|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.89M | 19.00M | 12.55M | 5.29M | 7.99M | 5.27M | 0.94M | 2.15M | 4.01M | 3.25M | -0.04M | 3.04M | 5.71M | 4.73M | 5.48M | 3.04M | 7.73M | 7.93M | 8.43M | 6.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.05M | 0.18M | 0.17M | 0.06M | 0.13M | 0.12M | 0.11M | 0.32M | | 0.06M | 0.01M | 0.00M | 0.63M | 1.45M | 0.08M | 0.03M | 0.00M | -1.97M | 0.15M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -2.12M | 1.03M | -0.31M | 0.06M | -0.11M | -0.12M | 0.06M | -0.96M | 0.32M | -0.49M | 0.66M | -0.50M | 0.17M | 0.66M | 0.10M | 0.38M | 0.02M | 0.24M | -0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,093.87M | 1,125.27M | 1,038.18M | 878.55M | 714.28M | 716.53M | -2309.37M | 400.52M | 540.99M | 663.45M | -1604.63M | 486.96M | 606.26M | 645.18M | 504.85M | 422.94M | 565.76M | 584.11M | -1572.80M | 524.85M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.27M | -0.23M | 0.16M | 0.20M | 0.55M | 0.81M | 0.57M | 0.35M | 0.38M | 0.40M | -0.15M | 0.33M | 0.17M | 0.09M | 0.08M | -0.32M | 0.50M | 0.23M | -0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.52M | 46.76M | 18.33M | 142.60M | -24.44M | 17.03M | 71.47M | -34.91M | -40.08M | 48.41M | -1.00M | -9.94M | -39.52M | 74.09M | 23.43M | 26.74M | -38.45M | 32.72M | 3.17M | -0.65M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.01M | 0.02M | | | | | | | 0.19M | 2.93M | -2.58M | -0.92M | 3.68M | -3.75M | 1.27M | -0.24M | -1.10M | 4.63M | -5.07M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.38M | 1.60M | 0.73M | -1.34M | -0.48M | 0.02M | 0.19M | -0.93M | -0.16M | -0.67M | -0.60M | -1.64M | 1.94M | -1.12M | -0.75M | -0.49M | -0.13M | 0.05M | -1.92M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.85M | 5.72M | -3.85M | 18.00M | -13.22M | 6.53M | -11.39M | 6.19M | -0.64M | 1.19M | -6.68M | 3.81M | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.36M | -69.69M | -21.51M | 1.01M | 69.04M | 78.08M | 155.74M | 40.03M | 64.48M | 36.44M | 13.22M | 0.60M | 13.94M | 16.56M | -14.41M | -17.07M | 0.69M | 50.56M | -39.38M | 8.75M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.02M | 0.12M | 0.12M | 0.33M | 0.19M | 0.06M | 0.05M | 0.10M | 0.13M | 0.42M | 0.39M | 0.16M | 0.19M | 0.35M | 0.27M | 0.06M | 0.29M | 0.55M | 0.99M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | | | 0.03M | | 2.10M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 2.16M | -6.38M | 6.38M | -5.20M | 13.68M | -13.68M | 0.47M | | 3.14M | -3.14M | 0.29M | 3.93M | 1.50M | -5.07M | 2.58M | 3.02M | 3.40M | 2.47M | 0.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.70M | 68.19M | 27.77M | -33.67M | -67.08M | -75.02M | -159.97M | -43.01M | -66.21M | -35.57M | -14.44M | -0.15M | -14.08M | -17.04M | 7.30M | 16.86M | -6.42M | -56.04M | 36.86M | -15.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.54M | 7.64M | -7.58M | 0.19M | 3.52M | 7.38M | -45.47M | -3.77M | 7.15M | 7.79M | -9.89M | -4.70M | 7.08M | -1.75M | 168.64M | -7.03M | 9.29M | 7.06M | -11.96M | 0.55M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 150.00M | 115.00M | | 59.00M | 85.00M | 30.00M | 60.00M | 60.00M | 20.00M | 80.00M | 20.00M | 30.00M | | 82.97M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 40.00M | 75.00M | 200.00M | 25.00M | 95.00M | 95.00M | 89.00M | 50.00M | 95.00M | | 30.00M | 40.00M | | 30.00M | 20.00M | 30.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.51M | | 2.13M | 4.35M | -5.38M | 63.85M | 116.83M | 24.91M | 208.18M | 9.04M | 27.14M | 43.10M | 61.67M | -160.70M | -103.61M | -90.67M | 49.87M | 3.33M | -36.80M | -52.20M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | 0.41M | | | | 0.51M | | | | 0.42M | | | | 0.21M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.70M | 4.73M | 4.18M | 17.22M | 4.29M | 4.20M | -8.80M | 4.20M | 4.05M | 2.95M | 2.89M | 2.82M | 2.76M | 2.76M | 2.76M | 2.71M | 2.67M | 2.64M | 2.75M | 2.93M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.88M | 14.93M | -28.00M | -207.13M | -64.81M | 8.73M | 62.21M | 85.47M | 113.28M | -11.75M | -10.43M | 19.38M | 49.20M | -56.95M | -32.38M | -40.07M | 72.50M | 6.17M | -22.69M | -9.86M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.34M | 129.88M | 18.11M | -98.19M | -156.34M | -49.25M | -26.30M | 7.55M | 7.00M | 1.10M | -25.87M | 9.29M | -4.40M | 0.09M | -1.65M | 3.53M | 27.63M | -17.16M | 17.34M | -26.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.16M | 46.74M | 18.21M | 142.48M | -24.77M | 16.84M | 71.41M | -34.97M | -40.18M | 48.29M | -1.42M | -10.33M | -39.68M | 73.89M | 23.08M | 26.48M | -38.51M | 32.42M | 2.63M | -1.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.34M | 129.88M | 18.11M | -98.19M | -156.34M | -49.25M | -26.30M | 7.55M | 7.00M | 1.10M | -25.87M | 9.29M | -4.40M | 0.09M | -1.65M | 3.53M | 27.63M | -17.16M | 17.34M | -26.45M |