|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.42M | 14.17M | 14.86M | 13.44M | 20.10M | 20.13M | 20.58M | 18.36M | 13.14M | 8.76M | 8.60M | 8.63M | 7.53M | 7.59M | 9.24M | 7.59M | 7.94M | 9.63M | 12.16M | 14.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.80M | 0.83M | 0.84M | 0.86M | 0.86M | 0.95M | 0.88M | 0.89M | 0.95M | 0.98M | 0.97M | 0.89M | 0.84M | 0.81M | 0.89M | 1.03M | 1.07M | 1.11M | 1.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -2.14M | 2.29M | 2.50M | 0.20M | -2.59M | 8.27M | 0.05M | 1.88M | -1.79M | 10.61M | 0.03M | 0.04M | 4.46M | -4.38M | 1.63M | -1.27M | 3.71M | 1.24M | 1.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70M | 1.29M | 12.70M | -3.58M | -0.01M | -2.33M | -0.73M | -2.49M | -1.98M | -6.24M | -4.56M | -3.94M | -3.78M | -3.41M | -3.16M | 1.93M | -4.62M | -0.23M | 10.70M | 7.61M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.70M | 38.54M | 29.20M | 43.01M | 28.90M | 13.75M | 12.90M | 12.57M | 11.59M | 11.81M | 5.39M | 6.87M | 11.26M | 6.09M | 4.67M | 7.59M | 9.85M | 3.13M | 8.65M | 9.65M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -0.33M | -1.20M | 1.30M | 0.58M | -5.65M | 7.34M | -6.01M | 1.72M | 2.02M | 7.79M | 2.00M | 0.86M | -1.56M | -2.08M | 2.07M | 1.24M | 0.91M | -2.15M | 1.14M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.64M | 14.52M | 7.00M | 30.92M | 39.28M | 35.39M | 13.31M | 39.00M | 5.03M | 24.74M | 1.32M | 19.11M | 0.85M | 24.68M | 26.46M | -7.87M | 15.94M | 36.19M | -1.12M | 24.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56M | -1.36M | -1.31M | -0.95M | -0.51M | -0.87M | -0.33M | -0.17M | -0.16M | -0.13M | -0.12M | -0.09M | -0.09M | -0.05M | -0.02M | 0.02M | 0.04M | -0.01M | 0.03M | 0.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.17M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.31M | 0.05M | 0.05M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.80M | 0.83M | 0.84M | 0.86M | 0.86M | 0.95M | 0.88M | 0.89M | 0.95M | 0.98M | 0.97M | 0.89M | 0.84M | 0.81M | 0.89M | 1.03M | 1.07M | 1.11M | 1.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 5.51M | -7.16M | -0.59M | 0.23M | 4.07M | -1.59M | 4.18M | -2.10M | 4.72M | -0.50M | 9.67M | 22.19M | 11.96M | 19.37M | -23.66M | -0.30M | 28.76M | -27.87M | -3.41M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.83M | 6.54M | 250.11M | 316.17M | 32.60M | 23.26M | 108.84M | 80.58M | 70.53M | 51.67M | -49.66M | -72.68M | -88.18M | 47.31M | 196.94M | 237.97M | 71.02M | 217.85M | 241.29M | 191.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.48M | 0.56M | 0.57M | 0.52M | 1.65M | 0.79M | 0.64M | 0.73M | 0.92M | 0.98M | 1.11M | 1.28M | 1.68M | 4.03M | 3.60M | 6.01M | 2.19M | 2.52M | 1.29M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.34M | -189.12M | -0.57M | 102.22M | 16.75M | | | 1.02M | 315.45M | -312.84M | 1.17M | 1.24M | 1.46M | 1.83M | -4.38M | 166.93M | -163.96M | 50.21M | | 16.36M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.42M | -39.11M | -307.75M | -292.89M | 113.14M | 2.37M | -178.69M | -74.92M | -74.78M | -51.09M | 53.31M | 78.68M | 62.33M | -123.72M | -320.72M | -272.21M | -5.44M | -200.45M | -257.66M | -115.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -0.38M | 447.62M | 0.12M | 0.37M | 0.23M | -0.42M | 0.30M | -6.96M | 7.49M | -0.78M | 0.28M | 0.11M | 660.88M | -660.41M | 0.23M | 0.28M | 0.35M | -0.86M | 237.79M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | | | 100.00M | | | 612.21M | | | | 545.98M | | | | 430.79M | | | | 305.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | | 122.08M | | | 347.16M | 250.73M | -144.90M | -14.78M | -66.76M | -284.32M | -119.49M | | | 35.00M | | | 38.27M | -9.44M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.94M | 0.93M | 0.92M | 0.92M | 0.91M | 0.90M | 0.88M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.88M | 0.87M | 0.88M | 0.89M | 0.88M | 0.88M | 0.88M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -207.29M | 437.34M | -168.66M | 229.13M | -112.96M | -82.90M | 247.17M | 97.14M | -9.91M | 42.60M | -54.83M | -90.63M | 57.71M | 275.97M | 192.97M | 120.64M | 73.18M | 195.85M | 99.42M | 156.71M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -273.07M | 412.75M | -469.41M | -32.84M | 39.47M | -45.15M | 81.80M | 61.22M | -79.67M | 16.24M | -0.20M | 7.17M | 120.89M | 176.93M | -101.29M | -159.45M | 83.69M | 31.58M | -159.37M | 65.59M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.99M | 14.05M | 6.44M | 30.35M | 38.77M | 33.74M | 12.52M | 38.35M | 4.29M | 23.82M | 0.34M | 18.00M | -0.43M | 23.01M | 22.43M | -11.48M | 9.94M | 34.00M | -3.65M | 23.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -273.07M | 412.75M | -469.41M | -32.84M | 39.47M | -45.15M | 81.80M | 61.22M | -79.67M | 16.24M | -0.20M | 7.17M | 120.89M | 176.93M | -101.29M | -159.45M | 83.69M | 31.58M | -159.37M | 65.59M |