|
Net Income (Quarter)
|
18.69M | 20.00M | 27.45M | 20.00M | 20.27M | 19.03M | 22.11M | 22.83M | 31.12M | 28.24M | 24.76M | 26.26M | 25.45M | 22.16M | 31.15M | 23.94M | 22.37M | 29.50M | 30.85M | 45.20M | 42.83M | 39.13M | 35.43M | 36.55M | 38.88M | 34.32M | 42.07M | 33.08M | 33.73M | 31.58M | 36.92M | 24.50M | 35.20M | 39.37M | 38.22M | 38.63M | 42.16M | 48.12M | 47.16M | 42.64M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | 2.15M | 2.14M | 2.13M | 2.30M | 2.25M | 2.44M | 2.51M | 2.61M | 2.77M | 2.93M | 3.22M | 3.29M | 3.44M | 3.32M | 3.48M | 3.46M | 3.40M | 3.48M | 3.50M | 3.62M | 3.51M | 3.38M | 3.12M | 3.02M | 2.98M | 3.08M | 2.91M | 2.83M | 2.83M | 2.62M |
|
Share-based Compensation (Quarter)
|
0.47M | 0.32M | 0.40M | 1.62M | 0.83M | 0.56M | 0.73M | 1.83M | 1.12M | 0.90M | 1.05M | 2.00M | 1.36M | 1.16M | 1.23M | 2.57M | 1.25M | 1.33M | 1.16M | 3.52M | 1.84M | 1.49M | 1.17M | 3.52M | 1.98M | 1.37M | 1.44M | 2.40M | 2.34M | 1.75M | 1.27M | 2.65M | 1.95M | 1.29M | 1.63M | 2.80M | 2.01M | 1.74M | 1.77M | 3.10M |
|
Gains from Investment Securities (Quarter)
|
0.13M | 0.16M | 0.78M | -1.08M | | 0.05M | 1.90M | -1.65M | 1.85M | 1.90M | | -1.32M | -0.01M | 1.80M | 1.80M | -11.87M | 1.80M | 0.84M | 0.57M | -4.28M | -0.03M | 0.18M | 0.00M | 1.71M | 2.45M | 0.00M | 5.61M | -5.90M | -0.18M | 0.04M | 2.10M | 5.46M | 2.10M | -0.01M | 2.10M | -0.64M | -0.23M | 0.03M | 2.30M | 5.20M |
|
Cash from Operations (Quarter)
|
12.88M | 24.29M | 20.64M | 30.08M | 23.12M | 16.89M | 26.66M | 20.02M | 22.05M | 38.20M | 36.72M | 35.02M | 24.66M | 21.54M | 27.77M | 37.66M | 8.76M | -54.33M | 98.01M | 59.21M | 45.87M | 34.31M | 32.45M | 44.71M | 28.31M | 28.15M | 33.15M | 47.03M | 24.42M | 33.27M | 39.70M | 53.76M | 35.01M | 50.86M | 43.76M | 49.23M | 37.86M | 49.67M | 52.57M | 58.22M |
|
Amortizatization of Intangibles (Quarter)
|
-0.02M | -0.02M | -0.07M | -0.14M | -0.26M | -0.34M | -0.42M | -0.46M | -0.41M | -0.25M | -0.28M | -0.33M | -0.35M | -0.42M | -0.33M | -0.35M | -0.39M | -0.37M | 1.82M | -2.43M | 0.35M | -1.15M | -0.65M | -0.73M | -0.88M | -0.83M | -0.89M | -1.07M | -0.82M | -0.91M | -1.43M | -0.64M | -0.41M | -0.37M | -0.42M | -0.40M | -0.34M | -0.18M | -0.17M | -0.19M |
|
Amortization of Deferred Charges (Quarter)
|
-1.67M | -1.83M | -1.94M | 10.72M | 1.39M | 1.44M | 1.53M | 1.41M | 1.51M | 1.55M | 1.58M | 1.53M | 1.58M | 1.68M | 1.81M | 1.75M | 1.87M | 4.29M | -18.34M | 33.79M | -6.33M | 20.01M | 6.93M | 4.58M | 3.77M | 3.36M | 2.74M | 2.22M | 2.17M | 2.23M | 2.22M | 2.14M | 2.03M | 2.31M | 2.33M | 2.23M | 2.29M | 2.55M | 2.44M | 2.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
2.05M | 2.13M | 2.10M | | 2.12M | 2.16M | 2.18M | | 2.13M | -2.13M | 0.01M | 2.14M | 0.03M | -0.90M | -1.18M | 2.44M | 0.77M | 0.69M | -3.46M | 2.93M | -0.66M | -0.33M | -0.39M | -0.14M | -0.09M | -0.15M | -0.16M | 0.07M | 0.12M | 0.14M | 0.19M | 0.21M | -0.03M | 0.05M | 2.98M | 3.08M | 2.91M | 2.83M | 2.83M | 2.62M |
