|
Net Income (Quarter)
|
11.43M | 11.55M | 12.23M | 12.23M | 1.37M | 8.24M | 13.55M | 3.03M | 13.18M | 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 |
|
Depreciation and Depletion (Quarter)
|
0.74M | 0.78M | 0.82M | 0.76M | 0.77M | 0.77M | 0.77M | 0.79M | 0.78M | 0.78M | 0.80M | 0.82M | 0.84M | 0.86M | 0.86M | 0.95M | 0.88M | 0.89M | 0.95M | 0.97M | 0.97M | 0.89M | 0.84M | 0.81M | 0.89M | 1.03M | 1.07M | 1.13M |
|
Share-based Compensation (Quarter)
|
1.39M | 0.03M | 1.51M | 1.53M | 1.54M | 1.72M | 1.80M | 1.81M | 1.61M | 1.81M | 1.81M | 1.83M | 2.48M | 1.92M | 1.91M | 2.08M | 2.67M | 3.64M | 2.27M | 2.17M | 1.85M | 1.29M | 1.40M | 1.25M | 1.63M | 1.22M | 1.23M | 1.24M |
|
Deferred Taxes (Quarter)
|
-4.11M | 3.48M | 4.34M | 6.29M | -3.52M | 4.00M | -2.82M | 10.56M | -0.84M | -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 |
|
Gains from Sales and Divestitures (Quarter)
|
0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.07M | 0.14M | 2.61M | 0.18M | 0.37M | | 9.23M | 0.30M | -0.25M | 0.41M | -0.41M | 0.20M | 6.03M | 10.09M | -13.37M | 0.20M | 3.06M | -1.33M | 1.32M | 0.72M | 0.53M | 12.50M | 3.92M | 1.24M | 7.17M | -7.48M | -0.88M |
|
Non-cash Items (Quarter)
|
1.14M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
0.87M | -0.09M | 0.17M | -1.27M | 1.31M | 4.15M | 6.21M | 0.33M | 1.42M | -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 |
|
Change in Loans (Quarter)
|
9.30M | 13.87M | 19.02M | 31.52M | 31.09M | 34.25M | 52.55M | 69.81M | 64.90M | 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 |
|
Cash from Operations (Quarter)
|
31.89M | 12.12M | 23.14M | 19.15M | 7.38M | 13.71M | -2.36M | 17.98M | 30.30M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
-0.25M | 0.23M | 0.23M | 0.35M | 0.32M | 0.32M | 0.32M | -1.79M | 0.37M | 0.37M | 0.43M | 0.43M | -0.95M | 0.39M | 0.38M | -0.33M | 0.35M | 0.35M | 0.34M | -0.12M | 0.27M | 0.27M | 0.27M | 1.33M | 0.27M | 0.27M | 0.27M | 0.28M |
|
Amortization of Deferred Charges (Quarter)
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 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 | 0.32M | 0.05M | 0.05M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.74M | 0.78M | 0.82M | 0.76M | 0.77M | 0.77M | 0.77M | 0.79M | 0.78M | 0.78M | 0.80M | 0.82M | 0.84M | 0.86M | 0.86M | 0.95M | 0.88M | 0.89M | 0.95M | 0.97M | 0.97M | 0.89M | 0.84M | 0.81M | 0.89M | 1.03M | 1.07M | 1.13M |
|
Change in Accured Expenses (Quarter)
|
7.67M | 0.37M | 1.25M | 3.51M | -4.17M | -7.47M | 0.94M | -0.02M | 1.72M | 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 |
|
Change in Net Loans (Quarter)
|
-32.95M | 131.94M | 134.91M | 244.20M | 13.76M | 482.72M | -87.48M | -54.46M | 51.27M | 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 |
|
Capital Expenditures (Quarter)
|
0.17M | 0.38M | 0.54M | 0.61M | 0.91M | 0.79M | 0.80M | 0.57M | 2.25M | 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 |
|
Change in Acquisitions & Divestments (Quarter)
|
49.06M | 47.17M | 74.02M | 38.38M | 31.04M | 54.91M | 66.33M | 64.80M | 52.78M | -51.97M | 337.79M | -338.36M | 102.22M | -98.65M | 115.40M | 321.70M | 157.66M | -155.50M | 1.48M | 630.10M | 1.24M | 1.46M | 494.08M | 164.69M | 1.33M | 1.64M | 50.21M | 669.64M |
|
Cash from Investing Activities (Quarter)
|
28.42M | -124.12M | -115.06M | -276.20M | -18.23M | -611.25M | 404.48M | 11.00M | -317.51M | -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 |
|
Other financing activities (Quarter)
|
23.87M | 176.45M | -34.30M | 182.16M | 197.72M | 410.61M | 7.31M | -40.67M | 126.43M | -49.14M | 480.57M | -110.19M | 121.27M | 16.45M | -104.68M | -94.02M | 103.68M | -110.34M | 60.86M | 14.76M | 202.60M | 179.49M | 279.18M | 193.64M | 157.53M | 76.57M | 199.04M | 26.82M |
|
Long-Term Debt Issuances (Quarter)
|
| | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | 52.00M | 76.10M | 386.90M | -500.00M | | | | | | | 122.08M | | | 347.16M | -250.73M | 356.56M | -14.78M | -66.76M | -284.32M | -119.49M | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | 250.73M | -144.90M | | | 284.32M | 119.49M | | | | | | |
|
Shares Issued (Quarter)
|
0.29M | -0.27M | 0.51M | | 0.07M | 0.00M | 0.91M | 0.09M | 0.22M | 0.21M | 0.23M | 0.18M | 0.26M | -0.13M | 0.59M | -0.42M | 0.30M | 0.28M | -0.56M | 1.00M | 0.28M | 0.11M | 0.26M | 0.20M | 0.23M | 0.28M | 0.35M | 0.27M |
|
Shares Repurchased (Quarter)
|
1.39M | 1.48M | 13.85M | 4.29M | 6.49M | | | | 4.38M | 7.61M | 7.43M | 9.21M | 11.17M | 6.45M | 9.91M | 5.19M | 2.85M | 4.72M | 2.81M | 2.11M | 2.42M | 2.17M | 2.59M | | | | 2.67M | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.00M | -0.07M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
0.97M | 0.97M | 0.97M | 0.95M | 0.95M | 0.94M | 0.94M | 0.95M | 0.95M | 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 |
|
Cash from Financing Activities (Quarter)
|
19.23M | 175.72M | 15.01M | 238.12M | 576.66M | 446.35M | -345.58M | -55.02M | 110.42M | -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 |
|
Change in Cash (Quarter)
|
79.54M | 63.71M | -76.91M | -18.93M | 565.82M | -151.18M | 56.54M | -26.04M | -176.78M | -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 |
|
Free Cash Flow (Quarter)
|
31.71M | 11.74M | 22.59M | 18.55M | 6.47M | 12.92M | -3.16M | 17.41M | 28.06M | 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 |
|
Net Cash Flow (Quarter)
|
79.54M | 63.71M | -76.91M | -18.93M | 565.82M | -151.18M | 56.54M | -26.04M | -176.78M | -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 |