|
Net Income (Quarter)
|
8.55M | 7.43M | 7.84M | 7.27M | 7.62M | 7.34M | 8.34M | 7.98M | 10.88M | 9.45M | 10.12M | 11.20M | 11.82M | 11.71M | 12.60M | 13.32M | 10.67M | 8.70M | 10.69M | 14.08M | 14.24M | 18.09M | 15.05M | 13.66M | 11.49M | 11.74M | 16.03M | 21.80M | 20.97M | 20.36M | 20.86M | 17.99M | 21.56M | 18.79M | 19.62M | 19.23M | 19.54M | 22.62M | 23.76M | 24.93M |
|
Depreciation and Depletion (Quarter)
|
0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.80M | 0.80M | 0.80M | 0.80M | 0.90M | 0.90M | 1.00M | 0.90M | 0.90M | 0.90M | 1.10M | 1.30M | 1.30M | 1.30M | 1.40M | 1.40M | 1.40M | 1.50M | 1.50M | 1.60M | 1.50M | 1.50M | 1.50M | 1.50M | 1.40M | 1.50M | 1.60M | 1.60M | 1.50M | 1.50M | 1.40M | 1.30M | 1.30M | 1.30M | 1.40M |
|
Share-based Compensation (Quarter)
|
0.33M | -0.00M | | | 0.48M | -0.11M | | | 0.60M | 0.54M | 0.63M | | 0.74M | 0.74M | -1.11M | | 0.62M | -0.28M | 1.75M | -1.71M | 0.64M | 0.63M | -0.93M | | 0.81M | -0.46M | 2.05M | -2.04M | | 1.68M | -1.36M | 0.03M | 0.74M | -0.32M | 2.11M | -2.11M | 0.79M | -0.35M | 2.22M | -2.21M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | 0.01M | | | | 0.07M | | | | 0.06M | | | | 0.08M | | | | 0.09M | | | | 0.06M | | | | 0.09M | | | | 0.11M | | | | 0.12M | 0.03M | 0.03M | 0.03M | 0.11M |
|
Gains from Investment Securities (Quarter)
|
0.25M | -0.42M | -0.00M | | -0.04M | 7.57M | -7.59M | 14.29M | | 5.45M | 1.98M | -7.56M | | -0.00M | -0.00M | 11.98M | | 5.30M | -5.35M | 11.00M | -0.31M | 0.07M | | 17.80M | 0.00M | 5.20M | 0.80M | 5.20M | -0.38M | 14.23M | -14.22M | -0.10M | 0.02M | 11.60M | 5.05M | 4.75M | 0.08M | 0.08M | 0.08M | 44.84M |
|
Non-cash Items (Quarter)
|
| | | 0.01M | | | | 0.01M | | | | 0.02M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
0.37M | -0.93M | 0.80M | -0.35M | 0.83M | -0.55M | 1.12M | -0.35M | 0.82M | -0.33M | 0.73M | -0.09M | 1.46M | -0.93M | 0.07M | -0.56M | -0.22M | -0.43M | 1.73M | -0.16M | 0.97M | -2.16M | 0.34M | -0.68M | 1.34M | 0.23M | 3.10M | 1.49M | 1.95M | -0.46M | 2.65M | 0.20M | 1.88M | -0.71M | 1.44M | -1.01M | 1.50M | -1.22M | 1.17M | -1.31M |
|
Change in Loans (Quarter)
|
19.46M | 26.98M | 37.00M | 31.32M | 19.32M | 29.59M | 32.46M | 29.94M | 21.01M | 23.58M | 32.69M | 23.87M | 21.61M | 46.25M | 95.20M | 97.97M | 68.63M | 222.86M | 214.12M | 172.03M | 189.02M | 163.72M | 157.02M | 176.66M | 79.62M | 55.90M | 59.85M | 42.41M | 25.64M | 44.63M | 73.04M | 52.89M | 65.60M | 82.25M | 121.32M | 115.62M | 84.34M | 106.03M | 122.86M | 121.90M |
|
Cash from Operations (Quarter)
|
10.07M | 5.74M | 6.35M | 12.44M | 7.97M | 7.73M | 9.06M | 13.90M | 13.04M | 8.31M | 13.54M | 26.84M | 2.44M | 11.47M | 6.22M | 24.63M | -9.78M | -2.61M | 28.70M | 21.57M | -1.42M | 23.60M | -3.01M | 45.40M | 27.89M | 22.11M | 32.80M | 37.07M | 18.07M | 19.40M | 36.45M | -7.30M | 40.24M | 9.11M | -8.09M | 59.86M | -2.98M | -7.80M | 23.11M | 5.65M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.77M | 1.51M | 2.46M | 2.85M | 2.55M | 2.80M | 2.47M | 2.54M | 2.48M | 2.44M | 2.42M | 2.42M | 2.18M | 2.54M | 2.27M | 2.56M | 0.98M | 2.40M | 2.88M | 3.16M | 3.46M | 3.30M | 3.44M | 3.48M | 3.46M | 3.23M | 3.16M | 3.09M | 3.05M | 2.88M | 2.93M | 2.64M | 2.77M | 2.71M | 2.67M | 2.36M | 1.65M | 1.42M | 1.34M | 1.39M |
