|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.41M | 22.94M | 36.33M | 20.59M | 32.76M | 29.24M | 23.93M | 11.83M | 31.25M | 31.41M | 29.54M | 26.01M | 30.24M | 30.65M | 34.09M | 31.46M | 42.69M | 36.47M | 34.26M | 31.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.35M | 1.34M | 1.42M | 1.41M | 1.44M | 1.85M | 2.07M | 2.00M | 2.02M | 2.15M | 2.11M | 2.15M | 2.12M | 2.23M | 2.21M | 2.22M | 2.29M | 3.02M | 2.89M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 3.23M | 1.19M | 1.42M | 2.70M | 2.50M | 4.54M | 2.64M | 4.45M | 3.19M | 3.15M | 2.22M | 3.89M | 4.13M | 3.51M | 3.04M | 3.96M | 4.45M | 4.30M | 4.48M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51M | -1.51M | 0.51M | 0.87M | 3.16M | -2.72M | -11.71M | -17.95M | 8.51M | 6.09M | 12.79M | 4.30M | 2.63M | 0.39M | 2.23M | 0.86M | 2.34M | 3.98M | 4.87M | 4.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 28.27M | -28.56M | | | | 1.75M | 0.01M | 6.07M | -14.00M | 7.47M | 0.03M | 5.86M | -6.02M | | -0.13M | 5.51M | -5.27M | 0.09M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.62M | 23.05M | 49.81M | 54.53M | 43.81M | 49.02M | 48.50M | 13.04M | 45.03M | 62.66M | 29.88M | 24.67M | 56.86M | 53.37M | 44.99M | 31.01M | 72.33M | 30.21M | 54.51M | 71.78M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | -7.48M | -0.87M | -0.36M | 3.32M | -3.59M | 0.05M | 1.86M | -1.44M | 5.57M | -5.04M | 2.04M | -0.59M | 0.92M | 0.59M | 2.23M | 2.25M | -0.63M | 3.71M | 2.59M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.14M | 1.31M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 1.35M | 1.34M | 1.42M | 1.41M | 1.44M | 1.85M | 2.07M | 2.00M | 2.02M | 2.15M | 2.11M | 2.15M | 2.12M | 2.23M | 2.21M | 2.22M | 2.29M | 3.02M | 2.89M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.38M | -3.82M | 43.43M | -3.00M | -1.32M | 15.16M | 11.20M | -36.30M | 12.29M | 25.69M | -10.44M | -11.13M | 4.15M | 11.58M | -2.80M | -12.02M | 12.82M | 0.13M | -43.88M | -12.31M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 1.00M | 2.63M | 0.82M | 1.72M | 9.25M | 0.85M | 5.81M | 3.02M | 0.84M | 0.63M | 0.76M | 2.18M | 0.94M | 0.15M | 3.21M | 1.42M | 2.51M | 2.02M | 2.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61M | | 0.64M | 3.74M | 10.47M | | 1.74M | | 0.29M | 0.28M | | 1.24M | 1.41M | 0.19M | | 0.10M | 2.61M | 0.25M | 1.57M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.93M | | | 72.81M | 141.67M | | | | | | | | | | | -16.44M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.20M | 1.00M | -332.22M | 26.01M | | 43.65M | 445.52M | | 41.99M | -11.51M | 189.62M | 86.83M | 58.05M | -40.45M | 278.26M | | | 265.52M | -265.52M | 277.15M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.36M | -194.81M | -283.29M | -178.52M | -288.13M | -282.02M | 383.79M | 192.72M | 135.86M | 159.38M | 39.49M | -25.71M | -78.26M | -292.23M | -210.68M | -513.32M | -381.00M | 46.45M | 141.11M | 67.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.69M | 2.81M | -266.58M | 613.90M | -54.81M | -423.54M | -519.95M | 208.76M | -26.43M | -175.43M | -330.90M | 238.91M | 100.28M | 127.47M | -1.16M | 332.37M | -77.20M | -112.47M | -284.85M | 381.61M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 90.00M | -260.00M | -50.00M | -60.00M | 110.00M | 180.00M | 65.00M | | | 400.00M | -300.00M | 610.00M | -90.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | | 50.00M | 110.00M | | | | 30.00M | 75.00M | 130.00M | 130.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | -14.43M | 16.02M | -0.64M | -10.34M | -16.39M | 77.84M | 95.58M | 22.55M | -13.71M | 98.12M | -47.84M | -64.63M | -51.93M | 21.89M | -30.94M | -15.04M | 50.16M | 47.69M | -11.54M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 2.92M | 1.74M | 3.51M | -1.15M | 0.67M | 0.38M | 3.62M | 0.11M | 0.58M | 0.78M | 0.81M | -1.11M | 1.27M | -0.03M | 0.29M | -1.71M | 0.14M | -0.06M | 0.84M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.82M | | | | | | | | | 10.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | 7.70M | 7.65M | 7.99M | 10.52M | 10.50M | 12.23M | 14.42M | 15.43M | 15.38M | 15.36M | 15.29M | 15.46M | 15.42M | 15.48M | 15.44M | 15.52M | 15.92M | 20.85M | 20.84M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454.27M | -49.39M | -256.48M | 608.77M | -76.82M | -449.76M | -448.96M | 383.54M | -244.25M | -253.94M | -318.17M | 236.58M | 88.20M | 126.39M | 5.23M | 506.27M | 140.53M | -103.10M | -113.07M | 280.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.52M | -221.15M | -489.97M | 484.79M | -321.15M | -682.75M | -16.68M | 589.30M | -63.36M | -31.90M | -248.80M | 235.54M | 66.80M | -112.47M | -160.45M | 23.96M | -168.14M | -26.43M | 82.55M | 419.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.26M | 22.05M | 47.18M | 53.71M | 42.09M | 39.77M | 47.65M | 7.23M | 42.02M | 61.82M | 29.25M | 23.91M | 54.69M | 52.43M | 44.84M | 27.79M | 70.90M | 27.70M | 52.49M | 69.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.52M | -221.15M | -489.97M | 484.79M | -321.15M | -682.75M | -16.68M | 589.30M | -63.36M | -31.90M | -248.80M | 235.54M | 66.80M | -112.47M | -160.45M | 23.96M | -168.14M | -26.43M | 82.55M | 419.83M |