|
Net Income
|
9.95M | 8.41M | 8.13M | -1.72M | 10.45M | 10.61M | 9.08M | 9.95M | 8.77M | 8.20M | 13.14M | 10.12M | 4.55M | 10.79M | 8.58M | 13.06M | 18.68M | 19.79M | 16.08M | 16.10M | 14.13M | 15.87M | 16.98M | 14.14M | 11.71M | 9.56M | 8.18M | 8.22M | 6.21M | 5.96M | 6.52M | 11.25M | 7.88M | 9.57M | 10.75M |
|
Depreciation and Depletion
|
0.84M | 0.82M | 0.79M | 0.78M | 0.77M | 0.76M | 0.73M | 0.76M | 0.77M | 0.77M | 0.77M | 1.28M | 0.80M | 0.82M | 0.99M | 1.30M | 0.97M | 0.97M | 0.97M | 0.98M | 0.95M | 0.91M | 0.90M | 0.89M | 0.91M | 0.92M | 0.93M | 0.94M | 0.92M | 0.91M | 0.88M | 0.89M | 0.81M | 0.81M | 0.80M |
|
Share-based Compensation
|
2.21M | 2.13M | 2.07M | 2.28M | 1.88M | 1.85M | 1.89M | 2.16M | 1.76M | 1.57M | 0.91M | 1.33M | 0.89M | 0.76M | 0.65M | 0.91M | 0.66M | 0.75M | 0.74M | 1.50M | 0.85M | 0.85M | 0.88M | 1.56M | 1.11M | 0.80M | 0.89M | 1.56M | 0.90M | 0.52M | 1.01M | 1.81M | 1.06M | 1.07M | 1.05M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 3.03M | | | 0.54M | | | 1.60M | | | | | | | | 0.58M | | 1.06M | 0.37M | 0.80M | 1.18M | 0.75M | | |
|
Change in Interest Receivables
|
0.08M | -0.03M | 0.48M | 0.46M | 0.41M | 0.29M | 0.57M | 0.97M | 0.25M | 0.91M | -0.30M | 0.79M | -0.31M | -1.27M | -0.38M | 0.63M | 0.06M | -0.23M | -0.69M | 0.75M | 0.02M | 0.36M | 1.13M | 1.42M | -0.23M | 0.53M | -0.37M | 1.14M | 0.87M | -0.01M | -0.04M | -0.22M | 0.57M | -0.41M | 0.17M |
|
Change in Loans
|
| | | | | | | | | | | | | 48.16M | | -48.16M | 23.54M | | | | | | | 3.54M | | | 1.08M | | | | | | | | |
|
Cash from Operations
|
9.79M | 10.30M | 14.33M | 9.20M | 13.60M | 12.44M | 16.08M | 10.67M | 9.63M | 6.43M | 17.86M | 17.23M | 11.95M | 14.17M | 3.30M | 25.80M | 20.20M | 4.79M | 18.41M | 21.36M | 19.60M | 20.79M | 17.98M | 24.97M | 17.75M | 3.27M | 11.66M | 14.29M | 4.24M | 6.91M | 13.96M | 6.00M | 9.43M | 14.12M | 13.92M |
|
Amortizatization of Intangibles
|
0.10M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 1.06M | 1.14M | 1.15M | 1.72M | 1.06M | 1.11M | 1.50M | 0.92M | 1.08M | 1.09M | 1.11M | 1.12M | 1.13M | 1.20M | 1.14M | 1.16M | 1.17M | 1.17M | 1.19M | 1.21M | 1.19M | 1.14M | 1.16M | 1.17M | 1.18M | 1.19M | 1.20M |
|
Amortization of Deferred Charges
|
0.50M | 0.49M | 0.56M | 0.45M | 0.62M | 0.61M | 0.57M | 0.64M | 1.06M | 1.14M | 1.15M | 1.72M | 1.06M | 1.10M | 1.50M | 0.41M | 0.56M | 0.06M | 0.19M | 1.78M | 2.61M | 2.31M | 2.38M | 2.01M | 1.94M | 1.94M | 1.61M | 1.17M | -0.59M | 0.26M | 1.09M | 1.68M | 1.26M | 1.16M | 1.16M |
|
Depreciation & Amortization (CF)
|
0.84M | 0.82M | 0.79M | 0.78M | 0.77M | 0.76M | 0.73M | 0.76M | 0.77M | 0.77M | 0.77M | 1.28M | 0.80M | 0.82M | 0.99M | 1.30M | 0.97M | 0.97M | 0.97M | 0.98M | 0.95M | 0.91M | 0.90M | 0.89M | 0.91M | 0.92M | 0.93M | 0.94M | 0.92M | 0.91M | 0.88M | 0.89M | 0.81M | 0.81M | 0.80M |