|
Change in Accured Expenses (Quarter)
|
1.28M | -1.29M | -0.80M | -0.24M | 0.98M | -2.13M | 1.43M | -1.22M | 0.72M | -1.56M | 0.06M | 11.81M | -9.79M | 1.16M | 4.79M | 1.02M | -3.15M | -1.13M | 0.14M | 5.03M | -0.48M | -1.21M | -1.46M | -0.36M | 9.77M | 6.97M | 15.32M | 0.46M | -5.50M | 2.62M | 22.04M | -4.91M | 11.00M | 9.11M | -16.04M | 23.82M | -16.26M | -4.42M | 1.95M | -3.28M |
|
Change in Net Loans (Quarter)
|
18.01M | 81.27M | 24.85M | -26.84M | 61.70M | 86.68M | 24.28M | 5.71M | -7.26M | 83.71M | 61.71M | 55.39M | 45.84M | 79.12M | 43.45M | -68.79M | 24.91M | 415.47M | 32.04M | -130.96M | 180.15M | -115.85M | 65.22M | 138.38M | 102.24M | 167.69M | 156.91M | 35.59M | 48.94M | 86.47M | 52.60M | 199.28M | 17.82M | 115.97M | 114.69M | 61.35M | 35.66M | 61.36M | -83.41M | 5.65M |
|
Capital Expenditures (Quarter)
|
-0.04M | 0.35M | 0.74M | 0.97M | 1.14M | 1.02M | 2.03M | 1.23M | 1.43M | 1.67M | 1.99M | 1.23M | 2.73M | 2.63M | 3.75M | 4.38M | 3.16M | 1.27M | 2.77M | 1.79M | 1.60M | 1.95M | 0.69M | 1.35M | 0.33M | 0.07M | 1.77M | 0.85M | 2.51M | 2.17M | 1.46M | 0.55M | 1.46M | 0.87M | 5.61M | 0.59M | 1.54M | 2.36M | 2.64M | 0.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.53M | 0.84M | 0.09M | 0.60M | 0.10M | 0.20M | 0.48M | 0.22M | 0.41M | 0.04M | 0.15M | 0.17M | 0.17M | 0.10M | 0.36M | 0.16M | 0.11M | 0.21M | | 0.39M | 0.16M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | | | 0.45M | 0.08M | 0.08M | 0.21M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
-24.76M | 7.22M | 35.36M | -17.56M | 10.86M | -9.96M | 45.28M | -102.02M | 4.61M | -46.98M | 74.31M | -62.03M | 6.16M | 21.10M | 168.78M | -116.56M | -61.81M | -2.27M | 360.98M | -396.19M | -51.96M | 96.49M | -158.37M | -6.67M | 2.85M | 8.79M | 1.62M | -70.45M | 1.70M | 8.49M | 272.10M | -258.15M | 5.27M | 17.91M | 13.36M | 123.19M | 6.83M | 21.36M | 20.39M | 18.74M |
|
Cash from Investing Activities (Quarter)
|
-12.66M | -66.70M | -29.14M | 11.94M | -65.07M | -73.27M | -35.41M | -17.73M | -2.46M | -79.74M | -62.33M | -65.96M | -44.28M | -78.61M | -42.65M | 72.70M | -2.29M | -409.75M | -40.32M | 53.56M | -237.93M | 43.17M | -121.69M | -179.07M | -151.13M | -185.27M | -166.60M | -52.00M | -57.14M | -88.19M | -51.73M | -198.88M | -13.17M | -155.44M | -153.87M | -102.96M | -82.03M | -95.26M | 63.63M | 7.96M |
|
Other financing activities (Quarter)
|
14.50M | -13.60M | 35.32M | 84.22M | -41.77M | 43.05M | 0.14M | 0.15M | 26.10M | -25.77M | 0.17M | -29.07M | 0.18M | -20.55M | 20.91M | 0.19M | 0.19M | 0.21M | 746.63M | -746.23M | 0.21M | 366.73M | -366.30M | 806.15M | 0.22M | 0.21M | -184.30M | 184.74M | 0.22M | 0.23M | 0.22M | 0.22M | 51.29M | 122.47M | -173.15M | 637.11M | -23.38M | -15.68M | 39.64M | 105.55M |
|
Long-Term Debt Issuances (Quarter)
|
