|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.83M | 41.70M | 33.28M | 37.49M | 40.45M | 41.92M | 46.37M | 46.23M | 44.17M | 44.87M | 46.60M | 49.72M | 51.13M | 46.98M | 50.35M | 45.55M | 51.80M | 51.87M | 55.89M | 53.94M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 3.46M | 3.73M | 3.78M | 3.57M | 3.24M | 5.22M | 5.04M | 5.17M | 5.08M | 5.10M | 5.29M | 5.31M | 5.43M | 4.87M | 5.08M | 5.08M | 5.28M | 5.05M | 4.82M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | 1.38M | 1.25M | 0.97M | 1.03M | 0.91M | 1.27M | 0.96M | 1.40M | 1.35M | 1.28M | 1.17M | 1.97M | 1.59M | 2.45M | 1.61M | 1.53M | 1.46M | 1.62M | 1.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 24.71M | 30.18M | 15.79M | 17.14M | 19.30M | 8.90M | 15.39M | 19.19M | 16.37M | 16.40M | 3.81M | 12.28M | 12.77M | -7.30M | -2.82M | 1.60M | -2.99M | -149.46M | -12.28M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 7.28M | -4.07M | 1.48M | 3.27M | 6.33M | 1.11M | 0.57M | 2.07M | -2.66M | 5.96M | 5.09M | -5.09M | 3.28M | 3.35M | 0.04M | 0.34M | -0.37M | -6.11M | 0.55M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43M | -3.15M | -0.44M | -0.48M | 2.54M | 0.82M | 2.94M | -0.31M | 1.25M | 4.53M | 3.46M | 0.69M | 0.88M | -2.59M | 1.26M | -1.68M | 3.78M | -2.22M | -0.50M | -1.43M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.17M | 48.90M | 44.73M | 57.26M | 29.34M | 7.16M | 3.85M | 3.26M | 2.34M | 2.42M | 27.87M | 19.68M | 36.36M | 23.24M | 1.67M | 12.05M | 13.45M | 8.56M | 15.93M | 3.89M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.03M | 23.69M | 7.92M | 39.20M | 50.48M | 25.86M | 48.91M | 52.20M | 47.14M | 88.79M | 107.52M | 60.99M | 95.09M | 58.15M | 38.28M | 83.07M | 35.93M | 39.50M | 59.21M | 73.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | 2.40M | -0.60M | 2.20M | 2.10M | 8.75M | 1.70M | 1.70M | 1.70M | -0.75M | 3.58M | 1.50M | 1.50M | 0.12M | 1.20M | 1.20M | 1.20M | 1.23M | 0.98M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95M | -1.05M | 12.24M | 0.72M | 0.02M | -1.57M | 0.14M | -0.50M | 0.17M | -0.86M | -0.16M | -0.83M | -0.03M | -1.49M | -0.31M | 0.24M | -0.83M | -0.32M | 0.10M | -0.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | 3.46M | 3.73M | 3.78M | 3.57M | 3.24M | 5.22M | 5.04M | 5.17M | 5.08M | 5.10M | 5.29M | 5.31M | 5.43M | 4.87M | 5.08M | 5.08M | 5.28M | 5.05M | 4.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.38M | -48.87M | -0.08M | -28.86M | 28.71M | -0.09M | 0.27M | 7.26M | -7.53M | 6.52M | -5.98M | -1.25M | 0.03M | 0.32M | 1.43M | 13.70M | -12.08M | 0.62M | 1.21M | -0.65M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.41M | 534.65M | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.07M | 1,462.91M | 563.97M | 770.93M | -753.55M | 2,127.15M | 740.49M | 631.47M | 1,169.91M | -1789.77M | 3,574.41M | 6.19M | 1,429.71M | 791.08M | -2205.64M | 865.99M | 947.52M | 733.27M | 916.36M | 4.36M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 14.09M | -33.10M | 13.09M | -8.34M | 33.47M | -33.44M | 15.11M | -15.08M | 0.01M | | 10.36M | 16.80M | -27.16M | 48.18M | 13.24M | -13.24M | | 1.42M | 13.44M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 623.41M | 534.65M | 495.78M | 612.04M | 600.10M | 619.34M | 580.54M | 593.61M | 879.82M | 668.50M | 583.91M | 634.99M | 611.30M | 664.55M | 696.88M | 768.10M | 594.30M | 771.32M | 826.66M | 701.15M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 4.21M | -2.63M | 0.02M | -0.02M | 0.06M | 242.06M | 0.02M | 0.02M | 16.80M | 19.45M | 4.84M | 205.98M | 5.80M | -149.34M | 80.25M | -80.25M | 16.63M | 10.59M | 105.82M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.81M | -117.94M | -59.12M | -525.17M | -592.15M | -373.70M | -21.92M | 70.12M | -45.94M | -572.67M | -856.26M | 163.52M | -105.98M | -186.71M | -206.80M | -97.32M | -308.86M | -60.08M | 27.88M | -1.39M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.61M | 153.59M | -630.21M | 394.93M | 31.61M | -136.44M | -283.20M | -10.42M | -25.00M | 5.14M | 1,225.36M | -205.73M | 33.18M | 10.55M | 8.78M | 317.03M | 208.10M | -129.64M | 266.35M | -415.65M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | -0.93M | -35.84M | -0.46M | -0.43M | -0.39M | -0.27M | 199.33M | -0.61M | 74.35M | -100.00M | -0.00M | | 70.00M | 55.00M | -70.00M | 200.00M | | 0.01M | -0.01M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.04M | | | 1.08M | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.63M | | | | 75.00M | -75.00M | 27.34M | 72.66M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.00M | 0.00M | -0.90M | -0.01M | | 0.00M | -1.74M | | 0.03M | 0.02M | -2.17M | -0.05M | | -2.15M | -3.47M | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.16M | 9.71M | 33.48M | 30.63M | | | 2.89M | 13.57M | 2.19M | | | 24.28M | 0.10M | 45.94M | 23.39M | 7.70M | 20.40M | 40.11M | 44.47M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.14M | 6.24M | 5.08M | 6.00M | 7.33M | 7.18M | 9.58M | 9.57M | 10.53M | 10.36M | 10.55M | 10.38M | 11.91M | 11.73M | 11.62M | 11.45M | 13.57M | 13.49M | 13.36M | 13.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.44M | 82.25M | -680.84M | 318.05M | -6.78M | -144.01M | -291.96M | 174.71M | -49.72M | 217.60M | 964.21M | -218.29M | -3.06M | 68.72M | 79.07M | 133.71M | 414.12M | -90.87M | 212.90M | -475.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.28M | -12.00M | -732.04M | -167.92M | -548.45M | -491.85M | -264.97M | 297.03M | -48.52M | -266.27M | 215.47M | 6.22M | -13.96M | -59.84M | -89.45M | 119.46M | 141.20M | -111.45M | 299.99M | -403.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.96M | -1439.23M | -556.05M | -731.73M | 804.03M | -2101.28M | -691.58M | -579.27M | -1122.76M | 1,878.56M | -3466.88M | 54.80M | -1334.62M | -732.94M | 2,243.92M | -782.92M | -911.59M | -693.77M | -857.15M | 68.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 358.28M | -12.00M | -732.04M | -167.92M | -548.45M | -491.85M | -264.97M | 297.03M | -48.52M | -266.27M | 215.47M | 6.22M | -13.96M | -59.84M | -89.45M | 119.46M | 141.20M | -111.45M | 299.99M | -403.84M |