|
Change in Inventory
|
0.13M | 0.15M | 0.08M | 0.26M | 0.12M | 0.15M | 0.09M | -0.11M | -0.29M | 0.11M | 0.13M | 0.32M | -0.84M | 0.08M | 0.14M | 0.09M | -0.51M | -0.21M | 0.09M | 0.09M | -0.50M | -0.19M | 0.10M | 0.09M | -0.13M | 0.10M | 0.07M | 0.05M | -0.52M | 0.03M | 0.11M | 0.06M | -0.58M | 0.04M | 0.11M |
|
Change in Accured Expenses
|
-3.22M | 0.11M | 1.76M | 0.79M | -1.99M | 1.65M | 3.66M | -3.95M | -4.75M | 0.93M | 1.20M | 3.64M | -5.91M | 2.22M | -5.43M | 4.89M | -1.43M | 1.80M | 0.93M | 3.70M | -3.30M | 2.68M | 2.14M | 2.72M | -0.93M | 0.62M | 3.12M | -2.14M | 1.09M | 2.84M | 3.78M | -8.35M | -3.76M | -1.55M | 4.57M |
|
Change in Net Loans
|
66.19M | 16.15M | 25.23M | 2.61M | -31.47M | 73.88M | -12.52M | 39.38M | 11.16M | 41.98M | 11.81M | 82.56M | 72.61M | 128.00M | -38.23M | 114.23M | 107.72M | 9.83M | -1.01M | -11.08M | 91.85M | 208.39M | 134.75M | -4.14M | -3.06M | 32.77M | -39.91M | -25.68M | -40.04M | -69.12M | -26.16M | -37.99M | -27.37M | -92.56M | -22.90M |
|
Capital Expenditures
|
0.11M | 0.53M | 58.45M | -57.02M | 37.59M | | | | 0.38M | 41.15M | 3.39M | | 0.81M | 0.42M | 0.35M | 1.48M | 0.29M | 0.73M | 0.27M | 0.34M | 0.36M | 7.33M | | 2.49M | 3.78M | | | | 0.45M | 0.24M | 0.84M | 3.55M | 0.26M | 17.97M | 3.44M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | | | |
|
Change in Acquisitions & Divestments
|
28.53M | 0.97M | | 29.53M | 26.80M | 10.10M | 2.50M | 29.86M | 42.97M | 5.20M | 20.00M | 74.44M | 110.95M | 12.60M | 4.50M | 167.12M | 152.89M | 89.60M | 112.50M | 83.42M | 113.77M | | | 55.81M | 62.06M | | | 42.15M | 181.23M | 281.56M | 217.96M | 214.44M | 165.79M | 121.52M | 99.31M |
|
Cash from Investing Activities
|
-38.90M | -15.06M | -96.61M | -39.96M | -71.18M | -132.46M | -101.65M | -101.07M | -89.60M | -241.06M | -19.99M | -172.08M | 20.84M | -46.16M | 99.23M | -205.84M | -29.30M | 230.02M | 6.22M | -121.95M | -75.82M | -161.81M | -83.75M | 41.17M | 50.24M | 56.28M | 92.09M | -4.74M | -239.42M | 23.81M | 102.94M | -5.82M | -106.35M | 24.14M | -8.20M |
|
Other financing activities
|
-37.32M | 2.20M | 56.93M | 101.58M | 68.10M | 62.20M | 173.99M | 145.24M | 88.69M | -75.01M | 37.12M | 70.92M | 77.31M | 136.11M | 144.91M | -44.61M | 59.16M | -27.45M | 33.11M | 27.95M | 133.53M | 115.14M | -13.84M | -253.94M | -302.72M | -83.09M | -95.89M | 209.92M | 42.89M | -122.85M | 77.09M | 262.91M | -6.52M | -145.77M | -12.43M |
|
Long-Term Debt Issuances
|
98.29M | 81.43M | 151.93M | 109.92M | 275.42M | 140.13M | -18.08M | -0.15M | 25.40M | 324.36M | 336.06M | 520.84M | 220.35M | 149.91M | 0.63M | -0.12M | 0.38M | -0.12M | -0.25M | -0.01M | 1.12M | 59.80M | -0.03M | 221.22M | | | | 743.55M | | | | | | | |
|
Long-Term Debt Repayments
|
