|
Net Income (Quarter)
|
2.38M | 2.72M | 2.94M | 0.16M | 3.13M | 3.51M | 3.71M | 3.30M | 3.19M | 3.52M | 3.91M | 4.58M | 3.08M | 1.49M | 5.00M | 5.51M | 5.54M | 5.75M | 6.98M | 6.64M | 7.13M | 6.86M | 8.11M | 7.56M | 5.78M | 6.50M | 4.12M | 0.35M | 4.43M | 4.21M | 3.84M | -12.65M | 5.77M | 6.21M | 8.33M | 7.35M |
|
Depreciation and Depletion (Quarter)
|
0.24M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M | 0.24M | 0.25M | 0.25M | 0.27M | 0.28M | 0.28M | 0.39M | 0.37M | 0.37M | 0.38M | 0.37M | 0.36M | 0.37M | 0.37M | 0.36M | 0.36M | 0.35M | 0.35M | 0.34M | 0.33M | 0.34M | 0.33M | 0.34M | 0.31M | 0.32M | 0.34M | 0.36M | 0.40M |
|
Share-based Compensation (Quarter)
|
0.04M | 0.01M | 0.02M | 0.02M | 0.06M | 0.06M | 0.04M | 0.08M | 0.07M | 0.03M | 0.11M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.05M | 0.05M | 0.05M | 0.17M | 0.08M | 0.05M | 0.07M | 0.07M | 0.10M | 0.13M | 0.06M | 0.11M | 0.10M | 0.10M | 0.09M | 0.10M | 0.06M | 0.17M | 0.06M | 0.18M |
|
Deferred Taxes (Quarter)
|
-0.35M | -0.18M | -0.26M | 0.45M | -0.13M | -0.07M | 0.00M | 0.22M | -0.04M | 0.01M | -0.15M | 1.16M | -0.25M | -0.23M | 0.06M | 1.27M | 0.00M | 0.36M | 0.14M | -0.88M | 0.26M | 0.03M | 0.13M | 0.00M | -0.58M | 0.00M | 0.54M | 0.62M | 0.26M | 0.05M | -0.25M | -0.18M | -1.34M | -0.15M | 0.15M | 1.24M |
|
Gains from Investment Securities (Quarter)
|
0.01M | 0.50M | -0.34M | 0.18M | 0.27M | -0.07M | 1.35M | -1.33M | | 0.06M | 1.38M | -1.19M | 0.05M | 0.04M | 0.55M | 2.15M | 0.37M | 3.07M | -2.67M | 4.56M | 0.18M | 3.97M | -3.25M | 6.00M | 0.21M | 3.29M | -3.71M | 5.14M | 0.27M | 0.25M | 1.16M | -0.63M | 0.29M | -0.09M | 1.18M | -0.28M |
|
Change in Loans (Quarter)
|
| 1.70M | 1.70M | | | | 0.77M | | 0.76M | 1.50M | 0.59M | 1.99M | 1.54M | 1.64M | 4.22M | 5.44M | 1.11M | 6.34M | 1.34M | | | | | -0.41M | | | -4.56M | -1.70M | -0.17M | -2.24M | -4.23M | -2.82M | -2.13M | -3.56M | -4.37M | -2.78M |
|
Cash from Operations (Quarter)
|
3.24M | 5.51M | 3.69M | 3.61M | 2.04M | 7.16M | 4.85M | 3.24M | 4.28M | 5.33M | 5.09M | 3.74M | 4.54M | -3.99M | 8.47M | 4.78M | 7.54M | 7.29M | 8.17M | 6.20M | 9.39M | 6.08M | 8.92M | 6.35M | 10.11M | 6.12M | 6.88M | 6.71M | 4.25M | 9.11M | 4.64M | 4.81M | 9.10M | 6.75M | 9.34M | 8.78M |
|
Amortizatization of Intangibles (Quarter)
|
0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 1.43M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | -0.31M | -0.36M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 1.14M | 0.02M | 0.02M | 0.02M | -0.91M | 0.02M | 0.02M | 0.02M | 0.01M | 0.16M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 0.66M | 0.79M | 1.29M | 0.76M | 0.28M | 0.06M | -0.06M | -0.06M | -0.13M | -0.14M | -0.16M | -0.17M | -0.14M | -0.15M | -0.18M | -0.18M | -0.18M | -0.21M | -0.19M | -0.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.24M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M | 0.24M | 0.25M | 0.25M | 0.27M | 0.28M | 0.28M | 0.39M | 0.37M | 0.37M | 0.38M | 0.37M | 0.36M | 0.37M | 0.37M | 0.36M | 0.36M | 0.35M | 0.35M | 0.34M | 0.33M | 0.34M | 0.33M | 0.34M | 0.31M | 0.32M | 0.34M | 0.36M | 0.40M |
