|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.46M | 18.93M | 27.07M | 19.15M | 43.21M | 28.68M | 74.25M | 22.19M | 28.09M | 31.20M | 19.02M | 16.43M | 32.12M | 27.56M | 31.33M | 11.55M | 17.11M | 19.17M | 15.86M | 2.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.83M | 7.50M | 7.35M | 7.09M | 6.00M | 6.31M | 6.37M | 6.20M | 6.14M | 5.80M | 6.02M | 6.39M | 6.35M | 6.32M | 6.15M | 6.05M | 6.46M | 6.25M | 6.27M | 6.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | 7.45M | 3.43M | 20.41M | 3.64M | 3.74M | 3.80M | 9.12M | -1.27M | 0.01M | | 8.88M | 0.00M | 7.71M | 2.24M | 8.71M | 5.50M | -5.49M | | 14.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 1.28M | -1.56M | 0.40M | -2.13M | 1.59M | 0.64M | -0.83M | -0.11M | -1.99M | 1.75M | -1.34M | | 0.78M | -1.12M | 0.46M | -2.18M | 0.06M | -0.37M | 0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 1.19M | 1.31M | 0.81M | 2.40M | 3.50M | 4.59M | 0.86M | -2.15M | -0.59M | 1.18M | -1.03M | -2.26M | -4.24M | -3.77M | 2.34M | -1.97M | 1.18M | 1.41M | 1.95M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.05M | 75.55M | 132.49M | | | 6.63M | -0.00M | | | | | | | | | | 66.85M | | | 12.93M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.84M | 35.61M | 53.88M | -30.04M | 43.98M | 38.27M | 54.49M | 111.41M | -67.32M | 78.12M | 58.40M | -20.38M | 45.41M | 169.01M | -60.12M | -28.73M | 44.05M | 26.34M | 45.36M | -7.99M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.48M | -0.45M | -0.44M | -0.44M | -0.44M | 0.59M | -0.15M | -0.45M | -0.45M | 0.76M | -0.43M | -0.43M | -0.42M | 0.37M | -0.18M | -0.35M | -0.32M | 0.41M | -0.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15M | 6.43M | 5.05M | 5.86M | 3.35M | 2.94M | 3.41M | 3.58M | 2.98M | 3.10M | 2.77M | 3.00M | 2.72M | 2.48M | 2.36M | 2.37M | 2.36M | 2.53M | 2.37M | 2.61M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.46M | 9.32M | 9.48M | 9.34M | 7.56M | 7.86M | 7.91M | 7.53M | 7.47M | 7.14M | 7.77M | 8.30M | 8.41M | 8.15M | 7.47M | 7.34M | 8.04M | 8.24M | 8.38M | 8.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.02M | 0.41M | -3.79M | 1.83M | 5.07M | 0.77M | 29.26M | 78.14M | -110.85M | 29.91M | 27.44M | -63.32M | 9.99M | 122.69M | -89.62M | 14.20M | -45.77M | -3.50M | 21.77M | -29.68M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 1.25M | 17.58M | 0.75M | 3.11M | 1.80M | 1.29M | 0.63M | 0.87M | 1.14M | 1.73M | 1.37M | 0.46M | 3.02M | 1.65M | 0.87M | 0.64M | 0.48M | 6.36M | 0.74M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.73M | | 9.70M | 79.47M | 60.86M | 9.50M | 7.93M | | | | | | 14.83M | 10.76M | 8.24M | 13.08M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | -9.11M | 24.56M | 2.28M | | -2.13M | 0.01M | | | | 0.12M | | | | 0.04M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.71M | 29.56M | 28.68M | 57.76M | 44.44M | 34.67M | 47.97M | 60.21M | 75.12M | 37.65M | 59.13M | 88.15M | 59.72M | 60.55M | 68.23M | 84.48M | 116.09M | 164.28M | 169.18M | 121.43M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -378.44M | -242.98M | -718.78M | -171.94M | -81.07M | 44.91M | 289.69M | 188.26M | 335.00M | 79.39M | 190.84M | 337.13M | 249.59M | 146.95M | 199.09M | -373.78M | -405.57M | -291.41M | -536.49M | -450.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.49M | -8.73M | 1.84M | 1.51M | 0.23M | 6.44M | 0.13M | 0.82M | 0.84M | 0.73M | 0.99M | 1.32M | 0.47M | 7.77M | -9.57M | 1.68M | 0.15M | 9.27M | 0.87M | 5.36M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,521.78M | 224.18M | 1,141.55M | 443.87M | 442.78M | 666.42M | 873.60M | 601.34M | 136.87M | 6.13M | 176.67M | 80.94M | 60.71M | 513.05M | 13.27M | 0.25M | 347.53M | 2,007.94M | 2,216.73M | 4,221.95M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,521.78M | 224.18M | 1,141.55M | 443.87M | 442.78M | 666.42M | 873.60M | 601.34M | 136.87M | 6.13M | 176.67M | 80.94M | 60.71M | 513.05M | 13.27M | 0.25M | 347.53M | 2,007.94M | 2,216.73M | 4,221.95M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | -0.00M | 0.00M | | | -0.00M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.25M | 25.03M | 24.66M | 26.14M | 27.89M | 29.09M | -48.91M | 0.51M | 29.18M | 29.19M | 28.69M | 30.92M | 29.47M | 29.38M | 28.90M | 30.74M | 29.00M | 28.84M | -88.56M | 30.53M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.22M | -234.78M | 442.92M | 75.65M | -175.21M | -8.93M | -41.76M | -198.26M | -154.76M | -163.62M | -41.13M | -160.21M | -320.00M | 175.77M | -492.14M | -410.20M | -23.47M | 179.66M | 481.06M | 457.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.37M | -442.15M | -221.99M | -126.32M | -212.29M | 74.25M | 302.42M | 101.41M | 112.92M | -6.10M | 208.11M | 156.55M | -25.01M | 491.73M | -353.18M | -812.71M | -385.00M | -85.42M | -10.07M | -1.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.49M | 34.36M | 36.29M | -30.79M | 40.88M | 36.47M | 53.20M | 110.78M | -68.19M | 76.97M | 56.66M | -21.75M | 44.95M | 166.00M | -61.77M | -29.60M | 43.41M | 25.86M | 39.01M | -8.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.37M | -442.15M | -221.99M | -126.32M | -212.29M | 74.25M | 302.42M | 101.41M | 112.92M | -6.10M | 208.11M | 156.55M | -25.01M | 491.73M | -353.18M | -812.71M | -385.00M | -85.42M | -10.07M | -1.27M |