|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.61M | 9.79M | 0.61M | 11.35M | 12.25M | 15.48M | 15.72M | 11.23M | 4.84M | 9.24M | 12.10M | 12.13M | 11.77M | 12.30M | 13.23M | 13.74M | 4.76M | 18.30M | 19.45M | 8.71M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.82M | 0.85M | 0.97M | 1.03M | 1.06M | 1.23M | 1.20M | 1.19M | 1.25M | 1.25M | 1.19M | 1.24M | 1.23M | 1.23M | 1.13M | 1.17M | 1.19M | 1.36M | 1.49M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.23M | 0.16M | 0.17M | 0.29M | 0.24M | 0.45M | 0.25M | 0.25M | 0.31M | 0.29M | 0.28M | 0.31M | 0.23M | 0.22M | 0.22M | 0.33M | 0.91M | 0.54M | 0.53M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 1.30M | 0.78M | 0.32M | -0.53M | 0.18M | 2.29M | 0.71M | -1.85M | -0.35M | -0.05M | 1.40M | -1.58M | 0.26M | 1.44M | 0.21M | 1.25M | 5.93M | 6.51M | 1.31M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | | 0.07M | 0.08M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.03M | 0.12M | 0.20M | | -1.00M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | 0.01M | -0.03M | | 0.04M | 0.04M | -0.06M | 0.04M | 0.04M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.39M | 82.85M | 73.29M | 15.06M | 69.86M | 38.94M | 25.40M | 24.80M | 24.77M | 36.14M | -3.02M | 16.51M | 30.00M | 35.62M | 30.87M | 21.37M | 12.73M | 2.45M | 73.30M | 8.47M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.73M | 13.56M | 24.34M | 10.91M | 12.86M | 17.83M | 18.39M | 13.18M | 11.32M | 13.19M | 14.65M | 12.41M | 18.03M | 16.85M | 4.10M | 12.52M | 27.98M | 26.27M | 13.26M | 14.46M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.27M | 2.17M | -0.20M | 0.52M | 0.51M | 0.50M | 0.51M | 0.46M | 0.48M | 0.37M | -0.10M | 0.42M | 0.46M | 2.49M | 0.43M | 0.74M | 0.94M | 0.72M | -0.23M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.42M | 0.42M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.82M | 0.85M | 0.97M | 1.03M | 1.06M | 1.23M | 1.20M | 1.19M | 1.25M | 1.25M | 1.19M | 1.24M | 1.23M | 1.23M | 1.13M | 1.17M | 1.19M | 1.36M | 1.49M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -0.63M | -0.60M | 0.26M | 1.32M | 2.96M | 2.55M | 0.80M | -0.75M | 4.60M | 1.59M | 1.16M | 0.41M | -0.10M | -0.44M | 0.42M | -0.99M | 1.16M | -0.07M | -0.74M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | 1.53M | -0.61M | -6.44M | 6.19M | -6.07M | 6.83M | 3.51M | -1.63M | 0.45M | 7.71M | 1.80M | 2.08M | 0.69M | -2.31M | -0.58M | 0.49M | -2.00M | -0.24M | 4.54M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.27M | 58.48M | 142.31M | 193.74M | 97.16M | 110.15M | 112.06M | 105.57M | 68.99M | 42.54M | 67.39M | 11.75M | 50.47M | -55.62M | -11.92M | 42.59M | 65.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 1.63M | 0.35M | 1.37M | 1.18M | 1.19M | 0.52M | 0.92M | 0.92M | 0.87M | 0.06M | 0.35M | 0.29M | 0.02M | 6.25M | 2.72M | 1.76M | 1.95M | 1.80M | 1.43M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.15M | 0.07M | 0.06M | 1.78M | -1.69M | 0.03M | 0.34M | -0.32M | 1.20M | | 0.82M | -0.63M | -0.03M | 0.07M | 0.06M | | 1.77M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | | | | -2.14M | | | 2.68M | | | 218.11M | -436.23M | 0.00M | 162.81M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32M | 1.48M | 8.14M | 0.29M | 5.03M | 3.74M | 1.23M | 3.18M | 8.47M | 2.04M | 3.60M | 6.62M | 21.50M | 7.26M | 12.16M | 8.75M | -28.18M | 6.34M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.87M | 124.45M | 184.91M | -144.33M | -171.91M | -176.28M | -212.19M | -93.59M | -106.94M | -107.30M | -101.09M | -65.75M | -23.15M | -98.75M | -21.09M | -37.28M | 140.08M | 2.55M | -22.18M | 33.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.30M | 179.76M | -41.26M | -12.98M | -286.45M | 27.01M | 69.81M | 99.75M | 125.99M | 94.93M | -34.17M | 32.89M | 117.91M | 209.75M | -16.84M | 42.27M | 97.70M | -106.94M | -128.06M | 9.39M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.12M | 0.26M | 6.57M | 70.07M | 0.07M | 0.07M | 0.07M | 30.66M | -0.03M | -0.24M | 35.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 20.08M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.86M | -196.89M | | | | | 102.65M | -14.65M | 24.44M | 26.56M | 1,695.57M | 30.32M | -71.85M | 979.49M | 367.52M | 25.00M | -27.00M | 224.75M | 20.83M | 453.30M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 479.62M | 2.00M | | | | 442.63M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.20M | -70.11M | 0.18M | 0.08M | 0.09M | 0.10M | -0.27M | 0.10M | 0.11M | 0.14M | 0.14M | 0.15M | 0.13M | -0.28M | 75.96M | 0.16M | 3.20M | -2.88M | 0.14M | 0.19M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.23M | | 0.17M | 0.29M | | | | 4.58M | | 0.30M | 0.32M | | | | | 1.78M | 0.23M | 0.25M | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.29M | 2.29M | 3.19M | 3.19M | 3.17M | 3.18M | 3.18M | 3.18M | 3.31M | 3.31M | 3.31M | 3.32M | 3.32M | 3.87M | 3.87M | 4.66M | 4.55M | 5.08M | 6.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.38M | -19.41M | -50.44M | -21.90M | -362.60M | 16.34M | 160.00M | 81.93M | 127.09M | 118.33M | 65.11M | 24.66M | 42.76M | 120.57M | -56.83M | 61.45M | 61.52M | -108.50M | -149.33M | -6.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.98M | 118.59M | 158.81M | -155.32M | -521.64M | -142.11M | -33.80M | 1.52M | 31.48M | 24.22M | -21.34M | -28.68M | 37.64M | 38.67M | -73.83M | 36.69M | 229.59M | -79.68M | -158.25M | 42.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.86M | 11.93M | 24.00M | 9.54M | 11.68M | 16.65M | 17.87M | 12.26M | 10.41M | 12.32M | 14.58M | 12.06M | 17.74M | 16.83M | -2.16M | 9.80M | 26.22M | 24.33M | 11.45M | 13.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.98M | 118.59M | 158.81M | -155.32M | -521.64M | -142.11M | -33.80M | 1.52M | 31.48M | 24.22M | -21.34M | -28.68M | 37.64M | 38.67M | -73.83M | 36.69M | 229.59M | -79.68M | -158.25M | 42.27M |