|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -27.40M | 11.84M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.97M | 0.97M | 0.95M | 0.91M | 0.90M | 0.89M | 0.91M | 0.92M | 0.93M | 0.91M | 0.92M | 0.91M | 0.88M | 0.89M | 0.81M | 0.81M | 0.80M | 0.78M | 0.74M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.81M | 0.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | | | 4.98M | | | | | 0.58M | | 1.06M | 0.37M | 0.80M | | 0.75M | | | 2.03M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.71M | -0.03M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | | | 1.08M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 16.23M | 19.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 3.17M | -3.07M | 1.13M | -1.04M | 0.04M | 4.50M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 4.60M | 0.01M | 0.01M | 0.01M | 4.73M | 1.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.62M | | | 4.92M | 0.06M | 2.01M | 0.06M | 0.06M | 0.06M | 6.48M | -0.59M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.35M | 0.79M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.97M | 0.97M | 0.95M | 0.91M | 0.90M | 0.89M | 0.91M | 0.92M | 0.93M | 0.91M | 0.92M | 0.91M | 0.88M | 0.89M | 0.81M | 0.81M | 0.80M | 0.78M | 0.74M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.07M | -1.13M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -2.01M | -2.33M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -46.77M | -47.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | | 1.64M | | 1.69M | 6.01M | 2.49M | 0.74M | 0.82M | 2.22M | | 0.45M | 0.24M | 0.84M | -0.38M | 0.26M | 17.97M | -17.43M | 25.04M | 0.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.79M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.60M | 112.50M | 327.62M | 41.46M | | | 304.35M | 62.06M | | | 42.15M | 181.23M | -181.12M | 680.63M | -680.18M | 0.44M | 286.87M | -286.37M | 0.06M | 0.06M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -37.94M | 81.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.37M | -27.90M | 1.41M | 5.12M | -0.57M | 230.28M | -253.94M | -302.72M | 305.84M | -3.15M | -271.76M | 42.89M | -41.88M | -3.88M | 262.91M | 5.21M | -3.98M | -2.12M | -2.89M | 72.81M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.25M | -0.01M | 1.12M | 59.80M | -0.03M | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.72M | 48.27M | 0.03M | 25.00M | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.77M | | 300.00M | 75.00M | 80.68M | 436.71M | 857.00M | 1,013.50M | 2,385.54M | 1,080.60M | 405.50M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 0.45M | 1.15M | 0.23M | | 0.01M | 1.42M | 0.10M | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | 0.13M | 0.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 5.21M | 5.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 53.94M | -25.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 32.23M | 75.66M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08M | 18.41M | 19.72M | 19.60M | 19.10M | 11.97M | 22.48M | 17.01M | 2.45M | 9.45M | 14.29M | 3.79M | 6.67M | 13.12M | 6.37M | 9.17M | -3.85M | 31.35M | -8.82M | 19.59M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 32.23M | 75.66M |