|
Net Income (Quarter)
|
| | | | | | | | 32.60M | 33.54M | 34.56M | 36.24M | 35.01M | 35.63M | 37.56M | 41.04M | 34.78M | 40.45M | 43.36M | 41.25M | 51.45M | 50.03M | 52.50M | 53.75M | 57.61M | 62.14M | 64.03M | 67.72M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.83M | 0.85M | 0.87M | 0.83M | 0.92M | 0.93M | 0.93M | 0.91M | 0.92M | 0.92M | 0.95M | 1.04M | 1.01M | 1.01M | 1.04M | 1.04M | 1.06M | 1.04M | 1.06M | 0.94M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 0.24M | 0.24M | 0.20M | 0.17M | 0.28M | 0.21M | 0.29M | 0.32M | 0.28M | 0.35M | 0.34M | 0.33M | 0.29M | 0.56M | 0.46M | 0.56M | 0.79M | 0.80M | 0.80M | 0.81M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | 1.55M | -0.19M | -0.61M | -13.39M | 1.07M | 1.36M | 0.42M | -3.02M | -1.27M | 0.11M | -3.52M | -5.05M | -0.14M | 0.15M | | -5.61M | -5.26M | 5.68M | 0.05M | -4.59M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | 0.06M | 0.07M | 0.09M | 0.01M | 0.01M | 0.01M | | | | | 0.02M | | 0.01M | | | | 0.02M | 0.03M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 1.25M | 0.01M | 39.97M | -3.26M | 0.05M | 0.05M | 0.01M | -2.65M | | | | 0.10M | 0.01M | 0.05M | 0.05M | -2.20M | 0.61M | | 0.00M | 0.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 0.25M | -0.00M | 0.23M | 0.18M | 0.02M | 0.20M | 0.07M | -0.00M | 0.59M | 1.25M | | 0.03M | 0.15M | 0.61M | 0.12M | -0.03M | 0.01M | | 0.00M | 0.22M |
|
Non-cash Items (Quarter)
|
| | | | | | | | 0.67M | 43.79M | 39.00M | 23.36M | 21.32M | 21.23M | 18.60M | 21.91M | 12.97M | 0.24M | 16.98M | 16.98M | 14.86M | 22.12M | 0.28M | 23.52M | 24.45M | 18.43M | 0.23M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | -0.40M | 1.11M | 3.38M | -0.69M | 2.93M | -0.36M | -1.21M | 0.84M | -0.95M | 5.61M | 5.68M | 0.23M | -0.49M | -3.22M | 0.69M | 1.02M | -0.44M | 2.17M | 3.39M | 8.48M |
|
Change in Loans (Quarter)
|
| | | | | | | | 24.72M | 30.62M | 25.98M | 25.49M | 15.58M | 29.96M | 44.65M | 45.17M | 36.31M | 68.87M | 89.38M | 90.32M | 90.23M | 81.36M | 49.96M | 12.54M | 8.96M | 8.88M | 20.73M | 12.36M |
|
Cash from Operations (Quarter)
|
| | | | | | | | 38.88M | 38.19M | 38.97M | 52.26M | 41.67M | 19.66M | 41.50M | 61.44M | 52.23M | 52.40M | 12.87M | 73.79M | 66.76M | 62.69M | 66.08M | 70.80M | 69.27M | 56.73M | 70.69M | 75.94M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | -0.62M | -0.60M | 1.42M | 0.07M | -0.63M | -0.68M | -0.74M | 2.31M | -0.97M | -1.32M | -1.55M | -1.77M | 0.07M | 0.07M | -3.82M | 3.96M | -1.38M | -0.69M | 2.08M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 0.83M | 0.85M | 0.87M | 0.83M | 0.92M | 0.93M | 0.93M | 0.91M | 0.92M | 0.92M | 0.95M | 1.04M | 1.01M | 1.01M | 1.04M | 1.04M | 1.06M | 1.04M | 1.06M | 0.