|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.35M | 24.12M | 24.28M | 23.64M | 25.67M | 28.52M | 25.98M | 24.28M | 14.61M | 25.25M | 29.63M | 23.40M | 22.55M | 23.34M | 24.19M | 20.09M | 26.97M | 26.40M | 29.91M | 26.48M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.50M | 1.55M | 1.52M | 1.50M | 1.47M | 1.53M | 1.54M | 1.53M | 1.51M | 1.59M | 1.53M | 1.48M | 1.46M | 1.48M | 1.48M | 1.47M | 1.50M | 1.53M | 1.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | | 7.16M | 1.61M | 3.01M | -3.01M | | 2.16M | -2.55M | 0.39M | 3.65M | | 1.88M | 1.26M | -0.44M | 2.23M | 0.34M | 3.55M | 2.44M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.30M | 27.67M | 27.74M | 18.06M | 10.37M | 5.87M | 2.15M | 0.67M | 2.75M | 2.65M | 1.95M | 4.11M | 5.00M | 3.54M | 8.18M | 2.99M | 5.70M | 7.48M | 1.39M | 4.82M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | 2.80M | 3.62M | 24.06M | 17.78M | 15.17M | 8.52M | 3.17M | -5.15M | 25.32M | -3.12M | 1.39M | -1.55M | -5.34M | 14.50M | 8.84M | -10.79M | 9.66M | 3.82M | 8.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.16M | 26.92M | 27.90M | 47.70M | 43.45M | 43.69M | 34.49M | 27.44M | 9.46M | 50.57M | 26.50M | 24.79M | 21.00M | 18.00M | 38.69M | 28.92M | 16.17M | 36.07M | 33.72M | 34.67M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | -1.35M | -1.50M | -1.65M | -1.59M | -1.57M | -1.52M | -1.19M | -1.18M | -1.36M | -1.18M | -1.26M | -1.13M | -1.25M | -1.16M | -1.00M | -1.01M | -1.03M | -0.97M | -0.87M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.50M | 1.55M | 1.52M | 1.50M | 1.47M | 1.53M | 1.54M | 1.53M | 1.51M | 1.59M | 1.53M | 1.48M | 1.46M | 1.48M | 1.48M | 1.47M | 1.50M | 1.53M | 1.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.69M | 1.79M | -1.45M | 16.51M | 9.84M | 11.35M | 3.04M | -5.12M | -2.84M | 21.96M | -3.92M | -5.26M | -5.60M | -9.66M | 9.86M | -0.21M | -13.83M | -3.36M | 4.10M | 6.45M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.73M | -114.29M | 53.66M | 66.54M | 70.99M | 65.42M | 224.15M | 50.27M | 107.57M | 9.06M | 46.00M | 81.34M | 55.73M | 29.79M | 37.32M | 105.60M | 32.49M | 22.18M | 125.90M | 100.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.97M | 0.90M | 1.09M | 1.22M | 1.36M | 1.14M | 2.15M | 1.67M | 1.19M | 0.98M | 1.54M | 2.42M | 2.68M | 1.99M | 1.79M | 2.12M | 5.01M | 2.20M | 4.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.16M | 0.94M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.07M | | 0.00M | | 0.01M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | -0.79M | 29.65M | | | -4.32M | | 12.48M | 2.88M | | 0.54M | | | | 14.65M | | | 18.70M | 18.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.25M | -53.42M | -213.84M | -329.22M | -64.63M | -40.47M | -192.21M | 50.36M | -83.30M | 10.54M | -32.53M | -61.86M | -35.46M | -15.22M | -51.69M | -115.15M | -41.19M | -37.82M | -131.26M | -91.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 696.78M | 85.22M | -199.04M | 115.60M | -3.56M | 3.12M | -40.69M | 40.69M | 256.78M | 2.52M | 0.08M | 114.19M | 63.65M | 1.49M | | | 70.89M | 1.29M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -22.00M | | | | | 55.00M | -25.00M | -30.00M | | 5.00M | -5.00M | 13.00M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 8.66M | 8.67M | 10.20M | 10.21M | 10.21M | 10.21M | 11.75M | 11.78M | 11.78M | 11.78M | 12.30M | 12.32M | 12.33M | 12.33M | 12.85M | 12.86M | 12.85M | 12.85M | 13.21M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.96M | 10.93M | 311.94M | 73.30M | -284.34M | 32.06M | 83.20M | -54.56M | 93.46M | -87.97M | 11.57M | 32.93M | -12.05M | 36.23M | 21.02M | 153.25M | 99.97M | -115.59M | 46.02M | 67.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.86M | -15.58M | 126.01M | -208.22M | -305.51M | 35.29M | -74.52M | 23.24M | 19.62M | -26.86M | 5.54M | -4.14M | -26.51M | 39.01M | 8.02M | 67.02M | 74.96M | -117.34M | -51.52M | 10.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.02M | 24.95M | 27.00M | 46.61M | 42.23M | 42.33M | 33.35M | 25.29M | 7.79M | 49.38M | 25.52M | 23.25M | 18.58M | 15.32M | 36.70M | 27.14M | 14.05M | 31.06M | 31.52M | 29.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.86M | -15.58M | 126.01M | -208.22M | -305.51M | 35.29M | -74.52M | 23.24M | 19.62M | -26.86M | 5.54M | -4.14M | -26.51M | 39.01M | 8.02M | 67.02M | 74.96M | -117.34M | -51.52M | 10.01M |