|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.15M | 10.77M | 11.42M | 8.81M | 11.37M | 10.65M | 9.25M | 13.69M | 11.38M | 16.95M | 16.42M | 18.48M | 19.71M | 18.77M | 17.69M | 11.37M | 16.54M | 1.95M | 10.31M | 12.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.02M | 1.05M | 1.12M | 1.13M | 1.13M | 1.14M | 1.14M | 1.24M | 1.43M | 1.46M | 1.47M | 1.51M | 1.50M | 1.50M | 1.47M | 1.53M | 1.47M | 1.46M | 1.42M | 1.35M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.22M | 2.18M | 2.23M | 2.17M | 2.10M | 2.17M | 2.07M | -0.46M | 1.86M | 1.90M | 1.95M | 2.03M | 2.04M | 1.68M | 1.34M | 1.28M | 1.36M | 1.31M | 1.30M | 0.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.01M | 1.64M | 1.06M | 0.84M | 1.36M | 1.57M | -1.79M | -0.48M | 0.85M | 1.41M | 0.74M | 1.15M | 3.12M | 2.36M | 1.46M | -1.92M | 3.31M | 0.23M | -0.39M | -0.36M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.19M | | | | 0.18M | | | | 0.19M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.24M | 0.04M | -0.01M | 2.06M | 2.43M | -0.03M | | | 5.37M | 3.82M | | -13.68M | 6.01M | 3.62M | 0.01M | 5.91M | 6.02M | | | -5.56M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | 0.01M | | | | 0.18M | | | | 0.06M | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.94M | -0.02M | 0.89M | -0.97M | 0.03M | -1.13M | 0.78M | -1.66M | 1.29M | -0.54M | 0.74M | -1.20M | 0.18M | -1.05M | 1.02M | 0.95M | 3.35M | 3.55M | 1.43M | -0.66M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.68M | 10.72M | 11.51M | 20.90M | 59.20M | 68.47M | 48.59M | 109.17M | 124.11M | 100.04M | 46.01M | 20.38M | 65.23M | 68.05M | 34.43M | 29.08M | 57.15M | 18.34M | 25.56M | 26.36M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.67M | 10.99M | 14.36M | -0.02M | 10.95M | 13.79M | 4.88M | -10.29M | 6.14M | 24.68M | 26.90M | 17.69M | 5.41M | 21.11M | 30.64M | 24.15M | 20.70M | 15.35M | 21.84M | 11.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.28M | 0.27M | 0.27M | 0.31M | 0.31M | 0.31M | 0.30M | 0.25M | 0.27M | 0.27M | 0.26M | 0.18M | 1.84M | -1.48M | 0.18M | 5.13M | 1.54M | -1.25M | 4.02M | -3.74M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.65M | -2.82M | -3.01M | -3.02M | -3.04M | -1.53M | -2.14M | -2.74M | -4.72M | -2.90M | -3.64M | -1.96M | -1.84M | -1.26M | -1.27M | -1.29M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.02M | 1.05M | 1.12M | 1.13M | 1.13M | 1.14M | 1.14M | 1.24M | 1.43M | 1.46M | 1.47M | 1.51M | 1.50M | 1.50M | 1.47M | 1.53M | 1.47M | 1.46M | 1.42M | 1.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.54M | 4.75M | -6.34M | 8.04M | -0.66M | -2.43M | 18.59M | -20.38M | 0.06M | 0.11M | 1.35M | 15.78M | 0.01M | -19.32M | 19.37M | 0.80M | 2.98M | -13.03M | 19.13M | 0.70M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 134.90M | 53.19M | -101.06M | -86.95M | -84.80M | -140.09M | 59.25M | -98.47M | -104.35M | -87.73M | 429.46M | -470.04M | -83.20M | -15.35M | 135.45M | 430.34M | 241.99M | 341.91M | -24.10M | -124.