|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.97M | 35.06M | 30.06M | 28.29M | 33.43M | 37.30M | 34.65M | 33.68M | 33.04M | 39.22M | 29.01M | 29.16M | 4.75M | 33.62M | 32.75M | 43.46M | 33.67M | 3.17M | 45.71M | 50.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.82M | 1.58M | 8.70M | 2.77M | 2.75M | 1.15M | 4.95M | 3.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 1.05M | 1.02M | 0.70M | 1.42M | 0.94M | 1.01M | 0.74M | 1.30M | 1.29M | 1.24M | 1.30M | 1.47M | 1.58M | 1.73M | 1.68M | 1.97M | 0.89M | 1.58M | 0.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 10.43M | | | -0.33M | -7.43M | | | -4.62M | -1.31M | | | -0.27M | 0.16M | | | -7.37M | 1.81M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | -12.85M | 0.23M | -0.78M | 1.41M | 0.23M | -0.86M | -1.25M | 9.56M | -13.65M | 6.24M | 0.79M | 38.62M | -36.80M | 0.59M | 0.10M | 1.67M | -1.74M | 3.57M | 0.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | | 0.03M | 0.01M | 0.00M | 0.01M | 0.04M | | | 0.06M | 5.93M | -0.13M | 0.34M | 0.56M | 0.16M | 0.15M | 2.27M | -2.26M | 0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.13M | 190.25M | 151.92M | 110.28M | 112.38M | 108.61M | 52.62M | 34.53M | 44.29M | 61.00M | 63.83M | 45.18M | 56.95M | 52.46M | 52.15M | 42.81M | 43.48M | 55.60M | 51.50M | 48.54M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.99M | 32.54M | 67.91M | -22.46M | 49.29M | 83.25M | 65.35M | 29.84M | 22.91M | -5.03M | 45.16M | 70.70M | 40.66M | 93.28M | -76.97M | 107.61M | -2.33M | 41.94M | 6.19M | 73.86M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | -1.79M | -1.93M | -1.50M | -1.28M | -1.07M | -0.96M | -0.88M | -0.85M | -0.71M | -0.65M | -0.62M | -0.23M | 0.10M | 0.08M | 0.05M | 0.01M | 0.14M | 0.30M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.46M | -3.33M | 6.90M | 3.60M | -0.73M | 1.01M | 2.57M | 2.15M | 6.64M | 7.67M | 8.02M | 4.65M | 6.33M | 7.14M | 3.23M | 0.60M | 1.06M | 0.05M | -1.57M | -1.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 7.72M | 18.48M | -33.22M | 16.33M | 28.16M | 8.51M | -24.49M | 21.95M | 18.16M | 6.15M | -2.43M | 10.80M | 11.35M | -11.53M | -16.89M | -11.66M | 19.29M | 20.43M | -49.36M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 2.72M | 13.79M | -0.33M | -1.36M | 2.30M | 3.71M | -1.34M | 2.67M | 0.29M | 6.95M | 5.47M | -3.48M | 0.09M | 0.23M | 1.82M | 3.63M | 3.65M | 2.53M | 4.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.01M | 0.26M | 0.08M | 0.35M | 1.04M | 0.16M | 0.19M | 1.07M | 0.09M | 1.39M | 0.11M | 0.52M | 0.11M | 0.28M | 0.12M | 0.29M | 0.17M | 0.31M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.51M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.27M | 115.30M | 108.25M | 30.09M | 118.17M | -67.50M | -80.77M | 15.03M | 17.97M | 68.23M | -35.64M | 20.50M | 255.08M | | -212.12M | 14.50M | 35.15M | 30.53M | -0.71M | 40.36M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.17M | 146.94M | 35.71M | -72.68M | -439.44M | -249.46M | -155.84M | -130.16M | -42.53M | -5.57M | -61.42M | -143.59M | 231.25M | 11.40M | 75.91M | -45.94M | -90.02M | 371.18M | -362.58M | -169.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.68M | 131.50M | 78.95M | 19.23M | -8.20M | -25.98M | -821.68M | 2.28M | 195.57M | -217.81M | 535.31M | 91.74M | 15.73M | -128.03M | 17.34M | 2.08M | 54.40M | -76.68M | 201.05M | 270.29M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.10M | | | 10.09M | | | | | | | | | | | | | | | 24.24M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68M | -7.38M | 12.60M | -17.66M | 9.05M | 19.55M | 531.13M | 7.47M | -56.33M | -27.73M | -205.69M | 1.89M | -158.42M | -37.99M | -4.04M | -3.06M | 0.74M | -223.77M | 113.55M | -71.08M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 0.69M | 1.29M | 1.21M | 1.62M | 0.90M | 1.45M | 0.47M | 0.03M | 0.11M | 0.02M | 0.02M | 0.06M | 1.10M | 1.27M | 0.03M | 0.56M | 0.18M | 0.17M | 0.24M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 18.82M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.48M | 25.38M | 25.31M | 25.34M | 25.36M | 25.38M | 25.40M | 25.41M | 25.42M | 25.42M | 25.42M | 25.42M | 25.47M | 25.48M | 25.48M | 25.50M | 25.69M | 29.37M | 29.35M | 29.39M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.96M | 53.85M | 85.16M | -23.11M | -266.32M | -219.77M | 111.31M | 57.45M | 50.75M | 44.96M | -23.47M | 69.94M | -162.79M | -106.24M | 62.56M | 3.15M | 6.22M | -401.38M | 311.22M | 148.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.14M | 233.33M | 188.77M | -118.25M | -656.47M | -385.98M | 20.82M | -42.87M | 31.13M | 34.37M | -39.73M | -2.94M | 109.11M | -1.55M | 61.49M | 64.83M | -86.13M | 11.74M | -45.17M | 53.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.27M | 29.82M | 54.12M | -22.13M | 50.65M | 80.95M | 61.64M | 31.18M | 20.24M | -5.31M | 38.21M | 65.23M | 44.14M | 93.20M | -77.21M | 105.79M | -5.96M | 38.30M | 3.65M | 69.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.14M | 233.33M | 188.77M | -118.25M | -656.47M | -385.98M | 20.82M | -42.87M | 31.13M | 34.37M | -39.73M | -2.94M | 109.11M | -1.55M | 61.49M | 64.83M | -86.13M | 11.74M | -45.17M | 53.06M |