|
Change in Accured Expenses (Quarter)
|
-0.16M | 0.03M | 0.23M | 0.27M | 0.02M | 0.01M | 0.24M | 0.10M | 0.65M | 0.55M | -0.39M | -0.19M | 0.46M | -0.07M | -0.81M | -0.59M | -0.23M | 0.09M | -0.12M | -0.14M | -0.04M | -0.02M | 0.29M | 1.23M | 2.05M | 2.40M | 1.50M | 1.91M | 1.23M | 1.59M | -0.64M | -0.07M | 1.25M | -2.89M | -1.15M | 2.31M |
|
Change in Net Loans (Quarter)
|
5.78M | 15.70M | 21.30M | 9.20M | 11.93M | 28.47M | 15.88M | 31.20M | 15.35M | 24.05M | 18.49M | 19.51M | 4.21M | 60.08M | 20.70M | -4.22M | 10.26M | -35.25M | -15.98M | -16.97M | 16.14M | 32.51M | 27.90M | 42.45M | 61.83M | 42.72M | 35.90M | -4.20M | 18.17M | 20.65M | 34.83M | 39.29M | 51.52M | 20.32M | 25.47M | 39.73M |
|
Capital Expenditures (Quarter)
|
0.04M | 0.11M | 0.33M | 1.15M | 0.16M | 0.31M | 0.13M | 0.28M | 0.56M | 0.20M | 0.30M | 0.57M | 0.12M | 0.25M | 0.17M | 0.21M | 0.21M | 0.17M | 0.43M | 0.45M | 0.10M | 0.43M | 0.76M | 0.86M | 0.09M | 0.18M | 0.23M | 0.92M | 0.55M | 0.53M | 0.57M | 1.47M | 0.93M | 1.68M | 1.04M | 1.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.41M | 0.11M | 0.26M | -0.26M | 0.41M | -0.41M | 0.70M | 0.08M | 0.04M | 0.20M | 0.07M | 0.24M | 0.48M | 0.13M | 0.00M | -0.60M | 0.12M | 0.00M | 0.03M | 0.00M | 1.58M | 0.24M | | | | | -0.19M | 0.66M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
0.00M | 1.83M | 11.19M | -4.96M | 10.76M | 3.82M | 3.16M | 13.13M | 5.68M | 3.30M | 19.33M | 4.38M | 15.65M | -7.42M | 2.42M | | 1.13M | | 2.71M | 15.45M | 13.25M | 10.50M | 9.19M | -27.83M | 7.82M | 1.36M | 21.18M | 9.19M | 15.21M | 14.11M | 15.39M | 13.94M | 14.79M | 15.44M | 11.49M | 26.05M |
|
Cash from Investing Activities (Quarter)
|
2.16M | -18.86M | -7.09M | -4.80M | -0.41M | -23.33M | -7.06M | -24.04M | -9.06M | -18.43M | 8.90M | -21.19M | 14.06M | -59.50M | 9.32M | -25.24M | -62.80M | -21.65M | -15.62M | -30.89M | -72.41M | -61.37M | -40.66M | -33.55M | -54.66M | -35.90M | -27.70M | 1.68M | -12.74M | -20.02M | -19.90M | -62.55M | -51.82M | -12.89M | -21.15M | -43.09M |
|
Other financing activities (Quarter)
|
19.90M | 1.06M | -8.45M | 5.36M | 10.77M | 10.74M | -11.18M | 7.07M | 27.64M | 6.81M | -6.79M | -16.90M | 32.63M | 96.08M | 15.57M | 19.46M | 149.80M | 3.50M | 33.58M | 34.27M | 24.98M | 18.05M | -31.03M | -41.07M | 28.21M | -23.94M | 14.83M | 48.34M | 43.84M | -27.83M | 44.08M | 3.91M | 145.28M | -6.61M | 76.13M | 4.68M |
|
Long-Term Debt Issuances (Quarter)
|
10.00M | | 10.00M | 8.00M | | | 10.00M | 20.00M | | | | 25.00M | | | | | | | | | | | | | 10.00M | 70.00M | 75.00M | | 60.00M | | | 0.00M | 40.00M | | | 0.02M |
|
Long-Term Debt Repayments (Quarter)
|
