|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 8.41M | -1.99M | 12.02M | 12.25M | 19.52M | 23.61M | 23.61M | 25.56M | 24.34M | 18.23M | 21.31M | 21.89M | 22.95M | 17.74M | 19.83M | 21.82M | 9.87M | 28.79M | 25.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.59M | 0.23M | 0.80M | 0.70M | 0.68M | 0.82M | 0.93M | 0.84M | 0.94M | 0.89M | 1.16M | 1.04M | 0.90M | 1.00M | 1.38M | 1.15M | 1.56M | 1.46M | 1.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | 0.21M | 4.68M | 1.46M | 0.94M | -4.25M | 2.82M | 1.44M | 0.76M | -2.49M | 2.15M | -0.62M | 2.99M | -2.01M | -1.73M | 2.94M | 3.29M | -12.98M | 8.35M | 0.87M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.20M | | 0.13M | 0.14M | 0.15M | 0.12M | 0.12M | 0.14M | 0.15M | 0.20M | 0.21M | 0.21M | 0.25M | 0.25M | 0.27M | 0.28M | 0.29M | 0.24M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.41M | 9.43M | 0.25M | -0.08M | 0.15M | -3.52M | 0.23M | 0.42M | 0.92M | 0.47M | 0.34M | 0.34M | 0.34M | 2.51M | 0.50M | 0.69M | 0.31M | 2.74M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99M | 1.21M | -3.89M | -0.89M | -6.11M | 5.96M | 2.15M | -2.63M | 53.23M | -40.54M | -3.41M | -1.41M | 1.18M | -3.89M | -0.02M | -1.17M | 1.82M | -3.77M | -5.66M | -2.19M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.66M | 56.77M | 47.03M | 30.79M | 22.41M | 16.06M | 12.51M | 9.96M | 14.31M | 13.69M | 14.22M | 9.54M | 12.11M | 16.82M | 20.35M | 12.12M | 23.25M | 21.25M | 28.30M | 22.52M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.11M | 26.27M | -19.72M | 0.49M | 26.61M | 32.96M | 37.28M | 35.00M | -29.44M | 81.76M | 29.08M | 47.39M | 11.65M | 48.50M | 24.00M | 17.84M | 24.25M | 35.94M | 44.24M | 36.94M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | 0.30M | -1.81M | 0.66M | 0.66M | -7.20M | 0.62M | 0.62M | 0.62M | -0.81M | 0.58M | 0.57M | 0.57M | -0.59M | 1.04M | 1.02M | 1.25M | 3.47M | 1.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.76M | 0.87M | 1.09M | 1.01M | 0.98M | 1.01M | 1.05M | 1.09M | 1.11M | 1.24M | 1.35M | 1.37M | 1.45M | 1.42M | 1.41M | 1.44M | 1.62M | 1.68M | 1.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 13.63M | -24.09M | -11.74M | 4.71M | 10.35M | 3.10M | -6.34M | 0.64M | 13.70M | -1.48M | 14.29M | -12.29M | 12.78M | -1.29M | -15.99M | 2.85M | 13.21M | -10.32M | -10.99M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.04M | 1.82M | -9.62M | 2.96M | -3.68M | 8.01M | 4.77M | 7.04M | -7.50M | 1.53M | -5.94M | 4.83M | -4.84M | 5.15M | 0.85M | 5.80M | -8.49M | -1.87M | 8.89M | 7.11M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.50M | -35.19M | 46.45M | -21.90M | 221.85M | 243.67M | 0.28M | 132.44M | 11.52M | 20.29M | 33.32M | -70.05M | 16.07M | 15.51M | 3.77M | -36.81M | 64.16M | 58.02M | -9.52M | -56.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.33M | 1.10M | 0.49M | 1.04M | 1.14M | 1.66M | 1.56M | 1.49M | 5.17M | 4.16M | 3.33M | 2.96M | 2.35M | 2.15M | 1.61M | 0.79M | 1.23M | 0.88M | 0.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.04M | 5.22M | 1.25M | -0.41M | 11.32M | 1.18M | 0.76M | 0.41M | 0.64M | 0.20M | | | | 1.39M | 18.05M | 1.30M | -17.76M | 0.66M | 1.52M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | -10.50M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 26.87M | 103.80M | 75.65M | 3.30M | 152.53M | -200.50M | 66.17M | 74.00M | 65.57M | | 5.33M | | | 298.84M | | 159.56M | 125.89M | 153.69M | 78.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.60M | -103.99M | 189.92M | -176.54M | -173.16M | -156.66M | 73.58M | -42.92M | 91.94M | 75.50M | 37.04M | 93.89M | -23.07M | -7.42M | 259.30M | 76.74M | -90.16M | 91.79M | 81.46M | 29.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.46M | 32.33M | 57.82M | 78.74M | -201.29M | -61.11M | -170.26M | -213.14M | -179.30M | -102.96M | -43.35M | 37.61M | -86.52M | -56.28M | 35.42M | 1.43M | 28.64M | -270.47M | -163.95M | 1.37M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 9.00M | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | -1.82M | -0.08M | -16.82M | 10.76M | -8.78M | -3.34M | -4.26M | 3.63M | -5.64M | 0.58M | 7.08M | 13.00M | 7.32M | -17.21M | 2.01M | 8.59M | -22.96M | -0.52M | -0.64M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 0.00M | 0.03M | | | 0.05M | 0.01M | 0.60M | | | | 0.78M | 0.01M | | 0.26M | 1.43M | 0.06M | 5.88M | 0.04M | 24.45M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.44M | 1.44M | 2.19M | 2.22M | 2.23M | 2.25M | 2.23M | 2.23M | 2.23M | 2.23M | 2.23M | 2.24M | 2.24M | 2.69M | 2.69M | 2.70M | 3.16M | 3.69M | 3.69M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.11M | 4.21M | 62.65M | 58.65M | -206.82M | -41.49M | -111.84M | -4.24M | -52.91M | -160.83M | -75.01M | -143.33M | 34.22M | -46.20M | -299.74M | 62.22M | -48.44M | -152.97M | -118.20M | -74.82M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.81M | -73.51M | 232.85M | -117.39M | -353.38M | -165.18M | -0.98M | -12.15M | 9.59M | -3.58M | -8.89M | -2.05M | 22.80M | -5.12M | -16.44M | 156.79M | -114.35M | -25.24M | 7.50M | -8.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.85M | 25.94M | -20.82M | 0.01M | 25.57M | 31.82M | 35.62M | 33.44M | -30.93M | 76.59M | 24.92M | 44.06M | 8.69M | 46.15M | 21.85M | 16.23M | 23.46M | 34.72M | 43.36M | 36.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.81M | -73.51M | 232.85M | -117.39M | -353.38M | -165.18M | -0.98M | -12.15M | 9.59M | -3.58M | -8.89M | -2.05M | 22.80M | -5.12M | -16.44M | 156.79M | -114.35M | -25.24M | 7.50M | -8.30M |