|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 9.84M | 11.04M | 10.68M | 10.24M | 9.06M | 6.95M | 8.67M | 10.30M | 7.48M | 6.99M | 5.90M | 4.70M | 6.28M | 7.81M | 7.03M | 7.69M | 9.07M | 11.41M | 9.23M | 10.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | 0.35M | 0.33M | 0.32M | 0.31M | 0.34M | 0.42M | 0.53M | 0.56M | 0.57M | 0.57M | 0.50M | 0.55M | 0.55M | 0.58M | 0.57M | 0.56M | 0.55M | 0.56M | 0.54M | 0.52M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.14M | 0.12M | 0.12M | 0.11M | 0.11M | 0.14M | 0.14M | 0.13M | 0.11M | 0.13M | 0.23M | 0.23M | 0.23M | 0.28M | 0.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | 0.16M | 0.54M | -3.06M | 0.54M | 1.24M | 1.58M | 8.81M | -0.45M | 0.10M | 0.98M | 3.48M | -0.14M | 0.95M | -1.27M | -7.52M | -0.43M | -0.58M | -0.59M | -2.25M | -0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.03M | 1.11M | -1.24M | 0.34M | 0.63M | 1.04M | | 0.20M | 0.03M | 1.13M | -1.36M | | | 0.97M | | 1.34M | 0.88M | | 2.95M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | -0.92M | -0.80M | 0.53M | 0.78M | 2.31M | 4.17M | 5.48M | -3.84M | -0.70M | 2.44M | 3.03M | 2.12M | -1.21M | 2.50M | 0.31M | -0.75M | 1.77M | -2.50M | -0.69M | -0.05M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | 39.43M | 49.83M | 40.83M | 43.89M | 40.91M | 29.60M | 18.48M | 28.93M | 17.86M | 18.76M | 21.87M | 22.40M | 14.65M | 14.71M | 26.12M | 17.59M | 28.47M | 30.63M | 14.24M | 23.39M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | -1.58M | -7.52M | -1.31M | 29.16M | 9.62M | 1.96M | 16.53M | 18.22M | 16.41M | 18.82M | 9.89M | 8.25M | 14.63M | 11.89M | 4.22M | 2.35M | 4.90M | 16.42M | 2.93M | 20.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 0.49M | 0.44M | 0.51M | 0.53M | 0.53M | 0.52M | 2.44M | 0.67M | 0.45M | 0.47M | | 0.37M | 0.52M | 0.48M | -2.30M | -0.03M | 0.49M | 0.53M | 1.22M | 0.52M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 1.46M | 1.98M | 1.43M | 1.17M | 0.61M | 0.24M | 0.17M | 0.17M | 0.25M | 0.23M | 0.45M | 0.33M | 0.34M | 0.25M | 0.29M | 0.27M | 0.41M | 0.43M | 0.26M | 0.35M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 0.35M | 0.33M | 0.32M | 0.31M | 0.34M | 0.42M | 0.53M | 0.56M | 0.57M | 0.57M | 0.50M | 0.55M | 0.55M | 0.58M | 0.57M | 0.56M | 0.55M | 0.56M | 0.54M | 0.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | -2.67M | 0.45M | 2.26M | 2.60M | -6.72M | 2.92M | 2.92M | 2.30M | 6.38M | 5.89M | -0.49M | 2.51M | 5.53M | 9.78M | 3.77M | -1.54M | -7.55M | 4.95M | -3.42M | 0.02M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | 1.90M | 3.46M | 3.40M | | | 0.46M | | 5.07M | | | | | | 0.68M | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 0.15M | 0.06M | 0.12M | 0.32M | 0.88M | 1.50M | 2.76M | 0.12M | 0.51M | 0.43M | 0.26M | 2.22M | 1.78M | 0.03M | 0.05M | 0.75M | 1.07M | 0.25M | 0.13M | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | 2.33M | | | | | 1.19M | | | | | | 2.57M | | | 0.47M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 11.07M | 9.34M | 8.89M | 6.17M | 6.18M | 6.40M | 4.45M | 4.08M | 4.62M | 5.61M | 3.57M | 3.48M | 4.79M | 5.59M | 5.89M | 4.32M | 6.22M | 5.87M | 7.79M | 6.92M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -37.88M | 14.92M | -43.31M | -23.72M | -104.13M | -123.99M | -104.82M | -41.86M | -28.96M | -49.53M | -154.91M | -70.49M | -63.39M | -11.08M | -166.77M | -97.16M | -75.01M | 48.68M | -76.64M | -65.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 43.88M | 35.02M | 34.47M | 43.24M | 87.23M | -19.51M | 67.89M | 95.71M | 46.54M | 3.90M | 159.48M | 51.23M | 3.41M | 53.43M | 156.11M | 98.61M | 108.52M | 90.59M | -118.09M | 92.57M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 50.00M | | | | | | | | 50.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | 30.00M | | | | 10.00M | | | | | | | 39.00M | 50.00M | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 20.00M | -20.00M | | | | | 36.00M | -36.00M | 15.00M | 15.00M | 15.00M | -45.00M | 34.00M | -34.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | 0.31M | 0.25M | 0.24M | 0.48M | 0.09M | 0.17M | 0.10M | 0.45M | 0.22M | 0.66M | 0.02M | 0.04M | 0.06M | 0.12M | 0.14M | 0.68M | 0.53M | 0.45M | 0.61M | 0.11M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | 10.33M | 0.54M | | | | 2.25M | 4.48M | 6.84M | | 1.06M | 0.93M | | 0.22M | | | 0.95M | 1.77M | 2.24M | 2.14M | 0.19M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | 1.55M | 1.78M | 1.78M | 2.24M | 2.24M | 2.25M | 2.22M | 2.18M | -2.18M | | 9.91M | | 5.13M | 2.57M | -6.93M | 0.09M | 5.66M | -5.48M | 11.21M | 3.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 2.31M | 32.95M | 32.93M | 41.49M | 144.21M | -23.84M | 81.28M | 67.13M | 44.18M | 0.91M | 195.01M | 59.70M | -13.40M | 14.63M | 168.28M | 110.37M | 119.33M | 40.83M | -88.64M | 105.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | -37.16M | 40.35M | -11.69M | 46.93M | 49.70M | -145.87M | -7.01M | 43.49M | 31.63M | -29.80M | 49.99M | -2.55M | -62.16M | 15.43M | 5.73M | 15.56M | 49.22M | 105.93M | -162.36M | 60.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -1.74M | -7.58M | -1.42M | 28.84M | 8.74M | 0.47M | 13.77M | 18.10M | 15.90M | 18.40M | 9.64M | 6.03M | 12.85M | 11.86M | 4.18M | 1.60M | 3.83M | 16.17M | 2.80M | 20.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -37.16M | 40.35M | -11.69M | 46.93M | 49.70M | -145.87M | -7.01M | 43.49M | 31.63M | -29.80M | 49.99M | -2.55M | -62.16M | 15.43M | 5.73M | 15.56M | 49.22M | 105.93M | -162.36M | 60.26M |