|
Net Income (Quarter)
|
16.09M | 17.06M | 20.58M | 17.66M | 18.19M | 22.77M | 22.72M | 9.29M | 26.16M | 21.44M | 30.88M | 26.85M | 22.93M | 26.10M | 26.94M | 22.27M | 13.23M | -33.07M | 16.70M | 24.18M | 31.90M | 28.37M | 27.60M | 22.48M | 29.14M | 28.86M | 37.25M | 40.27M | 39.80M | 34.47M | 33.47M | 37.05M | 31.24M | 34.37M | 32.59M | 33.06M | 33.40M | 31.90M | 34.96M | 33.97M |
|
Depreciation and Depletion (Quarter)
|
1.20M | 1.24M | 1.28M | 1.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.73M | 0.55M | 0.58M | 0.68M | 1.00M | 0.84M | 0.51M | 0.66M | 0.51M | 0.27M | 0.45M | 0.66M | 0.60M | 0.38M | 0.84M | 0.62M | 0.44M | 0.03M | 0.37M | -0.12M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
1.79M | 11.68M | 4.50M | 8.77M | 0.17M | 13.23M | 7.70M | -21.22M | 0.11M | 10.99M | 4.62M | -15.73M | 1.43M | 3.12M | 6.62M | 38.31M | 0.21M | | 6.00M | -6.32M | 0.20M | 11.90M | 7.09M | -19.21M | | 12.22M | 7.50M | -19.73M | -0.01M | 23.63M | 4.10M | -25.72M | 0.14M | -0.14M | | 0.60M | 0.09M | 11.02M | -8.71M | |
|
Change in Interest Receivables (Quarter)
|
2.77M | 0.72M | 0.53M | -1.61M | 0.06M | 0.60M | 3.22M | -1.17M | -0.34M | 0.86M | 0.99M | 0.13M | 1.96M | -0.73M | -0.52M | 3.06M | -0.03M | 3.23M | 2.23M | -2.87M | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
19.01M | 27.54M | 30.45M | 31.20M | 16.57M | 21.47M | 28.56M | 27.39M | 18.33M | 24.67M | 27.37M | 23.42M | 14.46M | 19.18M | 33.72M | 41.73M | 35.36M | 126.86M | 110.52M | 84.88M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
25.67M | 18.33M | 28.40M | 24.41M | 30.31M | 21.81M | 31.31M | 30.80M | 37.79M | 26.70M | 20.69M | 42.83M | 30.46M | 28.44M | 33.90M | 45.63M | -59.96M | 28.39M | 28.57M | 54.55M | 90.00M | 38.04M | 43.70M | 43.11M | 86.60M | 66.70M | 51.94M | 35.29M | 44.26M | 38.79M | 57.83M | 30.88M | 46.38M | 44.74M | 27.64M | 54.61M | 28.69M | 28.28M | 40.49M | 36.15M |
|
Amortizatization of Intangibles (Quarter)
|
-0.92M | -0.95M | -0.95M | -1.01M | -1.03M | -1.00M | -1.03M | -0.94M | -0.80M | -0.78M | -0.81M | -0.79M | -0.78M | -0.79M | -0.91M | -0.77M | -1.15M | -1.03M | -1.01M | -1.01M | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.91M | 0.97M | 0.98M | 0.77M | 0.37M | 0.48M | 0.75M | 0.90M | 1.02M | 1.16M | 1.14M | 3.99M | 1.42M | 1.45M | 1.54M | 7.31M | 1.17M | 0.70M | 1.60M | 8.60M | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
0.88M | 3.25M | -3.01M | -5.73M | 1.77M | -3.54M | 2.22M | 4.59M | 3.84M | -3.14M | 0.10M | 1.55M | 5.60M | 10.38M | 18.76M | -36.96M | -0.24M | 61.28M | -3.04M | -7.60M | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
151.84M | 217.25M | 37.28M | 192.97M | 151.44M | 25.33M | 91.36M | -56.37M | 27.72M | 10.24M | 26.43M | 142.85M | 4.76M | | | 35.57M | 122.51M | 368.95M | -140.57M | -156.12M | -33.94M | -167.61M | -19.31M | 47.45M | -38.45M | 83.89M | 56.48M | 90.48M | 63.65M | 85.46M | 199.74M | 143.95M | 18.00M | 57.01M | -22.47M | 53.70M | 93.31M | 98.98M | 49.16M | 119.02M |
|
Capital Expenditures (Quarter)
|
0.47M | 0.89M | 1.38M | 0.82M | 0.74M | 2.27M | 0.63M | 1.05M | 0.31M | 0.49M | 1.78M | 1.58M | 1.76M | 0.80M | 1.50M | 1.10M | 1.43M | 1.43M | 1.49M | 1.06M | 0.81M | 1.11M | 0.18M | 1.50M | 0.66M | 0.90M | 1.32M | 0.99M | 1.44M | 1.25M | 2.23M | 0.59M | 0.53M | 0.85M | 0.70M | 0.86M | 1.73M | 1.19M | 0.60M | 1.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.00M | | 0.02M | 0.04M | 0.02M | 0.26M | 0.10M | 0.05M | 0.11M | 0.00M | 0.03M | | | 0.01M | 0.04M | 0.03M | | | 0.01M | -0.01M | 0.07M | | 0.28M | 0.91M | 6.29M | -6.15M | -0.13M | 0.21M | 0.06M | 0.65M | -0.01M | 1.00M | 0.58M | 0.20M | | 0.22M | 0.22M | | 1.16M | 0.36M |
|
Divestments (Quarter)
|
| | | | | | | | 4.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