13.12M | 3.55M | 3.56M | 3.83M | 2.85M | 2.81M | 3.63M | 4.37M | 4.33M | 3.93M | 14.12M | 4.47M | 5.09M | 10.53M | 4.39M | 3.98M | 3.09M | 3.11M | 3.12M | 3.14M | 3.15M | 22.43M | 4.41M | | 9.81M | 10.50M | 37.24M | 13.21M | 33.06M | 3.09M | 3.13M | 43.17M | 23.20M | 33.24M | 13.28M | 12.67M |
|
Short-Term Debt issuances (Quarter)
|
-4.43M | 13.81M | 5.04M | -4.70M | -12.62M | 13.42M | 9.49M | 0.23M | -15.22M | 10.27M | 4.68M | 9.48M | -21.60M | 14.55M | 14.09M | -5.99M | 9.61M | 10.68M | -5.35M | -17.42M | 2.80M | 6.80M | 1.33M | 21.46M | 15.34M | 3.73M | -8.41M | -29.80M | -14.02M | 2.28M | -9.88M | 60.62M | -113.07M | 26.50M | -26.50M | 14.71M |
|
Shares Issued (Quarter)
|
0.38M | 0.31M | 0.07M | 0.27M | 0.07M | 0.16M | 0.16M | 0.12M | 0.11M | 0.06M | 0.19M | 0.28M | 0.04M | | 0.05M | 0.05M | 0.07M | 0.10M | 0.01M | 0.21M | 0.05M | 0.04M | 0.31M | 0.26M | 0.33M | | 0.03M | -0.27M | | | | -0.09M | | | | 0.08M |
|
Shares Repurchased (Quarter)
|
0.46M | 0.39M | 0.44M | 0.30M | 0.18M | | | 0.01M | 0.37M | | | 0.05M | | 0.07M | | 0.04M | 0.19M | | 0.77M | 0.48M | 0.01M | 1.24M | 0.95M | 0.31M | | | | 0.02M | | | 0.10M | 0.03M | 0.35M | | | 0.01M |
|
Dividends Paid - Common (Quarter)
|
1.33M | 1.33M | 1.37M | 1.35M | 1.38M | 1.38M | 1.38M | 1.38M | 1.51M | 1.51M | 1.51M | 1.51M | 1.58M | 1.58M | 2.05M | -3.08M | 2.14M | -0.00M | -0.01M | 0.17M | 2.30M | 2.30M | 2.29M | 2.28M | 2.37M | 2.37M | 2.34M | 2.34M | 2.43M | -0.01M | 4.87M | 2.43M | 2.87M | 2.88M | 2.87M | -5.64M |
|
Cash from Financing Activities (Quarter)
|
-2.73M | 9.91M | 1.31M | 3.57M | -6.19M | 20.13M | 3.47M | 21.78M | 6.31M | 11.70M | -11.55M | 11.95M | 4.40M | 108.45M | 23.27M | 7.72M | 154.06M | 9.04M | 22.21M | 11.45M | 22.37M | -1.06M | -37.05M | 18.19M | 41.70M | 33.85M | 41.87M | 3.58M | 54.33M | -31.65M | 28.74M | 47.20M | 45.79M | -16.23M | 33.50M | 4.02M |
|
Change in Cash (Quarter)
|
2.67M | -3.44M | -2.09M | 2.38M | -4.55M | 3.96M | 1.26M | 0.98M | 1.53M | -1.40M | 2.44M | -5.50M | 23.00M | 44.96M | 41.06M | -12.75M | 98.81M | -5.33M | 14.76M | -13.25M | -40.66M | -56.36M | -68.79M | -9.01M | -2.85M | 4.07M | 21.06M | 11.97M | 45.84M | -42.57M | 13.48M | -10.54M | 3.07M | -22.36M | 21.68M | -30.29M |
|
Free Cash Flow (Quarter)
|
3.20M | 5.40M | 3.36M | 2.46M | 1.88M | 6.86M | 4.72M | 2.96M | 3.72M | 5.14M | 4.79M | 3.17M | 4.42M | -4.24M | 8.30M | 4.57M | 7.33M | 7.13M | 7.74M | 5.75M | 9.28M | 5.64M | 8.16M | 5.49M | 10.01M | 5.94M | 6.66M | 5.80M | 3.70M | 8.57M | 4.07M | 3.34M | 8.17M | 5.08M | 8.30M | 7.70M |
|
Net Cash Flow (Quarter)
|
2.67M | -3.44M | -2.09M | 2.38M | -4.55M | 3.96M | 1.26M | 0.98M | 1.53M | -1.40M | 2.44M | -5.50M | 23.00M | 44.96M | 41.06M | -12.75M | 98.81M | -5.33M | 14.76M | -13.25M | -40.66M | -56.36M | -68.79M | -9.01M | -2.85M | 4.07M | 21.06M | 11.97M | 45.84M | -42.57M | 13.48M | -10.54M | 3.07M | -22.36M | 21.68M | -30.29M |