|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98M | 4.52M | 3.15M | 3.13M | 3.03M | 2.50M | 1.21M | 3.36M | 3.36M | 2.88M | 3.04M | 2.78M | 3.01M | 3.93M | 3.07M | 4.70M | 4.40M | 4.93M | 4.74M | 5.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | 0.26M | 0.28M | 0.28M | 0.27M | 0.26M | 0.31M | 0.31M | 0.32M | 0.33M | 0.32M | 0.33M | 0.34M | 0.31M | 0.32M | 0.32M | 0.32M | 0.34M | 0.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.04M | 0.09M | 0.09M | 0.06M | 0.09M | 0.11M | 0.16M | 0.10M | 0.06M | 0.20M | 0.10M | 0.12M | 0.06M | 0.08M | 0.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | 0.52M | 0.70M | 0.19M | -0.26M | 0.21M | -1.33M | 0.53M | -0.15M | -0.38M | 0.40M | 0.04M | -0.41M | 0.20M | -0.04M | -0.39M | -0.54M | -0.04M | 0.84M | -0.16M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.02M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.42M | | 0.04M | -0.02M | 0.30M | -0.24M | | | | 228.41M | | | | 0.21M | -0.00M | | 2.96M | 0.46M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | | 0.50M | | | | 0.09M | | | | 1.24M | | | | 0.14M | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.21M | 78.74M | 66.55M | 39.95M | 39.97M | 44.97M | 21.04M | 19.29M | 25.39M | 25.06M | 10.73M | 12.12M | 31.32M | 21.06M | 21.30M | 16.45M | 27.94M | 31.02M | 29.02M | 28.96M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.58M | 11.49M | 5.18M | 2.59M | 2.94M | 8.97M | 10.28M | 3.45M | 1.79M | 6.13M | 1.23M | 2.85M | 4.38M | 8.10M | -1.09M | 8.02M | 0.44M | 10.31M | 2.87M | 6.83M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.38M | 3.08M | 0.32M | 0.34M | 0.31M | -2.45M | 0.46M | 0.47M | 0.47M | -0.02M | -0.10M | 0.26M | 0.26M | -0.81M | 0.04M | 0.24M | 0.25M | 0.22M | 0.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | 0.26M | 0.28M | 0.28M | 0.27M | 0.26M | 0.31M | 0.31M | 0.32M | 0.33M | 0.32M | 0.33M | 0.34M | 0.31M | 0.32M | 0.32M | 0.32M | 0.34M | 0.33M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | 4.59M | -3.30M | -1.09M | 0.32M | 3.01M | 2.75M | -1.70M | 0.02M | 2.12M | -3.82M | 1.10M | -0.34M | 5.09M | -4.57M | 2.79M | -3.44M | 2.29M | 1.14M | 7.01M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.13M | -15.62M | -3.62M | -28.60M | 36.69M | 40.80M | 24.69M | 19.77M | 23.02M | 43.23M | 11.35M | 15.06M | 16.23M | 21.47M | 50.32M | 22.32M | 42.54M | 3.21M | -6.23M | -12.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.48M | 0.71M | 0.40M | 0.04M | 0.22M | 0.21M | 0.22M | 0.10M | 0.20M | 0.47M | 1.31M | 0.62M | 0.29M | 0.11M | 0.05M | 0.09M | 0.25M | 0.22M | 0.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.14M | 0.11M | 1.38M | | | | | | | | 0.49M | | 2.51M | 1.70M | | | | | 0.33M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.63M | -19.70M | 14.35M | 12.84M | 11.26M | -12.89M | 41.39M | 12.37M | 13.74M | 15.14M | 13.29M | 15.60M | 16.46M | 22.14M | 16.89M | 3.39M | | 48.34M | 10.64M | 0.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36M | -14.85M | -15.30M | -75.12M | -68.38M | -59.30M | 5.64M | -15.12M | -23.28M | -25.00M | 12.79M | -2.67M | -2.15M | 3.92M | -17.21M | -0.42M | -40.06M | 7.25M | 11.87M | 14.25M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | -11.08M | 81.79M | -8.92M | -8.10M | -14.33M | 33.10M | -6.63M | -13.06M | 27.06M | 8.22M | -22.73M | -43.04M | 25.02M | 53.26M | 7.06M | -61.92M | 51.60M | 63.35M | -66.17M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.01M | 177.88M | -168.07M | 209.67M | 182.54M | 168.33M | 167.08M | 204.40M | 225.91M | -429.94M | 778.37M | 204.60M | 317.18M | 175.11M | 142.93M | 185.42M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | -1.69M | | 0.40M | 0.78M | 102.06M | -102.17M | 180.07M | -179.40M | 493.51M | -491.83M | 0.56M | 362.41M | -361.61M | 786.53M | 208.55M | 210.51M | 239.41M | -655.93M | 0.33M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.20M | | | | | 0.17M | 0.08M | 0.07M | 0.02M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.95M | 0.96M | 1.05M | 1.05M | 1.05M | 1.05M | 1.10M | 1.09M | 1.10M | 1.10M | 1.15M | 1.15M | 1.16M | 1.16M | 1.21M | 1.21M | 1.22M | 1.22M | 1.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | -10.34M | 82.01M | -10.36M | -10.46M | 69.15M | -41.99M | 12.28M | 17.77M | 22.65M | -10.74M | -10.81M | 5.19M | -14.70M | 17.36M | -5.99M | 42.78M | -18.65M | -17.70M | -10.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.87M | -13.70M | 71.90M | -82.89M | -75.91M | 18.82M | -26.08M | 0.61M | -3.73M | 3.78M | 3.28M | -10.63M | 7.42M | -2.68M | -0.94M | 1.61M | 3.16M | -1.09M | -2.96M | 10.88M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.51M | 11.02M | 4.47M | 2.19M | 2.90M | 8.75M | 10.06M | 3.23M | 1.69M | 5.93M | 0.76M | 1.54M | 3.76M | 7.81M | -1.20M | 7.97M | 0.35M | 10.06M | 2.65M | 6.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.87M | -13.70M | 71.90M | -82.89M | -75.91M | 18.82M | -26.08M | 0.61M | -3.73M | 3.78M | 3.28M | -10.63M | 7.42M | -2.68M | -0.94M | 1.61M | 3.16M | -1.09M | -2.96M | 10.88M |