|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.72M | 13.96M | 12.87M | 14.82M | 18.07M | 20.80M | 18.92M | 16.40M | 15.79M | 14.18M | 10.17M | 9.23M | 10.51M | 11.10M | 11.63M | 6.39M | 14.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.13M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.15M | 0.15M | 0.15M | -0.05M | 0.35M | 0.15M | 0.14M | 0.47M | 0.40M | 0.40M | 0.12M | 0.09M | 0.49M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.85M | -0.15M | 9.34M | 3.20M | 2.98M | -0.65M | 12.81M | -10.40M | 23.42M | 0.38M | -0.32M | 0.48M | | | | | 10.17M | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.62M | -0.62M | 2.20M | -0.80M | -6.90M | -7.05M | 5.10M | 5.18M | -4.20M | 0.52M | -1.26M | 5.14M | -6.81M | -4.86M | 0.93M | 3.73M | -3.84M | -3.39M | 10.07M | -0.58M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.07M | 10.26M | 10.86M | 18.29M | 17.45M | 16.78M | 9.75M | 16.18M | 27.14M | 29.96M | 30.79M | 16.84M | -4.58M | 7.34M | 10.51M | 5.30M | 15.82M | 14.83M | 8.00M | 18.87M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.73M | 0.75M | 0.75M | -5.89M | -0.68M | 0.66M | 0.66M | 0.66M | 1.26M | 0.60M | 2.54M | -1.34M | 0.94M | 0.17M | 1.03M | 0.05M | 0.45M | 0.45M | 0.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.24M | 0.27M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.28M | 0.29M | 0.30M | 0.33M | 0.35M | 0.36M | 0.35M | 0.32M | 0.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -1.08M | 4.56M | 1.62M | -6.17M | -5.47M | 0.32M | 0.82M | 2.26M | 12.18M | 13.45M | 4.01M | -23.58M | -8.22M | 1.53M | -2.57M | 0.07M | -0.54M | 10.31M | 2.33M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 11.50M | 7.02M | | | | 0.01M | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.08M | 84.04M | -20.09M | -34.11M | 30.46M | -63.81M | -19.04M | 60.13M | 44.58M | -36.36M | 26.60M | -3.05M | 64.95M | -14.02M | 44.10M | 30.73M | 81.90M | -4.81M | 47.58M | 46.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.00M | 0.09M | 0.07M | 0.10M | 0.22M | 0.30M | 0.12M | 0.14M | 0.11M | 0.33M | 0.79M | 0.44M | 0.43M | 0.65M | 0.44M | 0.11M | -0.02M | 0.31M | -0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.03M | 30.60M | 56.90M | -6.66M | 29.98M | 8.10M | 45.10M | -34.76M | 69.95M | 3.01M | 29.34M | 17.15M | 13.88M | 39.60M | -10.68M | 184.60M | -153.94M | 39.69M | -11.22M | 173.86M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.44M | -55.42M | -183.61M | -99.63M | -358.17M | -28.88M | -265.93M | -272.77M | -101.91M | 55.75M | -7.90M | 50.46M | -28.12M | 67.26M | 104.35M | 25.75M | -86.75M | -94.14M | 34.55M | -132.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.09M | 364.62M | 65.37M | 381.91M | 33.03M | -69.51M | -76.26M | 69.62M | -293.66M | 54.93M | 56.23M | 74.69M | -197.00M | 66.20M | -0.05M | 284.92M | 90.50M | -136.76M | -55.93M | 149.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 300.00M | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.32M | 0.46M | 0.28M | 0.40M | 0.40M | 0.45M | 0.02M | 1.18M | 0.68M | 0.31M | | 0.22M | 0.39M | 0.06M | 0.03M | 0.21M | 0.99M | 0.03M | 0.18M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.79M | 7.79M | 7.82M | 7.83M | 7.84M | 7.85M | 7.86M | 7.89M | 7.90M | 7.92M | 7.94M | 7.94M | 7.94M | 7.95M | 7.97M | 7.97M | 7.97M | 7.99M | 8.00M | 7.97M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 357.15M | 58.02M | 374.37M | 25.59M | -76.95M | -84.40M | 61.75M | -300.38M | 347.70M | -251.39M | 66.74M | -204.72M | 58.63M | -7.96M | 276.99M | 82.74M | -143.76M | -65.81M | 139.28M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.81M | 311.98M | -114.73M | 293.02M | -315.13M | -89.05M | -340.58M | -194.83M | -375.15M | 433.40M | -228.51M | 134.05M | -237.42M | 133.23M | 106.90M | 308.05M | 11.81M | -223.07M | -23.26M | 25.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.78M | 10.25M | 10.78M | 18.22M | 17.35M | 16.56M | 9.45M | 16.06M | 27.00M | 29.84M | 30.46M | 16.05M | -5.02M | 6.91M | 9.86M | 4.87M | 15.71M | 14.85M | 7.70M | 18.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.81M | 311.98M | -114.73M | 293.02M | -315.13M | -89.05M | -340.58M | -194.83M | -375.15M | 433.40M | -228.51M | 134.05M | -237.42M | 133.23M | 106.90M | 308.05M | 11.81M | -223.07M | -23.26M | 25.95M |