 2.34M | 5.98M | -4.05M | -9.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -0.56M | -0.10M | 7.91M | -0.61M | 8.29M | 9.10M | 8.59M | -1.49M | 1.43M | 1.26M | 1.71M | -5.79M | -3.84M | -1.79M | 2.66M | -3.65M | 0.38M | -5.47M | 3.81M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.84M | -68.99M | 255.66M | 175.52M | 318.61M | 147.49M | 166.99M | 14.77M | -13.60M | 63.40M | 149.06M | 10.20M | 19.64M | 24.45M | -10.75M | 9.12M | 10.33M | 2.99M | 69.21M | -15.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.48M | 0.27M | 0.62M | 0.78M | 0.35M | 0.18M | 0.62M | 1.05M | -1.33M | 2.09M | 0.79M | 0.77M | 0.22M | 0.84M | 0.26M | 0.57M | 0.56M | 0.92M | 0.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | -1.38M | | | | | | | | | 0.21M | | | 2.80M | 0.00M | 0.01M | 0.70M | -0.70M | | 2.83M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.89M | -154.59M | 267.59M | 32.73M | 27.44M | 24.50M | 21.31M | 17.50M | 26.85M | 29.70M | 31.80M | 26.23M | 32.62M | 47.02M | 50.29M | 45.14M | 64.48M | 59.91M | 63.78M | 76.85M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -188.69M | 18.30M | -293.93M | -206.88M | -334.89M | -161.03M | -178.71M | -27.39M | 44.13M | -57.19M | -170.99M | -9.48M | -7.94M | -104.40M | 15.74M | -31.00M | -38.85M | -270.98M | -43.48M | 58.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.08M | 510.73M | 0.13M | 0.43M | 0.14M | -33.30M | 32.97M | 0.08M | -55.70M | 20.50M | 95.49M | -46.72M | 73.88M | 32.55M | 183.70M | 109.65M | 37.52M | -88.99M | 122.97M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.17M | 26.55M | 24.52M | 48.16M | 42.20M | 45.01M | 35.72M | 107.07M | 66.56M | 67.75M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 45.75M | -12.50M | 20.00M | -45.00M | 250.00M | | | 37.50M | 162.50M | -152.50M | 120.00M | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.82M | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 0.30M | | | | | | | 1.90M | 0.74M | 1.59M | 2.73M | 1.43M | 0.55M | 1.12M | 1.63M | 4.69M | 1.96M | 4.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 3.68M | 6.08M | 6.69M | 6.70M | 7.62M | 7.62M | 7.62M | 7.63M | 7.69M | 7.59M | 7.69M | 7.58M | 7.57M | 7.54M | 8.15M | 8.25M | 8.13M | 8.09M | 8.37M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.97M | 173.47M | 50.29M | -109.72M | 209.08M | 169.24M | 209.05M | 25.05M | -119.42M | -28.19M | 174.66M | -66.78M | 62.93M | 72.36M | -12.51M | 28.84M | 109.41M | -40.33M | -11.57M | -41.29M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.34M | 126.56M | -215.38M | -296.47M | -95.25M | 57.92M | 77.26M | 33.78M | -41.29M | -55.90M | 13.32M | -46.29M | 57.04M | -25.31M | 17.03M | 24.20M | 51.05M | -164.40M | -2.81M | 41.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.11M | -65.69M | 27.99M | 19.52M | 29.77M | 49.36M | 46.74M | 35.51M | 32.96M | 30.81M | 7.56M | 29.19M | 1.28M | 6.51M | 12.96M | 26.09M | -20.07M | 146.35M | 51.33M | 23.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.34M | 126.56M | -215.38M | -296.47M | -95.25M | 57.92M | 77.26M | 33.78M | -41.29M | -55.90M | 13.32M | -46.29M | 57.04M | -25.31M | 17.03M | 24.20M | 51.05M | -164.40M | -2.81M | 41.20M |