|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.87M | -7.41M | 10.53M | 11.08M | 8.02M | 9.20M | 13.66M | 6.73M | 21.75M | 36.58M | | 15.07M | | 13.11M | 14.21M | 14.54M | 17.21M | 16.49M | 16.12M | 16.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | -3.41M | 2.28M | 2.50M | 2.33M | 2.17M | 2.19M | 2.31M | 4.70M | 7.10M | | 2.58M | | | -4.75M | 2.82M | 2.79M | 2.83M | -4.43M | 2.53M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 1.36M | 0.96M | -0.06M | 0.51M | | 2.11M | | 0.82M | 1.21M | | 0.35M | | | 0.47M | 0.47M | 0.46M | 0.53M | 0.71M | 0.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93M | -0.03M | 1.25M | 3.90M | 0.12M | 0.14M | 0.42M | -1.12M | -1.00M | 1.49M | | 0.76M | | | -0.12M | 1.12M | -0.78M | -0.00M | -0.21M | 1.59M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.06M | 1,044.16M | -129.68M | -174.23M | -98.25M | -57.57M | -58.18M | -62.25M | -97.73M | -163.18M | | -37.79M | | | 431.69M | -114.85M | -148.53M | -90.26M | 773.34M | -145.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.21M | 7.88M | -1.88M | 19.24M | 20.89M | 7.77M | 12.66M | -4.00M | -65.92M | -98.88M | | -9.03M | | | 148.58M | 71.66M | -8.79M | -11.26M | -2.11M | 110.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | -3.41M | 2.28M | 2.50M | 2.33M | 2.17M | 2.19M | 2.31M | 4.70M | 7.10M | | 2.58M | | | -4.75M | 2.82M | 2.79M | 2.83M | -4.43M | 2.53M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | -1.04M | 0.03M | -3.42M | 2.42M | -4.70M | 2.71M | -1.67M | 4.21M | -3.09M | | 1.86M | | | -4.91M | 2.22M | -11.79M | 0.19M | 1.29M | -5.01M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.18M | -56.30M | -17.70M | -16.43M | -5.26M | 92.11M | 115.92M | 97.33M | 105.66M | 102.16M | | 5.30M | | | -57.16M | -1.52M | 21.95M | -31.65M | -79.14M | -36.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 4.00M | 2.42M | 2.47M | -2.00M | 0.58M | 4.34M | 2.08M | 2.26M | 5.26M | | 0.57M | | | 12.21M | 1.02M | 1.34M | 0.76M | 1.04M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | -1.02M | 5.83M | 1.24M | 8.39M | 1.85M | 4.49M | 9.24M | | | | | -9.24M | | 7.65M | | -6.24M | 0.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.60M | -30.60M | -30.60M | | | | | 30.60M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | | 41.32M | | | 0.73M | 2.17M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.70M | 14.60M | 47.80M | -40.34M | -32.59M | -20.58M | -16.30M | -71.27M | -81.16M | -59.68M | | 48.15M | | | 37.01M | 5.68M | -6.97M | 34.48M | 76.86M | 36.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.21M | -118.13M | 0.70M | 42.45M | -37.07M | 2.91M | -1.84M | 56.98M | -17.45M | 39.79M | | 0.16M | | | -2.23M | 0.10M | 0.23M | 0.52M | -35.80M | 0.06M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | | | 30.00M | | | | 377.00M | | 1.50M | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.03M | | | | | | 24.73M | -5.27M | 24.73M | -24.73M | | | | -24.73M | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.26M | -279.74M | 302.00M | | -3.25M | -459.75M | | | -11.00M | 11.00M | | | -75.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 1.28M | 1.27M | 1.42M | 1.40M | 1.35M | 1.51M | 1.68M | 3.37M | 5.05M | | 1.87M | | | 2.05M | 2.05M | 2.06M | 2.05M | 2.21M | 2.17M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.76M | -135.59M | -54.34M | 13.36M | 28.92M | 1.84M | 74.52M | 224.65M | 285.54M | 318.54M | | -5.76M | | | -390.92M | -56.73M | 13.15M | -4.61M | -65.89M | -171.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.25M | -113.11M | -8.42M | -7.75M | 17.22M | -10.96M | 70.88M | 149.38M | 138.46M | 159.98M | | 33.35M | | | -247.00M | 20.61M | -2.62M | 18.62M | 8.86M | -24.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.27M | 3.88M | -4.30M | 16.77M | 22.89M | 7.20M | 8.32M | -6.09M | -68.18M | -104.14M | | -9.61M | | | 136.37M | 70.63M | -10.13M | -12.02M | -3.16M | 110.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.25M | -113.11M | -8.42M | -7.75M | 17.22M | -10.96M | 70.88M | 149.38M | 138.46M | 159.98M | | 33.35M | | | -205.33M | 20.61M | -2.62M | 18.62M | 8.86M | -24.00M |