|
Change in Accured Expenses (Quarter)
|
-0.01M | -2.54M | 7.99M | -3.44M | -0.06M | -4.33M | -0.11M | -7.28M | -2.81M | 4.54M | 2.81M | 0.59M | -3.15M | -0.90M | 5.17M | -4.91M | -5.59M | -2.04M | -0.82M | 2.15M | 10.17M | 0.08M | -9.26M | -8.93M | -9.74M | -4.06M | 4.84M | 4.15M | -13.99M | 1.73M | 0.16M | 5.12M | -9.54M | 11.52M | 1.41M | -2.33M | -10.75M | 0.41M | -5.00M | 6.71M |
|
Change in Net Loans (Quarter)
|
-10.48M | 66.15M | 53.44M | | 46.12M | 48.09M | 1.60M | 23.53M | -82.29M | 29.13M | 41.13M | 69.34M | 47.91M | 50.15M | -210.82M | 329.12M | -6.82M | -587.42M | 1,321.63M | -107.19M | 2.92M | -135.96M | -136.33M | -42.82M | -52.47M | 143.43M | 143.29M | 39.29M | -50.19M | 112.59M | 141.42M | 126.62M | 49.53M | 136.50M | 68.90M | 86.56M | 65.67M | 79.29M | 30.08M | 58.04M |
|
Capital Expenditures (Quarter)
|
1.58M | 2.35M | 1.59M | 1.95M | 1.38M | 1.09M | 2.52M | 2.02M | 2.47M | 1.48M | 3.19M | 4.39M | 2.90M | 5.76M | 2.98M | 3.24M | 6.34M | 7.79M | 6.69M | 7.81M | 4.11M | 3.70M | 2.86M | 3.42M | 2.13M | 1.61M | 2.84M | 1.36M | 2.67M | 1.37M | 1.81M | 1.73M | 3.14M | 1.86M | 2.09M | 2.09M | 1.08M | 1.31M | 1.50M | 2.48M |
|
Sales of Property, Plant and Equipment (Quarter)
|
1.39M | 1.71M | 3.86M | 1.75M | 0.67M | 1.01M | 0.68M | 0.56M | 9.82M | 1.65M | 0.46M | 1.18M | 0.18M | 0.72M | 0.20M | 0.37M | 0.38M | 3.18M | 2.03M | 0.06M | 0.63M | 3.06M | | -2.93M | 0.04M | 0.03M | 4.28M | | 0.01M | 0.04M | 0.91M | | 0.17M | 0.55M | 0.27M | 0.11M | 0.71M | 0.06M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | 0.14 | 4.83M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
4.98M | 565.26M | -550.94M | 734.02M | | 83.31M | 45.43M | -114.31M | 252.06M | -7.66M | 0.00M | -46.57M | 44.07M | -43.84M | 145.63M | -145.38M | 47.92M | 47.57M | 216.67M | -88.43M | 58.34M | -57.41M | | 231.26M | 54.26M | 48.40M | 45.53M | -148.19M | | | | 145.31M | 54.29M | 75.10M | -129.39M | 44.04M | | 147.38M | 143.99M | 63.53M |
|
Cash from Investing Activities (Quarter)
|
85.42M | -20.07M | 14.62M | -232.53M | -31.32M | -58.15M | 7.08M | 21.71M | 115.71M | -83.01M | 34.00M | -21.25M | -5.75M | 52.99M | 70.49M | -57.65M | 32.74M | -483.91M | -80.60M | 75.87M | -75.48M | -108.90M | -1.83M | -225.93M | -39.97M | -278.39M | -84.79M | -2.32M | 78.65M | -80.69M | -119.02M | 184.58M | 32.05M | -72.86M | -11.36M | 33.02M | 10.99M | -106.95M | 105.80M | 76.32M |
|
Other financing activities (Quarter)
|
259.15M | 17.09M | -104.22M | 2.30M | 398.60M | 41.02M | 12.75M | -157.00M | 266.97M | -68.45M | -20.89M | -18.04M | 64.39M | 74.44M | 136.38M | -115.51M | | 1,109.44M | 87.24M | 33.39M | 762.90M | -18.55M | 155.96M | -295.14M | 257.93M | -38.06M | -31.33M | -645.47M | 28.39M | -99.30M | -114.25M | -201.74M | 264.56M | 4.19M | -97.83M | 44.04M | 193.83M | 40.31M | -12.11M | -131.77M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | 50.00M | 100.00M | | | 25.00M | | | 25.00M | 25.00M | 50.00M | -25.00M | -50.00M | | | 172.62M | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | 55.55M | | | | 350.00M | 100.00M | 25.00M | | 25.20M | 50.00M | 25.00M | 77.50M | 105.61M | 52.50M | 2.50M | 2.50M | 113.03M | 2.50M | 2.50M | 27.50M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