76.00M | 76.13M | 68.87M | 222.00M | 290.63M | 72.00M | 65.00M | 32.08M | 25.00M | 38.50M | 340.00M | 355.00M | 361.00M | 250.00M | | 25.00M | | 121.72M | 48.27M | 0.03M | 25.00M | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 50.77M | | 300.00M | 75.00M | 80.68M | | 857.00M | 1,013.50M | 2,385.54M |
|
Shares Issued
|
0.09M | | 0.01M | | 0.72M | 0.77M | 0.43M | 0.17M | 0.99M | 0.03M | 4.55M | 0.20M | 0.17M | | | | 0.81M | 1.01M | 0.45M | 1.15M | 0.23M | | 0.01M | 1.42M | 0.10M | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | 0.01M | | | | 5.63M | 0.12M | | 0.11M | | 10.30M | 10.13M | 14.70M | 22.14M | 6.35M | 8.24M | 2.74M | 11.29M | 8.61M | 16.28M | 13.31M | 3.16M | 4.43M | 3.31M | 8.65M | 6.71M | 0.00M | 5.22M | 10.00M | |
|
Dividends Paid - Common
|
3.67M | 3.68M | 3.69M | 4.61M | 4.64M | 4.65M | 4.69M | 4.69M | 4.73M | 5.20M | 5.14M | 5.13M | 5.15M | 5.17M | 5.59M | 5.57M | 5.45M | 6.39M | 6.31M | 6.15M | 6.10M | 6.13M | 5.98M | 5.92M | 5.91M | 5.79M | 5.57M | 5.53M | 5.56M | 5.53M | 5.37M | 5.36M | 5.39M | 5.30M | 5.26M |
|
Cash from Financing Activities
|
-15.68M | 3.75M | 135.22M | -14.64M | 52.31M | 126.18M | 85.57M | 109.43M | 88.03M | 195.71M | 24.88M | 233.01M | -65.91M | 28.19M | 137.41M | -83.25M | 49.13M | -169.20M | -44.12M | 17.97M | 100.67M | 115.75M | 26.21M | -91.01M | 45.17M | -129.37M | -112.33M | 139.40M | 244.46M | -116.01M | -37.46M | -65.36M | 30.84M | -42.29M | 28.37M |
|
Change in Cash
|
-44.78M | -1.01M | 52.94M | -45.40M | -5.26M | 6.16M | 0.00M | 19.03M | 8.06M | -38.92M | 22.75M | 78.17M | -33.12M | -3.80M | 239.94M | -263.30M | 40.03M | 65.61M | -19.49M | -82.63M | 44.45M | -25.28M | -39.57M | -24.87M | 113.15M | -69.83M | -8.57M | 148.95M | 9.28M | -85.29M | 79.44M | -65.18M | -66.08M | -4.03M | 34.09M |
|
Beginning Cash Balance
|
96.08M | 51.31M | 50.30M | 103.24M | 57.84M | 52.57M | 58.73M | 58.73M | 77.76M | 85.83M | 46.91M | 69.65M | 147.82M | 114.70M | 110.90M | 350.84M | 87.54M | 127.57M | 193.18M | 173.69M | 91.07M | 135.51M | 110.23M | 70.67M | 45.80M | 158.95M | 89.13M | 80.56M | 229.51M | 238.78M | 153.49M | 232.93M | 167.74M | 101.66M | 97.64M |
|
Free Cash Flow
|
9.68M | 9.77M | -44.12M | 66.22M | -23.99M | 12.44M | 16.08M | 10.67M | 9.25M | -34.72M | 14.47M | 17.23M | 11.14M | 13.75M | 2.94M | 24.31M | 19.91M | 4.06M | 18.15M | 21.01M | 19.23M | 13.46M | 17.98M | 22.48M | 13.97M | 3.27M | 11.66M | 14.29M | 3.79M | 6.67M | 13.12M | 2.45M | 9.17M | -3.85M | 10.48M |
|
Net Cash Flow
|
-44.78M | -1.01M | 52.94M | -45.40M | -5.26M | 6.16M | 0.00M | 19.03M | 8.06M | -38.92M | 22.75M | 78.17M | -33.12M | -3.80M | 239.94M | -263.30M | 40.03M | 65.61M | -19.49M | -82.63M | 44.45M | -25.28M | -39.57M | -24.87M | 113.15M | -69.83M | -8.57M | 148.95M | 9.28M | -85.29M | 79.44M | -65.18M | -66.08M | -4.03M | 34.09M |