|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 0.12M | -8.93M | | | | -2.34M | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 0.15M | 0.10M | 0.10M | 0.30M | 0.40M | 0.20M | 0.20M | 0.55M | 0.40M | 0.30M | 0.20M | 0.57M | 0.40M | 0.68M | | 1.01M | 0.50M | 1.10M | 1.20M | 1.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 0.90M | -0.90M | -7.41M | -13.32M | -0.20M | 1.30M | 2.42M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | 0.04M | 7.85M | 0.14M | 0.82M | 0.04M | 0.21M | 3.90M | -4.75M | 0.87M | 0.19M | 0.20M | -0.03M | 0.75M | 12.70M | 1.20M | 6.17M | 0.38M | 6.98M | 5.85M | 3.48M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | | 9.53M | 3.39M | 1.50M | 8.01M | -7.51M | 4.81M | 2.00M | 2.00M | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 418.20M | 940.50M | 1,364.85M | 1,204.35M | -2569.09M | 0.02M | 1,046.20M | 1,018.28M | -2064.46M | 4,893.86M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.16M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 4.57M | 8.91M | 11.34M | 5.97M | 2.27M | 17.25M | 16.08M | 0.75M | 3.84M | 13.85M | 131.28M | -347.48M | 72.57M | 234.19M | 80.68M | 72.27M | 20.80M | -2.18M | -214.15M | 157.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | -1.39M | 1.57M | -1.14M | 0.78M | 1.53M | 0.16M | 0.03M | -0.13M | 0.85M | | | 14.12M | 11.89M | 11.83M | 11.71M | 11.78M | 11.87M | 11.94M | 11.84M | 12.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 1.81M | 2.16M | 1.81M | 1.60M | 1.44M | 1.45M | 1.25M | 1.30M | 0.88M | 0.44M | 1.81M | 1.89M | 1.90M | 1.82M | 1.83M | 1.84M | 1.85M | 1.84M | 1.85M | 1.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 0.08M | -0.44M | 1.50M | | -2.46M | 3.37M | 3.80M | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 1.28M | 0.93M | 1.47M | 1.04M | 0.89M | 0.50M | 0.63M | 0.20M | 0.39M | 0.03M | 0.19M | -0.02M | 0.12M | 0.31M | 0.13M | 0.11M | 0.07M | 0.15M | 0.09M | 0.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 18.97M | 18.48M | | | 21.59M | 9.70M | 41.00M | 50.70M | 220.00 | 0.65M | 0.37M | -0.52M | | 2.28M | -0.98M | -0.80M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 33.90M | -33.24M | | 33.24M | | 2.10M | | 1.60M | 1.57M | | | -207.00 | 0.00M | 0.01M | 0.07M | 0.38M | 0.14M | 0.38M | 0.70M | 1.05M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -4.26M | 66.69M | -7.62M | 90.15M | -148.71M | 149.38M | -31.93M | 56.00M | -113.90M | 100.52M | -194.52M | 10.98M | 45.00M | -170.48M | -224.87M | -556.50M | -158.97M | -359.08M | -32.16M | -131.66M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.72M | 6.22M | -95.23M | 98.87M | 190.31M | -49.02M | 17.93M | -155.78M | 27.77M | -26.76M | -125.00M | 134.60M | 0.83M | 5.02M | -3.52M | 22.23M | 3.88M | 1.10M | 1.19M | 15.66M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | 3.65M | 54.99M | -51.39M | 274.01M | 27.16M | -24.95M | 1.13M | 23.82M | 0.93M | 1.32M | 248.00M | -245.65M | 13.75M | -13.32M | 6,072.95M | 2,142.28M | 1,870.25M | -1745.25M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | 28.01M | 270.98M | 3.40M | 15.40M | 10.30M | 325.55M | -304.87M | 605.96M | 0.04M | 27.10M | 27.10M | -1780.73M | 2,491.43M | 2,253.49M | 1,672.91M | 2,175.58M | 1,771.46M | 1,816.98M | 219.80M | -5506.57M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | 132.09M | 29.98M | 89.15M | 150.87M | 409.85M | 69.36M | 76.38M | 38.29M | 105.39M | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | 6.50M | 6.50M | | | | | | | | | | | | | | | 3.01M | 52.89M | 0.00M | 100.51M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | 22.50M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 6.39M | -3.07M | 1.89M | 1.89M | 1.89M | 12.32M | 7.64M | 7.64M | 1.89M | 13.46M | 8.22M | 8.22M | 8.74M | -4.96M | 27.11M | -15.60M | 12.96M | 15.77M | 18.92M | -40.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -27.99M | -60.49M | 21.35M | -118.58M | 201.46M | -142.00M | 1.40M | 16.35M | 66.49M | -99.33M | -25.33M | 384.55M | -65.43M | -15.81M | 98.08M | 506.11M | 128.61M | 407.71M | 260.99M | 19.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -27.69M | 15.11M | 25.06M | -22.46M | 55.02M | 24.63M | -14.45M | 73.10M | -43.58M | 15.04M | -88.56M | 48.04M | 52.15M | 47.89M | -46.11M | 21.88M | -9.56M | 46.45M | 14.68M | 45.34M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 3.29M | 7.98M | 9.87M | 4.93M | 1.38M | 16.75M | 15.45M | 0.55M | 3.45M | 13.82M | 131.09M | -347.46M | 72.45M | 233.88M | 80.55M | 72.16M | 20.73M | -2.34M | -214.24M | 157.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -27.69M | 15.11M | 25.06M | -22.46M | 55.02M | 24.63M | -14.45M | 73.10M | -43.58M | 15.04M | -88.56M | 48.04M | 52.15M | 47.89M | -46.11M | 21.88M | -9.56M | 46.45M | 14.68M | 45.34M |