30.00M | 80.00M | | | 40.00M | 50.00M | | | | 40.00M | 10.00M | 110.00M | 44.00M | | | | 40.00M | 70.00M | | -60.00M | | | | | 14.70M | -0.06M | 13.62M | -13.62M | 80.00M | 120.00M | | 40.00M | 10.00M | | | | | 20.00M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | 3.00M | 10.00M | 10.00M | 25.00M | | | 30.00M | | | 10.00M | 10.00M | 10.00M | 10.00M | | 70.00M | | | | | | 20.00M | 20.00M | 20.00M | 24.00M | 30.00M | 10.35M | 30.00M | 10.00M | 30.00M | 30.83M | 20.00M | 10.00M | 30.00M | 20.86M | 30.00M | 10.00M | 20.00M |
|
Short-Term Debt issuances (Quarter)
|
7.54M | -25.62M | 10.15M | -15.13M | -5.03M | -15.76M | 11.36M | -3.53M | -13.85M | -10.32M | 17.80M | -8.86M | 7.72M | 8.43M | -15.68M | -1.31M | 30.59M | 34.26M | -10.51M | -38.65M | 22.95M | 28.43M | 6.11M | 21.61M | 6.81M | -0.93M | -4.73M | -4.26M | 33.11M | -8.00M | -55.38M | 65.65M | -1.12M | -6.72M | -0.96M | -99.42M | 120.58M | 0.68M | 8.71M | -19.21M |
|
Shares Issued (Quarter)
|
0.05M | 0.33M | 0.23M | 0.37M | 0.01M | 0.01M | 0.27M | -0.24M | 0.01M | 0.04M | -0.01M | 0.07M | 0.00M | 0.02M | 0.01M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.06M |
|
Shares Repurchased (Quarter)
|
3.26M | 0.47M | | | | | | | | | | 5.94M | 3.60M | | 3.51M | 0.07M | 6.28M | | | 0.31M | 3.54M | 7.31M | 8.95M | 1.58M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
2.57M | 2.58M | 2.74M | 10.84M | 2.92M | 2.93M | 3.09M | 3.10M | 3.60M | 3.60M | 3.93M | 16.37M | 4.20M | 4.20M | 4.34M | 4.36M | 4.49M | 4.47M | 4.47M | 4.49M | 4.64M | 4.58M | 4.66M | 4.64M | 4.81M | 4.82M | 4.98M | 5.00M | 5.16M | 5.17M | 5.33M | 5.34M | 5.53M | 5.54M | 5.70M | 5.70M | 5.90M | 5.91M | 6.07M | 6.07M |
|
Cash from Financing Activities (Quarter)
|
13.89M | 66.76M | 57.53M | 17.48M | -73.52M | 114.17M | 101.78M | 26.87M | 0.47M | -13.99M | 3.07M | 34.45M | 181.38M | 2.67M | 114.55M | -92.15M | 15.06M | 646.87M | 94.99M | -3.72M | 265.68M | 40.41M | 190.53M | 283.47M | -81.71M | -127.94M | -61.29M | -172.31M | 0.24M | 218.65M | 73.47M | 70.73M | 79.63M | 106.72M | 292.88M | 107.57M | 77.45M | 13.68M | 94.22M | -17.30M |
|
Change in Cash (Quarter)
|
11.29M | 5.80M | 34.75M | 41.87M | -130.62M | 48.63M | 75.44M | 23.05M | 11.06M | -85.42M | -45.72M | -4.66M | 139.54M | -64.47M | 78.11M | 5.19M | 2.99M | 234.51M | 83.36M | 71.42M | 26.34M | 107.19M | 65.83M | 149.80M | -204.96M | -291.10M | -195.09M | -187.24M | -38.83M | 149.86M | 58.19M | -135.45M | 106.70M | -39.60M | 130.92M | 64.46M | -7.55M | -89.39M | 180.95M | -3.69M |
|
Free Cash Flow (Quarter)
|
10.11M | 5.39M | 5.61M | 11.47M | 6.83M | 6.71M | 7.03M | 12.67M | 11.62M | 6.64M | 11.55M | 25.61M | -0.29M | 8.85M | 2.47M | 20.26M | -12.94M | -3.88M | 25.92M | 19.78M | -3.02M | 21.65M | -3.71M | 44.05M | 27.56M | 22.04M | 31.03M | 36.22M | 15.56M | 17.23M | 34.98M | -7.84M | 38.78M | 8.24M | -13.70M | 59.27M | -4.51M | -10.17M | 20.47M | 5.42M |
|
Net Cash Flow (Quarter)
|
11.29M | 5.80M | 34.75M | 41.87M | -130.62M | 48.63M | 75.44M | 23.05M | 11.06M | -85.42M | -45.72M | -4.66M | 139.54M | -64.47M | 78.11M | 5.19M | 2.99M | 234.51M | 83.36M | 71.42M | 26.34M | 107.19M | 65.83M | 149.80M | -204.96M | -291.10M | -195.09M | -187.24M | -38.83M | 149.86M | 58.19M | -135.45M | 106.70M | -39.60M | 130.92M | 64.46M | -7.55M | -89.39M | 180.95M | -3.69M |