|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.24M | 12.71M | 11.91M | 13.18M | 12.67M | 11.60M | 8.95M | 7.84M | 5.86M | 5.91M | 4.53M | 5.81M | 5.19M | 5.95M | 7.10M | 7.84M | 7.98M | 9.31M | 7.42M | 10.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.38M | 0.36M | 0.31M | 0.37M | 0.41M | 0.41M | 0.40M | 0.40M | 0.38M | 0.67M | 0.53M | 0.99M | 1.05M | 1.16M | 1.10M | 1.13M | 1.14M | 1.14M | 1.15M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.65M | 0.65M | 0.76M | 0.86M | 0.87M | 0.87M | 0.71M | 0.84M | 0.84M | 0.71M | 0.57M | 0.64M | 0.64M | 0.66M | 0.58M | 0.70M | 0.70M | 0.76M | 0.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.37M | -0.30M | 0.82M | 1.06M | 0.04M | -0.34M | 0.64M | -0.17M | -0.26M | 0.24M | 0.53M | 1.55M | -0.18M | 1.08M | 1.09M | -0.10M | -0.12M | -0.52M | 0.28M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.01M | -0.00M | 1.52M | | | -1.52M | 0.94M | | | -0.94M | 1.09M | | | -1.09M | 1.13M | | | -1.13M | 1.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 0.36M | -2.88M | 1.19M | -0.72M | 1.42M | 1.20M | 0.30M | -0.50M | 1.81M | -0.02M | 1.69M | -1.13M | -0.30M | -1.02M | 0.32M | -0.51M | 0.74M | -1.38M | 0.63M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.46M | 13.93M | 15.44M | 15.52M | 18.13M | 15.28M | 10.52M | 2.49M | 7.77M | 7.78M | 7.21M | 6.12M | 10.00M | 12.93M | 10.75M | 9.75M | 13.53M | 11.41M | 11.79M | 12.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.53M | 0.65M | 0.67M | 0.74M | 0.84M | 0.72M | 0.83M | 0.81M | 0.86M | 0.79M | 0.80M | 0.81M | 0.82M | 0.78M | 0.77M | 0.77M | 0.77M | 0.76M | 0.74M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.38M | 0.36M | 0.31M | 0.37M | 0.41M | 0.41M | 0.40M | 0.40M | 0.38M | 0.67M | 0.53M | 0.99M | 1.05M | 1.16M | 1.10M | 1.13M | 1.14M | 1.14M | 1.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.73M | 1.49M | -0.30M | 1.70M | 2.49M | 3.70M | 1.30M | -6.05M | 0.09M | 2.91M | 0.45M | -0.42M | 1.03M | 3.52M | -1.14M | -2.24M | 1.59M | 2.03M | -2.84M | -0.43M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 49.98M | 96.36M | 29.16M | 88.20M | 41.03M | 128.64M | 13.34M | 50.89M | 42.69M | 77.86M | 52.57M | 18.59M | 22.45M | -16.37M | 11.52M | -50.13M | 42.55M | 4.28M | -10.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 3.26M | 2.33M | 6.95M | 1.60M | 3.51M | 9.26M | 7.16M | 7.84M | 9.70M | 11.69M | 10.33M | 7.26M | 5.97M | 2.57M | 1.49M | 0.76M | 0.65M | 0.42M | 0.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M | 1.41M | -35.41M | 25.73M | | | -63.35M | 9.66M | 10.66M | 11.56M | -20.60M | 9.70M | 15.11M | 12.93M | 18.62M | 10.15M | 9.81M | 10.37M | 33.37M | 8.73M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.26M | -193.08M | -127.56M | -130.76M | -74.26M | -30.53M | -122.27M | -13.73M | -45.87M | -45.03M | -64.05M | -56.42M | -5.63M | -11.62M | 46.34M | -2.95M | 59.08M | -32.72M | 69.89M | 18.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.20M | -88.37M | 279.08M | 75.25M | -248.80M | -19.60M | 57.56M | -82.02M | 37.93M | -80.80M | 218.25M | 91.25M | 115.89M | 97.63M | 79.04M | -33.08M | 67.47M | -85.48M | 161.95M | -133.50M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.50M | | 58.78M | -58.78M | 58.76M | 65.00M | 60.00M | 35.00M | -160.00M | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.50M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 3.97M | 3.97M | 4.14M | 4.16M | 4.16M | 4.16M | 4.16M | 4.18M | 4.18M | 4.18M | 4.18M | 4.21M | 4.21M | 4.21M | 4.21M | 4.24M | 4.24M | 4.24M | 4.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.14M | -59.20M | 272.48M | 66.67M | -61.18M | 47.71M | 78.90M | 7.18M | 47.36M | 26.13M | 101.58M | 132.96M | -2.57M | 6.67M | 28.59M | -39.67M | 61.99M | -90.96M | 156.47M | -140.26M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.67M | -238.35M | 160.36M | -48.57M | -117.31M | 32.45M | -32.85M | -4.06M | 9.26M | -11.12M | 44.74M | 82.66M | 1.80M | 7.98M | 85.67M | -32.87M | 134.59M | -112.27M | 238.15M | -109.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.27M | 10.67M | 13.11M | 8.57M | 16.53M | 11.77M | 1.26M | -4.67M | -0.07M | -1.92M | -4.48M | -4.21M | 2.74M | 6.96M | 8.18M | 8.26M | 12.76M | 10.76M | 11.37M | 12.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.67M | -238.35M | 160.36M | -48.57M | -117.31M | 32.45M | -32.85M | -4.06M | 9.26M | -11.12M | 44.74M | 82.66M | 1.80M | 7.98M | 85.67M | -32.87M | 134.59M | -112.27M | 238.15M | -109.11M |