|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.61M | 13.12M | 6.15M | 10.65M | 11.33M | 13.74M | 12.04M | 12.46M | 11.56M | 7.24M | 6.91M | 12.10M | 12.31M | 12.17M | 11.02M | 14.43M | 18.65M | 12.90M | 14.51M | 21.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.71M | 0.73M | 0.70M | 0.70M | 0.70M | 0.59M | 0.62M | 0.62M | 0.62M | 0.47M | 0.61M | 0.48M | 0.55M | 0.60M | 0.60M | 0.60M | 0.61M | 0.62M | 0.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -0.04M | 0.23M | -0.27M | -0.90M | 0.22M | -0.36M | -0.17M | -0.70M | -1.15M | 0.15M | -0.21M | -0.21M | 0.13M | 0.47M | -0.79M | -8.26M | -0.46M | 7.01M | 1.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | -5.22M | | 0.95M | 0.28M | -10.87M | -0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 0.80M | -0.99M | 1.51M | -0.21M | 1.78M | 1.26M | 1.60M | -0.51M | 2.79M | 0.12M | 2.08M | -0.93M | 1.60M | -1.13M | 2.39M | -1.00M | 2.47M | -1.85M | 2.32M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.08M | 110.68M | 78.73M | 49.58M | 31.15M | 24.06M | 13.17M | 18.14M | 49.39M | 52.35M | 33.27M | 15.66M | 73.44M | 77.13M | 56.09M | 22.17M | 51.44M | 46.23M | 59.42M | 59.38M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.21M | 20.09M | 6.07M | 14.74M | 17.54M | 11.58M | 12.60M | 14.87M | 8.41M | 17.25M | 12.32M | 13.25M | 5.90M | 25.18M | 11.22M | 15.05M | 8.45M | 22.71M | 22.60M | 21.15M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.32M | 1.27M | 0.10M | -0.93M | 0.10M | 0.83M | 0.10M | 0.13M | -0.01M | 0.26M | 0.15M | -0.02M | 0.44M | -0.57M | 0.70M | 0.75M | 0.78M | -1.97M | 1.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.09M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.71M | 0.73M | 0.70M | 0.70M | 0.70M | 0.59M | 0.62M | 0.62M | 0.62M | 0.47M | 0.61M | 0.48M | 0.55M | 0.60M | 0.60M | 0.60M | 0.61M | 0.62M | 0.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 2.75M | -8.70M | 2.69M | 0.26M | 0.06M | -3.34M | 4.31M | -0.62M | 2.90M | -1.78M | 5.77M | 0.76M | 8.03M | -12.97M | 2.43M | -6.22M | 1.29M | -0.41M | -0.97M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | -29.55M | 4.51M | 27.14M | 118.34M | 140.07M | 162.28M | 91.15M | 99.11M | 69.60M | 77.83M | 4.01M | -2.14M | -16.46M | 18.26M | 31.24M | 48.00M | 40.97M | 10.26M | 16.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.49M | 0.28M | 0.16M | 0.65M | 0.69M | 0.41M | 0.13M | 1.15M | 1.05M | 0.69M | 0.30M | 1.35M | 1.27M | 1.58M | 0.47M | 0.76M | 0.66M | 1.79M | 0.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | -0.01M | | 0.12M | 0.04M | -0.16M | | 0.28M | 0.28M | 0.26M | 0.09M | 0.21M | | -0.30M | 0.24M | 0.24M | 0.73M | -1.22M | 0.05M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.22M | 18.49M | -18.49M | 97.89M | -19.86M | 20.30M | -19.79M | | 115.57M | 37.13M | 77.34M | | 129.83M | | 133.11M | 39.73M | -73.80M | 0.13M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.71M | -5.22M | -53.94M | -194.17M | -212.24M | -146.44M | -178.76M | -77.63M | -65.78M | -56.54M | -132.06M | -10.63M | -7.56M | -67.19M | -104.99M | 10.96M | -78.38M | -57.60M | 1.28M | -18.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.76M | | 341.43M | 127.59M | -126.35M | -19.48M | 19.48M | 86.71M | -162.30M | 81.52M | -80.52M | 79.31M | -128.60M | 143.61M | -30.98M | 132.21M | -146.14M | 46.06M | -10.43M | 231.78M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 180.00M | -180.00M | | 256.65M | | | 84.90M | | 280.00M | 25.00M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.25M | -144.25M | 255.22M | | | 103.07M | 210.25M | 12.25M | 0.25M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -0.11M | 0.25M | -0.25M | | | 82.06M | -82.06M | 6.05M | -6.05M | 219.00M | | 54.90M | -54.90M | 328.36M | -546.64M | 391.45M | 918.10M | -722.66M | -206.69M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.22M | -155.22M | | 221.87M | 190.53M | 392.66M | 592.73M | 577.22M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | -0.32M | 0.11M | 0.10M | 0.10M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.09M | 0.08M | 0.09M | 0.08M | 0.09M | 0.08M | 0.10M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 1.29M | 0.40M | 1.82M | 2.46M | 0.54M | 3.10M | 2.35M | 1.92M | 1.83M | 1.61M | 3.16M | 1.98M | 5.99M | 1.78M | 2.40M | 5.12M | 3.60M | 4.51M | 3.13M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | | 9.30M | -0.00M | | | 9.69M | -0.00M | 0.00M | | 10.05M | -0.00M | 0.00M | | 10.32M | | | | 10.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.76M | 145.04M | -39.31M | 116.45M | -216.74M | 69.49M | -39.32M | 172.72M | -48.08M | 107.74M | 69.61M | 31.96M | -58.15M | 62.05M | 162.89M | -44.19M | 17.20M | 29.59M | -28.97M | 11.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.26M | 159.92M | -87.18M | -62.98M | -411.44M | -65.37M | -205.48M | 109.96M | -105.44M | 68.45M | -50.13M | 34.57M | -59.81M | 20.04M | 69.11M | -18.19M | -52.72M | -5.30M | -5.08M | 13.96M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.71M | 19.61M | 5.79M | 14.58M | 16.89M | 10.89M | 12.19M | 14.74M | 7.26M | 16.19M | 11.63M | 12.95M | 4.55M | 23.90M | 9.64M | 14.58M | 7.70M | 22.05M | 20.81M | 20.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.26M | 159.92M | -87.18M | -62.98M | -411.44M | -65.37M | -205.48M | 109.96M | -105.44M | 68.45M | -50.13M | 34.57M | -59.81M | 20.04M | 69.11M | -18.19M | -52.72M | -5.30M | -5.08M | 13.96M |