|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.17M | 22.22M | 20.78M | 26.78M | 11.98M | 10.07M | 7.16M | 8.69M | 6.02M | 8.82M | -7.57M | 15.21M | 8.45M | 7.66M | 9.91M | 7.01M | 10.14M | 14.36M | 12.91M | 11.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.80M | 2.13M | 2.11M | 2.70M | 3.30M | 2.63M | 2.10M | 2.30M | 3.40M | 3.96M | 1.83M | 3.27M | 3.72M | 2.35M | 3.50M | 2.80M | 2.76M | 2.81M | 1.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 1.57M | -5.88M | 0.33M | -1.71M | 3.08M | 3.06M | -0.94M | -0.59M | 1.15M | 0.49M | 0.11M | 1.07M | 0.56M | 2.51M | -0.07M | 1.01M | 7.78M | 3.93M | 0.55M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.22M | | | 0.02M | 0.02M | | 0.03M | | | | | 0.04M | 0.22M | | 0.04M | | 0.04M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 2.63M | -0.31M | 0.04M | 0.05M | 0.00M | -13.27M | 0.01M | 33.00 | 0.00M | -3.46M | -0.97M | | 0.05M | -9.67M | -0.08M | 0.10M | 0.35M | 0.40M | 0.63M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.55M | 26.10M | 31.01M | 30.86M | 45.40M | 48.07M | 60.79M | 47.67M | 52.55M | 50.93M | 68.89M | 46.42M | 53.80M | 54.35M | 57.63M | 57.99M | 60.59M | 60.47M | 66.38M | 64.87M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.34M | 22.62M | 0.44M | 13.45M | 7.54M | 2.98M | 0.47M | 2.40M | 0.46M | 2.66M | 1.95M | 1.74M | 0.51M | 0.45M | 0.44M | 2.64M | 2.38M | 0.40M | 0.38M | 2.81M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.93M | 47.38M | 56.69M | 45.79M | 63.64M | 54.84M | 60.07M | 52.65M | 62.08M | 67.55M | 66.89M | 58.47M | 71.50M | 75.12M | 63.84M | 63.66M | 78.66M | 86.68M | 80.06M | 81.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 3.90M | 3.96M | 3.90M | 3.98M | 4.12M | 3.84M | 3.78M | 3.47M | 3.75M | 3.65M | 3.87M | 3.70M | 3.93M | 4.10M | 4.04M | 4.08M | 3.99M | 3.60M | 3.23M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68M | 2.89M | 3.19M | 3.24M | 3.00M | 2.92M | 3.54M | 4.08M | 3.57M | 3.56M | 3.43M | 3.50M | 3.38M | 3.58M | 3.61M | 3.60M | 3.90M | 4.22M | 4.52M | 4.77M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 4.67M | 3.69M | -0.76M | 1.91M | 0.80M | 1.22M | -1.88M | -0.07M | -0.29M | -0.87M | -2.22M | 0.41M | 0.43M | 1.56M | -0.96M | 1.94M | 1.94M | 1.91M | -1.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.10M | -3.00M | 13.89M | -2.89M | -11.63M | -0.07M | -0.05M | -8.04M | 1.81M | 3.59M | 10.27M | -10.80M | 4.26M | 4.46M | 0.69M | -9.96M | 7.83M | 1.82M | -0.59M | -6.01M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.81M | 141.57M | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.91M | 1.63M | 1.13M | 0.88M | 0.64M | 3.23M | 1.65M | 1.15M | 0.83M | 1.06M | 1.03M | 1.21M | 1.30M | 1.52M | 1.27M | 1.02M | 1.01M | 1.46M | 1.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.74M | 1.03M | 0.64M | 1.53M | 1.72M | 1.64M | 1.73M | 1.90M | 1.99M | 1.75M | 2.60M | 3.02M | 4.08M | 2.64M | 3.20M | 3.09M | 3.04M | 2.98M | 3.15M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.49M | 280.05M | 302.82M | 278.74M | 318.94M | 308.26M | 322.55M | 296.56M | 331.51M | 322.69M | 329.37M | 309.02M | 347.42M | 334.23M | 364.60M | 338.36M | 392.92M | 382.77M | 402.23M | 359.57M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | | | | 1.94M | | 4.11M | 20.61M | | | | | | 20.32M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.59M | -140.25M | -128.07M | -49.35M | -112.56M | -133.78M | -151.60M | -20.20M | -64.57M | -109.33M | -84.61M | -20.33M | -64.23M | -111.84M | -118.97M | -60.27M | -105.11M | -162.64M | -143.17M | -34.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | 1.11M | 2.19M | 2.66M | 0.39M | 0.10M | 2.90M | 0.03M | 0.85M | 0.05M | 1.84M | 0.40M | 0.43M | 0.17M | 3.52M | 0.08M | 0.01M | 0.18M | 2.60M | 0.10M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 125.00M | 250.00M | | | 183.72M | | | | | | 187.00M | | 250.00M | 265.00M | | | 252.81M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.87M | -60.91M | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 523.45M | 508.42M | 498.39M | 437.81M | 456.77M | 469.86M | 467.97M | 408.68M | 412.98M | 421.81M | 401.88M | 359.52M | 406.60M | 433.10M | 565.76M | 415.02M | 419.29M | 522.48M | 435.66M | 258.51M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.71M | 582.68M | 473.57M | 552.12M | 396.81M | 423.74M | 538.05M | 434.22M | 398.04M | 394.17M | 340.31M | 351.42M | 492.57M | 350.93M | 499.70M | 589.53M | 312.40M | 388.53M | 547.25M | 262.70M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.19M | 21.98M | 11.43M | 9.03M | 11.58M | | | | | | | | | | | 6.47M | 5.00M | 5.00M | 7.51M | 7.51M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59M | 2.46M | 2.38M | 3.02M | 2.80M | 2.77M | 2.76M | 3.12M | 3.09M | 2.84M | 2.84M | 3.25M | 3.09M | 2.90M | 2.90M | 3.15M | 2.84M | 2.77M | 2.72M | 3.42M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.43M | 99.01M | 108.42M | 10.93M | 45.10M | 43.22M | 106.32M | -29.96M | 9.67M | 24.77M | 21.95M | -44.41M | 13.54M | 13.83M | 70.45M | -12.56M | 21.91M | 62.56M | 52.56M | -40.96M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.77M | 6.14M | 37.04M | 7.37M | -3.82M | -35.73M | 14.79M | 2.49M | 7.18M | -17.02M | 4.23M | -6.26M | 20.80M | -22.89M | 15.31M | -9.16M | -4.54M | -13.39M | -10.55M | 5.23M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.29M | 46.47M | 55.06M | 44.66M | 62.76M | 54.20M | 56.84M | 51.00M | 60.93M | 66.71M | 65.83M | 57.45M | 70.29M | 73.82M | 62.33M | 62.39M | 77.64M | 85.67M | 78.61M | 79.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.77M | 6.14M | 37.04M | 7.37M | -3.82M | -35.73M | 14.79M | 2.49M | 7.18M | -17.02M | 4.23M | -6.26M | 20.80M | -22.89M | 15.31M | -9.16M | -4.54M | -13.39M | -10.55M | 5.23M |