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | 2.85M | -0.60M | 1.34M | 1.82M | 1.09M | -0.55M | 0.55M | 0.46M | 0.47M | -0.69M | 0.20M | 0.41M | 0.54M | -0.78M | 0.61M | 0.92M | 0.57M | -0.67M | 1.37M | 3.73M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | 0.00M | -0.00M | 0.09M | | | 0.05M | | | | | | | 0.14M | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | 78.66M | 203.78M | 238.17M | 176.09M | 129.98M | 312.05M | 63.19M | 249.31M | 312.43M | 751.47M | 205.81M | -33.01M | 40.19M | 145.31M | 165.14M | 721.72M | 369.41M | 719.04M | 664.45M | 411.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | 0.56M | 0.52M | 0.45M | 0.77M | 0.76M | 0.46M | 0.30M | 0.83M | 0.42M | 0.52M | 0.63M | 0.74M | 2.52M | 12.28M | -5.74M | 0.39M | 0.67M | 0.61M | 0.66M | 1.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 0.87M | 0.38M | 0.32M | 2.25M | 0.05M | | 0.68M | 0.71M | 0.45M | 0.40M | 0.93M | 1.07M | 0.58M | 0.18M | 0.15M | 1.78M | 0.04M | 1.05M | 0.15M | 1.04M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | 0.18M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 20.38M | -15.28M | -4.79M | 91.48M | 28.47M | 36.14M | 36.08M | -100.69M | 26.78M | 56.50M | 64.93M | 72.79M | 72.19M | -72.19M | 188.56M | -183.56M | 21.55M | -21.55M | 75.04M | 40.71M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | -107.54M | -229.84M | -236.17M | -180.93M | -167.98M | -332.45M | -111.39M | -376.53M | -365.87M | -781.00M | -303.51M | 39.30M | -119.71M | -209.59M | -150.17M | -1081.63M | -718.82M | -912.50M | -627.80M | -383.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | 1.25M | 0.02M | 0.37M | 0.72M | 1.45M | | 0.29M | 0.23M | 0.40M | | 0.23M | 0.10M | 1.71M | 0.93M | 0.10M | 0.11M | 0.61M | 0.33M | 0.19M | 0.01M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | 0.85M | 0.01M | 0.47M | 1.01M | 0.80M | 0.31M | 0.57M | 0.45M | 2.26M | 0.18M | 0.73M | 0.32M | 1.86M | 1.20M | 0.16M | 0.32M | 0.55M | 0.31M | 0.22M | 0.15M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | 2.65M | 3.20M | -5.82M | 0.03M | 8.02M | -7.99M | 16.01M | -15.97M | 9.38M | 9.41M | -18.76M | 0.03M | 10.79M | 10.84M | -0.03M | -21.54M | 12.47M | -12.44M | 24.84M | -24.81M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | -92.83M | 41.21M | 397.35M | 444.75M | 243.94M | 399.45M | 230.44M | -101.04M | 367.57M | 1,592.99M | 365.08M | 474.95M | 651.27M | 517.94M | 1,347.80M | 788.44M | -129.15M | -899.02M | -643.16M | 634.88M |
|
Change in Cash (Quarter)
|
| | | | | | | | -161.48M | -150.43M | 200.15M | 316.07M | 117.63M | 86.65M | 160.54M | -416.13M | 53.93M | 864.40M | 74.44M | 588.04M | 598.32M | 371.05M | 1,263.71M | -222.39M | -778.71M | -1754.79M | -1200.27M | 327.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | 38.33M | 37.67M | 38.52M | 51.48M | 40.91M | 19.20M | 41.20M | 60.61M | 51.81M | 51.88M | 12.23M | 73.05M | 64.24M | 50.41M | 71.82M | 70.41M | 68.60M | 56.12M | 70.03M | 74.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | -161.48M | -150.43M | 200.15M | 316.07M | 117.63M | 86.65M | 160.54M | -416.13M | 53.93M | 864.40M | 74.44M | 588.04M | 598.32M | 371.05M | 1,263.71M | -222.39M | -778.71M | -1754.79M | -1200.27M | 327.73M |