-174.60M | -8.91M | 7.48M | 176.58M | -174.93M | -36.08M | 9.11M | 198.39M | -207.20M | 32.05M | -36.32M | 42.15M | -9.40M | -60.75M | 5.26M | 44.82M | -37.28M | 98.54M | 28.52M | 21.80M | -36.84M | -19.52M | -49.88M | 2.81M | -32.86M | -34.13M | 17.69M | 37.85M | -55.28M | -28.14M | 208.87M | -24.60M | -222.32M | -11.38M | 22.96M | -27.01M | -9.46M | 14.69M | -17.54M | 3.58M |
|
Shares Repurchased (Quarter)
|
| | | | 5.42M | | 1.95M | | | 5.78M | | | 8.50M | 24.45M | 7.58M | | 7.51M | | | | | | 16.05M | | | | | | 15.31M | 2.55M | 5.16M | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
14.41M | 14.41M | 14.41M | 14.42M | 14.37M | 14.38M | 14.37M | 14.37M | 14.45M | 18.43M | 15.06M | 15.07M | 19.30M | 16.74M | 16.60M | 16.48M | 20.02M | 17.01M | 16.68M | 16.64M | 20.24M | 17.28M | 16.83M | 19.95M | 17.11M | 17.42M | 17.02M | 25.05M | 17.41M | 17.70M | 16.92M | 16.92M | 17.41M | 17.70M | 17.18M | 25.21M | 17.57M | 17.85M | 17.20M | 37.30M |
|
Cash from Financing Activities (Quarter)
|
70.14M | -6.23M | -111.15M | 108.90M | 253.53M | 60.56M | 5.53M | -322.97M | -30.29M | -85.62M | -72.27M | 8.85M | 1.36M | -2.50M | 14.96M | -192.78M | 119.46M | 950.82M | -504.19M | -11.31M | 602.42M | -61.26M | 39.35M | -476.99M | 39.37M | 249.79M | 12.63M | -62.41M | -30.88M | 15.90M | 72.54M | -243.69M | 20.75M | -22.61M | -92.18M | -123.36M | 28.20M | 12.78M | -132.58M | -119.93M |
|
Change in Cash (Quarter)
|
168.44M | -2.01M | -75.89M | -93.55M | 245.33M | 19.31M | 39.27M | -281.24M | 107.47M | -130.42M | -1.55M | 22.61M | 20.27M | 72.03M | 113.22M | -212.77M | 160.96M | 412.57M | -486.79M | 123.77M | 572.80M | -135.85M | 69.97M | -658.22M | 27.71M | -0.45M | -39.01M | -17.70M | 72.19M | -31.52M | -6.78M | -5.35M | 87.81M | -44.62M | -59.78M | -41.12M | 77.05M | -44.49M | 25.79M | 14.61M |
|
Free Cash Flow (Quarter)
|
11.30M | 21.94M | 19.05M | 28.13M | 21.74M | 15.79M | 24.14M | 18.00M | 19.58M | 36.73M | 33.52M | 30.63M | 21.75M | 15.78M | 24.80M | 34.41M | 2.42M | -62.12M | 91.32M | 51.40M | 41.75M | 30.61M | 29.59M | 41.29M | 26.18M | 26.54M | 30.32M | 45.67M | 21.74M | 31.89M | 37.88M | 52.03M | 31.86M | 49.00M | 41.67M | 47.13M | 36.78M | 48.36M | 51.07M | 55.73M |
|
Net Cash Flow (Quarter)
|
168.44M | -2.01M | -75.89M | -93.55M | 245.33M | 19.31M | 39.27M | -281.24M | 107.47M | -130.42M | -1.55M | 22.61M | 20.27M | 72.03M | 113.22M | -212.77M | 160.96M | 412.57M | -486.79M | 123.77M | 572.80M | -135.85M | 69.97M | -658.22M | 27.71M | -0.45M | -39.01M | -17.70M | 72.19M | -31.52M | -6.78M | -5.35M | 87.81M | -44.62M | -59.78M | -41.12M | 77.05M | -44.49M | 25.79M | 14.61M |