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.42M | 1.96M | 0.97M | 0.79M | 0.98M | 1.71M | 3.58M | -0.31M | 1.37M | 0.86M | 0.67M | 2.57M | 0.40M | 0.33M | 111.76M | -109.56M | 0.66M | | 0.05M | 0.65M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.19M | -0.10M | 0.61M | | | | -0.40M | | | | 4.85M | 0.00M | 0.60M | -0.10M | 0.12M | | 3.48M | | -3.17M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 51.99M | 14.57M | 36.67M | | 160.65M | -191.15M | 19.60M | 25.24M | | -400.89M | 0.60M | | | 329.55M | 31.29M | 105.20M | | 24.54M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -161.85M | -48.99M | 46.20M | 16.69M | 107.36M | -58.54M | -135.23M | 171.88M | -25.37M | -47.03M | -67.24M | 55.67M | 81.70M | -0.38M | -233.89M | -327.38M | -205.90M | -418.84M | 49.53M | 157.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -118.14M | 117.26M | 66.53M | -66.84M | 49.98M | -50.28M | 106.80M | 177.23M | -0.35M | 423.54M | 1.38M | -5.89M | -89.93M | 59.06M | 0.68M | 333.70M | 246.12M | -245.56M | -59.17M | -174.19M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 750.00M | 852.00M | 825.00M | 825.00M | 825.00M | 825.00M | 875.00M | 865.00M | 775.00M | 590.00M | 590.00M | 390.00M | 390.00M | 390.00M | 265.00M | 3,040.00M | 1,565.00M | 1,905.00M | 1,650.00M | 1,160.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 585.03M | 894.53M | 830.03M | 831.53M | 835.03M | 845.03M | 953.09M | 875.00M | 865.00M | 802.80M | 590.00M | 590.00M | 390.00M | 390.00M | 390.00M | 2,930.00M | 1,420.00M | 1,445.00M | 1,750.00M | 1,035.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 55.08M | -66.88M | 20.23M | 1.84M | -31.27M | 13.59M | 185.62M | -200.97M | -68.64M | | | 20.00M | 35.00M | -35.00M | 290.00M | -60.00M | -195.00M | 72.00M | 328.00M | -230.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.04M | 1.03M | 1.04M | 1.02M | 0.98M | 1.01M | 1.02M | 1.02M | 1.02M | 0.97M | 0.92M | 0.94M | -7.38M | 0.71M | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.79M | 20.14M | 5.48M | 5.34M | 5.19M | 6.11M | 6.43M | 6.40M | 6.88M | 6.92M | 7.19M | 7.67M | 7.36M | 8.23M | 7.71M | 7.40M | 7.24M | 7.11M | 7.17M | 6.98M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 63.80M | 45.00M | -57.89M | -31.90M | -27.93M | -42.76M | 148.01M | -40.07M | -15.92M | 6.22M | 19.64M | -114.50M | -100.90M | -14.34M | 205.18M | 342.47M | 179.65M | 383.07M | 47.53M | -292.99M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -84.38M | 7.00M | 2.68M | -15.22M | 90.37M | -87.51M | 17.66M | 121.52M | -35.15M | -16.12M | -20.70M | -41.14M | -13.79M | 6.38M | 1.93M | 39.24M | -5.54M | -20.42M | 118.91M | -124.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 11.25M | 9.03M | 13.39M | -0.81M | 9.97M | 12.08M | 1.29M | -9.98M | 4.77M | 23.83M | 26.24M | 15.12M | 5.01M | 20.78M | -81.12M | 133.71M | 20.05M | 15.35M | 21.80M | 10.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -84.38M | 7.00M | 2.68M | -15.22M | 90.37M | -87.51M | 17.66M | 121.52M | -35.15M | -16.12M | -20.70M | -41.14M | -13.79M | 6.38M | 1.93M | 39.24M | -5.54M | -20.42M | 118.91M | -124.05M |