|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 27.98M | 24.43M | 26.64M | 24.33M | 44.19M | 16.23M | 17.56M | 11.01M | 7.65M | 12.79M | 9.63M | 4.16M | 2.75M | 5.35M | 3.84M | 0.02M | 4.42M | 1.71M | 19.21M | 6.36M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.98M | 3.09M | 3.04M | 2.95M | 3.09M | 3.94M | 3.32M | 3.08M | 3.48M | 3.65M | 3.59M | 3.61M | 3.99M | 3.94M | 3.96M | 3.94M | 3.96M | 3.70M | 3.27M | 2.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.39M | 4.45M | 11.13M | 4.95M | 7.88M | 4.30M | 4.05M | 2.88M | 3.32M | 3.71M | 3.31M | 3.63M | 3.44M | 4.03M | 3.43M | 2.83M | 3.43M | 4.01M | 3.74M | 3.42M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.17M | 0.97M | -11.26M | -0.13M | 1.07M | -0.42M | -2.30M | 4.54M | 4.19M | -2.41M | 0.23M | 0.86M | 1.39M | -4.52M | -2.50M | 1.81M | 2.35M | 3.48M | -1.35M | 4.92M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.29M | -0.01M | 0.17M | -0.13M | 0.02M | -0.02M | | 0.46M | | | 3.51M | 1.18M | 1.20M | 0.10M | -2.48M | | 0.44M | -0.14M | 14.59M | 0.14M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 19.89M | 5.79M | 9.11M | 3.87M | 10.27M | 3.53M | 8.87M | 1.11M | 0.21M | 2.12M | 0.70M | 0.12M | 1.25M | 3.88M | 2.38M | 5.72M | 2.38M | -1.15M | 10.41M | 3.27M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 35.85M | 31.77M | 47.69M | 51.12M | -37.00M | 49.35M | 17.27M | 1.03M | 7.93M | 8.99M | 42.06M | -10.73M | 21.85M | 26.60M | 20.82M | -3.62M | 9.80M | 24.40M | 36.48M | 5.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.43M | 3.27M | 3.20M | 3.11M | 3.06M | 2.91M | 0.27M | 0.14M | 3.00M | 2.85M | 0.18M | 2.72M | 2.87M | 3.60M | -8.43M | 2.40M | 3.40M | 2.96M | 2.83M | 0.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 0.91M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.13M | 0.13M | 0.13M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.98M | 3.09M | 3.04M | 2.95M | 3.09M | 3.94M | 3.32M | 3.08M | 3.48M | 3.65M | 3.59M | 3.61M | 3.99M | 3.94M | 3.96M | 3.94M | 3.96M | 3.70M | 3.27M | 2.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.09M | 7.76M | 1.01M | 7.55M | -19.67M | 21.23M | -15.36M | -14.89M | 16.36M | -12.14M | 7.03M | -28.87M | 13.86M | 3.73M | 9.47M | -12.77M | 22.92M | -12.42M | 6.28M | -10.73M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -240.73M | -63.03M | 73.70M | 58.73M | -274.41M | -70.18M | -295.75M | 214.00M | 20.15M | 54.60M | -196.65M | 38.97M | 102.67M | 49.24M | 189.34M | 126.12M | 280.22M | 42.90M | 1.35M | 195.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 4.31M | 0.68M | 4.46M | 2.58M | 3.03M | 2.91M | -2.25M | 15.38M | 2.52M | 2.03M | -3.07M | 52.70M | 1.04M | -37.60M | 5.32M | 4.25M | 3.05M | 7.39M | 1.76M | 5.25M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.21M | 0.81M | 0.45M | 0.01M | 0.28M | 0.15M | 85.48M | | | | | | | | 0.04M | | 11.46M | -9.16M | 84.46M | 1.05M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | | | | 2.92M | | | | 0.12M | 0.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | 138.97M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -20.94M | 0.21M | 40.16M | | -13.82M | 0.11M | 4.00M | 10.01M | 14.78M | 0.07M | | | -68.96M | 54.32M | -54.18M | 110.12M | -110.25M | 23.61M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 156.63M | 80.88M | -90.66M | -105.52M | 507.54M | -13.79M | 277.89M | -285.00M | -4.28M | -32.40M | 192.17M | -107.72M | -125.26M | -103.22M | -253.80M | -154.95M | -411.84M | -29.18M | 70.50M | -171.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -175.90M | 62.80M | | | -270.02M | -132.34M | 254.47M | 193.59M | -509.57M | 473.49M | -58.95M | 314.68M | 114.13M | 155.93M | 209.35M | -230.85M | -5.03M | 749.72M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 80.30M | 68.22M | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 99.42M | 92.12M | 70.41M | 27.14M | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -68.86M | -81.14M | 74.00M | 50.00M | -40.36M | 1.72M | -161.36M | 2.87M | 247.13M | -250.00M | -0.34M | -225.00M | 250.00M | -250.00M | | 175.00M | -25.00M | 100.00M | | -250.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.04M | 0.30M | 0.13M | 0.69M | | 0.86M | | -0.03M | 1.03M | 0.83M | | 1.10M | -0.95M | 2.04M | | 0.03M | | 0.19M | 2.27M | 1.16M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 48.68M | | 24.77M | 77.19M | 4.44M | | | 0.08M | 3.21M | | -0.00M | 0.13M | 2.10M | | | 0.09M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -128.85M | -24.33M | -106.61M | 84.92M | -160.01M | -338.07M | -308.71M | 293.50M | -4.00M | -56.38M | -285.18M | 248.85M | 187.04M | 65.24M | 73.81M | 331.39M | 181.45M | -130.34M | -5.73M | 499.78M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 63.63M | 88.33M | -149.59M | 30.53M | 310.53M | -302.51M | -13.55M | 9.53M | -0.34M | -79.79M | -50.95M | 130.40M | 83.63M | -11.38M | -159.16M | 172.83M | -220.60M | -135.12M | 101.25M | 333.47M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 31.54M | 31.09M | 43.22M | 48.55M | -40.03M | 46.44M | 19.53M | -14.36M | 5.42M | 6.96M | 45.13M | -63.42M | 20.82M | 64.20M | 15.50M | -7.87M | 6.75M | 17.01M | 34.72M | -0.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 63.63M | 88.33M | -149.59M | 30.53M | 310.53M | -302.51M | -13.55M | 9.53M | -0.34M | -79.79M | -50.95M | 130.40M | 83.63M | -11.38M | -159.16M | 172.83M | -220.60M | -135.12M | 101.25M | 333.47M |