17.03M | 121.12M | -38.54M | -99.61M | 100.80M | -8.37M | -33.83M | -31.47M | -55.56M | -25.70M | 152.69M | -57.04M | 20.19M | -83.93M | 132.64M | -8.97M | 33.87M | -104.88M | -77.57M | 149.92M | -67.00M | 139.95M | 36.55M | -408.79M | 44.02M | -150.94M | 224.29M | -270.78M | | 61.53M | 491.80M | -553.33M | 162.83M | -116.10M | 141.96M | 96.63M | 29.66M | -11.86M | 77.49M | -13.47M |
|
Cash from Investing Activities (Quarter)
|
-135.73M | -222.70M | -23.74M | -234.48M | -166.51M | -1.42M | -101.94M | 57.45M | 28.16M | -73.85M | -18.45M | -137.81M | 23.70M | -83.71M | -170.83M | 20.28M | -125.64M | -358.64M | 223.36M | 101.72M | -19.51M | 146.84M | -17.20M | -96.89M | -122.94M | -150.24M | -33.43M | -92.07M | -55.74M | -70.42M | -211.46M | -106.59M | -8.34M | -62.31M | 17.36M | -65.00M | -103.41M | -105.30M | -20.19M | -85.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | 25.00M | 25.00M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | 0.62M | 0.62M | 0.63M | 0.12M | | 0.52M | 0.63M | 34.78M | 0.69M | 2.18M | -1.07M | 25.39M | 0.40M | 0.31M | 0.28M | 10.01M | 0.26M | 0.18M | 7.13M | 0.11M | 0.11M | 0.12M | 5.12M | 0.12M | 0.12M | 0.12M | 0.02M | 38.12M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Short-Term Debt issuances (Quarter)
|
-2.06M | -11.55M | -7.53M | 325.14M | -3.85M | -0.50M | 29.34M | -25.67M | -5.54M | 65.54M | -65.00M | -26.78M | 5.04M | -9.27M | -0.23M | 5.96M | 49.76M | -246.53M | -1.54M | 243.59M | -75.00M | | 82.42M | -63.09M | -14.38M | -30.85M | -4.26M | 335.00M | 125.00M | 35.00M | 100.00M | -215.00M | -130.00M | -10.00M | -50.00M | -75.00M | -55.00M | 55.00M | -15.00M | 30.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | 15.00M | | | | 235.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| 0.12M | -0.00M | -0.23M | 0.19M | 0.49M | -0.00M | -0.69M | 0.66M | -0.66M | | 12.26M | 12.29M | 2.83M | 3.10M | | 12.56M | | | | | | | | | | 3.48M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
6.60M | 6.61M | 6.61M | 6.96M | 6.96M | 6.97M | 6.97M | 7.67M | 7.67M | 8.72M | 8.72M | 9.42M | 9.32M | 9.24M | 9.24M | 9.56M | 11.05M | 10.96M | 10.96M | 10.98M | 10.97M | 10.99M | 10.99M | 11.37M | 11.37M | 11.77M | 11.72M | 12.08M | 12.38M | 12.40M | 12.31M | 12.61M | 12.62M | 12.71M | 12.64M | 13.01M | 13.02M | 13.18M | 13.06M | 13.63M |
|
Cash from Financing Activities (Quarter)
|
132.34M | 177.69M | 25.52M | 224.39M | 101.42M | 0.76M | 59.20M | -85.54M | -70.25M | 72.23M | -7.52M | 117.82M | -92.83M | 61.33M | 187.66M | -41.70M | 175.46M | 493.93M | -294.80M | -235.10M | 371.27M | 128.96M | -77.39M | 41.62M | -62.11M | -395.53M | -228.30M | 131.89M | 45.63M | 15.35M | 164.22M | 70.87M | -64.19M | 56.42M | -63.22M | 27.12M | 41.74M | 68.30M | -27.18M | 16.95M |
|
Change in Cash (Quarter)
|
22.27M | -26.68M | 30.17M | 14.32M | -34.78M | 21.16M | -11.42M | 2.71M | -4.30M | 25.08M | -5.28M | 22.84M | -38.67M | 6.06M | 50.73M | 24.21M | -10.14M | 163.68M | -42.88M | -78.82M | 441.76M | 313.85M | -50.90M | -12.16M | -98.46M | -479.06M | -209.79M | 75.11M | 34.14M | -16.29M | 10.59M | -4.84M | -26.15M | 38.85M | -18.22M | 16.73M | -32.98M | -8.72M | -6.89M | -32.79M |
|
Free Cash Flow (Quarter)
|
25.20M | 17.44M | 27.01M | 23.60M | 29.56M | 19.54M | 30.68M | 29.76M | 37.48M | 26.21M | 18.91M | 41.25M | 28.70M | 27.64M | 32.40M | 44.53M | -61.39M | 26.96M | 27.07M | 53.49M | 89.19M | 36.93M | 43.51M | 41.61M | 85.94M | 65.81M | 50.61M | 34.30M | 42.82M | 37.55M | 55.59M | 30.29M | 45.84M | 43.90M | 26.94M | 53.75M | 26.97M | 27.09M | 39.88M | 34.90M |
|
Net Cash Flow (Quarter)
|
22.27M | -26.68M | 30.17M | 14.32M | -34.78M | 21.16M | -11.42M | 2.71M | -4.30M | 25.08M | -5.28M | 22.84M | -38.67M | 6.06M | 50.73M | 24.21M | -10.14M | 163.68M | -42.88M | -78.82M | 441.76M | 313.85M | -50.90M | -12.16M | -98.46M | -479.06M | -209.79M | 75.11M | 34.14M | -16.29M | 10.59M | -4.84M | -26.15M | 38.85M | -18.22M | 16.73M | -32.98M | -8.72M | -6.89M | -32.79M |