|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.39M | 15.96M | 12.51M | 17.97M | 12.98M | 17.30M | 15.05M | 12.99M | 14.79M | 17.55M | 13.74M | 16.02M | 18.53M | 13.79M | 18.41M | 15.63M | 16.88M | 17.50M | 18.57M | 16.88M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.31M | 1.28M | 1.31M | 1.24M | 1.36M | 1.12M | 1.27M | 1.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.50M | 0.51M | 0.09M | 0.54M | 0.55M | 0.57M | 0.48M | 0.62M | 0.56M | 0.59M | 0.58M | 0.57M | 0.59M | 0.76M | 0.64M | 0.57M | 0.75M | 0.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | -1.07M | -1.09M | -2.17M | -0.51M | 0.76M | 2.28M | -1.44M | 0.18M | 0.43M | 0.61M | -1.53M | 0.36M | 1.32M | 1.10M | 1.04M | 0.78M | 0.79M | 0.93M | -1.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.05M | 0.06M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.00M | | | 0.03M | 0.53M | -0.17M | 0.40M | 0.39M | 0.36M | -0.50M | 0.97M | 0.00M | 1.38M | -1.30M | 0.34M | 1.25M | -0.38M | 0.01M | 0.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 41.73M | 20.60M | 0.75M | 15.38M | -14.26M | 10.39M | -5.10M | 8.17M | 3.06M | 4.84M | -9.78M | 3.39M | -2.09M | 3.66M | 14.54M | 0.70M | -10.78M | -26.03M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 986.10M | 297.30M | 190.62M | -185.75M | 427.32M | -428.03M | 65.43M | 90.75M | -156.46M | -0.96M | -0.13M | 167.22M | -167.24M | -0.81M | 76.00M | -76.33M | -0.49M | -0.82M | -0.47M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.53M | -10.69M | 54.24M | 38.57M | 22.55M | 32.68M | 0.83M | 23.39M | 9.69M | 25.71M | 16.80M | 20.83M | 8.75M | 17.20M | 16.37M | 19.25M | 31.42M | 18.20M | 7.79M | -9.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12M | 3.00M | 2.85M | 2.87M | 2.87M | 2.61M | 2.49M | 2.42M | 2.52M | 2.53M | 2.54M | 2.51M | 2.50M | 2.51M | 2.48M | 2.35M | 2.40M | 2.76M | 2.39M | 2.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | 4.20M | 7.59M | -0.79M | 11.71M | -3.34M | 7.07M | -8.11M | 4.94M | 1.28M | -1.71M | -0.62M | -0.83M | -7.23M | 9.69M | -2.23M | 3.74M | -7.19M | 23.57M | -24.74M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.46M | 1.30M | 2.38M | 0.58M | 1.00M | 1.71M | 1.32M | 1.75M | 1.44M | 1.51M | 0.68M | 1.77M | 1.49M | 4.01M | 1.12M | 2.28M | 1.66M | 1.44M | 4.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | -0.90M | 0.14M | 0.39M | 1.03M | -0.84M | 0.24M | 0.03M | 1.36M | -0.98M | 0.30M | 0.20M | 0.33M | 0.07M | 0.82M | 0.11M | -0.94M | | 0.23M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.45M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.59M | 83.75M | -306.51M | | 10.91M | 59.62M | | 0.28M | -0.28M | 16.75M | -16.47M | 27.48M | 1.82M | 2.69M | 2.69M | 11.11M | -11.11M | | 69.59M | 9.06M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.35M | -71.47M | -167.46M | -120.03M | -146.20M | -114.57M | -43.79M | 4.95M | -82.27M | -78.88M | -6.75M | 17.69M | 16.85M | -67.47M | -85.23M | 15.78M | -83.08M | -9.63M | -45.56M | -16.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.08M | 105.02M | 88.41M | 0.54M | 36.45M | 52.04M | 165.68M | -57.11M | 97.98M | 37.27M | -40.47M | 31.91M | 12.55M | 27.21M | -20.16M | 25.43M | 199.80M | -97.47M | 119.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.00M | -0.00M | 35.00M | 1.70M | 253.30M | -60.98M | 195.98M | -195.99M | 0.01M | -0.02M | 0.01M | 0.01M | 130.00M | 0.01M | -0.01M | -0.00M | 307.00M | 0.01M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | 40.00M | 130.00M | 125.00M | 70.00M | | 40.00M | | | | 50.00M | 85.00M | 95.00M | 45.00M | 135.00M | | 125.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.00M | 0.05M | 0.02M | | -0.00M | | | | 0.01M | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M | 6.49M | 3.50M | 1.38M | 2.63M | | | | 3.27M | 1.69M | 0.19M | | | | | 0.03M | 7.32M | 0.41M | 4.66M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 4.52M | 4.47M | 4.67M | 4.63M | 4.63M | 4.63M | 4.86M | 4.86M | 4.82M | 4.79M | 5.00M | 5.02M | 5.02M | 5.01M | 5.45M | 5.39M | 5.38M | 5.38M | 5.77M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.44M | 138.52M | 97.06M | 81.81M | 73.31M | 93.04M | 46.71M | 124.31M | -25.25M | 51.44M | 32.27M | -46.46M | 26.90M | -42.52M | 67.18M | -26.77M | 69.68M | 53.96M | -32.53M | 62.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.25M | 56.37M | -16.15M | 0.35M | -50.34M | 11.15M | 3.74M | 152.65M | -97.83M | -1.73M | 42.32M | -7.94M | 52.50M | -92.79M | -1.68M | 8.26M | 18.01M | 62.53M | -70.30M | 36.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.40M | -12.14M | 52.94M | 36.19M | 21.97M | 31.68M | -0.88M | 22.06M | 7.95M | 24.27M | 15.29M | 20.16M | 6.97M | 15.71M | 12.36M | 18.13M | 29.14M | 16.54M | 6.36M | -13.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -61.25M | 56.37M | -16.15M | 0.35M | -50.34M | 11.15M | 3.74M | 152.65M | -97.83M | -1.73M | 42.32M | -7.94M | 52.50M | -92.79M | -1.68M | 8.26M | 18.01M | 62.53M | -70.30M | 36.53M |