|
Net Income
|
| | | | 2.58M | 6.10M | -19.26M | -14.12M | 0.12M | -0.25M | | 33.92M | 10.43M | 21.85M | 28.70M |
|
Depreciation and Depletion
|
4.00M | 0.73M | 1.84M | 1.95M | 0.69M | | | | | | | | | | |
|
Share-based Compensation
|
2.22M | 2.53M | 4.64M | 10.47M | | | | | | | | | | | |
|
Deferred Taxes
|
5.40M | -0.40M | 2.33M | -6.71M | -11.19M | -0.78M | 8.29M | 4.76M | -0.03M | | | | | | |
|
Cash from Discontinued Operations
|
| | | | -103.58M | 28.44M | -43.87M | 146.93M | 0.51M | -0.06M | | | | | |
|
Gains from Investment Securities
|
7.33M | 2.64M | 4.11M | 10.99M | 6.92M | 18.46M | 1.59M | 50.05M | 0.41M | | | | | | |
|
Asset Writedowns and Impairment
|
26.80M | 6.90M | 0.18M | 0.85M | | 0.37M | 26.47M | 0.18M | 0.93M | | | | | | |
|
Change in Interest Receivables
|
0.70M | 2.51M | -0.99M | 1.11M | 5.14M | -1.69M | -0.74M | -0.17M | 1.20M | -0.35M | 0.32M | -1.35M | 6.14M | -0.19M | 2.95M |
|
Change in Loans
|
| | | 0.15M | 96.54M | | | -1.47M | 16.71M | -0.04M | 27.75M | | | | |
|
Cash from Operations
|
20.53M | 33.04M | 66.35M | 49.67M | -65.47M | 70.00M | 24.96M | 222.41M | 48.21M | 43.39M | 31.81M | 40.59M | 32.70M | 45.61M | 19.39M |
|
Amortizatization of Intangibles
|
| 3.89M | 4.05M | 1.97M | 2.06M | | | | | | | | | | |
|
Amortization of Deferred Charges
|
4.23M | 3.34M | 4.70M | 7.43M | 3.60M | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.00M | 0.73M | 1.84M | 14.36M | 2.81M | 13.81M | -16.46M | 3.15M | 2.91M | 3.40M | 6.52M | 13.99M | 7.49M | 5.19M | 9.69M |
|
Change in Receivables
|
| | 1.25M | | | | | | | | | | | | |
|
Change in Inventory
|
16.32M | 38.90M | 8.35M | -12.96M | 16.52M | 5.49M | -0.27M | -4.49M | -0.24M | | | | | | |
|
Change in Accured Expenses
|
0.18M | 15.37M | 6.33M | -16.33M | -5.80M | 3.06M | 0.45M | 0.75M | -0.16M | -4.16M | 1.54M | 4.10M | 2.74M | 3.65M | -3.46M |
|
Change in Net Loans
|
316.40M | 424.60M | 544.81M | 590.66M | 361.90M | 496.56M | 337.66M | 610.54M | 631.60M | 695.41M | 509.24M | 1,008.97M | 414.45M | 215.96M | 377.58M |
|
Capital Expenditures
|
| 19.30M | | 0.37M | 0.07M | 0.01M | 0.03M | | | | 0.01M | 0.06M | 0.74M | | 0.01M |
|
Sales of Property, Plant and Equipment
|
| 1.46M | 2.89M | 37.00M | 65.75M | 0.12M | | | | | | | 18.73M | 14.31M | 19.98M |
|
Change in Intangibles
|
| 21.21M | | | | | | | | | | | | | |
|
Acquisitions
|
3.19M | 4.76M | -0.47M | 28.03M | 30.43M | -2.71M | 0.12M | 0.01M | -10.37M | | | | | | |
|
Divestments
|
| | | | -233.19M | -117.87M | 161.50M | 48.60M | 29.71M | 0.14M | | | | | |
|
Change in Acquisitions & Divestments
|
19.14M | 13.75M | 47.28M | 52.81M | 147.17M | 75.96M | 100.80M | 56.72M | 21.05M | 56.30M | 37.76M | 2.96M | | | |
|
Cash from Investing Activities
|
-47.42M | -438.21M | 76.16M | 492.27M | -393.25M | -59.51M | 266.55M | 62.20M | -376.94M | -313.20M | 244.89M | -390.50M | -232.55M | 161.31M | 299.07M |
|
Other financing activities
|
0.50M | 6.38M | 0.59M | 9.79M | 200.01M | 58.86M | 1.98M | -133.14M | 10.53M | 6.53M | 16.25M | 20.82M | 6.04M | 5.12M | 0.69M |
|
Long-Term Debt Issuances
|
| 323.24M | 71.12M | 260.84M | 235.34M | 505.86M | | 121.59M | | | 128.50M | 173.09M | 101.70M | 13.50M | |
|
Long-Term Debt Repayments
|
0.37M | | 20.36M | 13.60M | | | | 108.69M | 70.45M | | 21.18M | 55.74M | 88.01M | | |
|
Short-Term Debt issuances
|
-18.05M | | | | 113.50M | 138.50M | 119.42M | 24.88M | 376.49M | | | | | | |
|
Shares Issued
|
76.71M | 83.56M | 73.04M | 133.66M | 30.30M | 0.23M | 0.12M | | | | | | 0.00M | | -0.08M |
|
Shares Repurchased
|
| | | | 6.83M | 25.93M | 9.48M | | | | 5.37M | 18.40M | 9.13M | 7.41M | 7.88M |
|
Preferred Shares Issued
|
| | 26.10M | 56.21M | 116.27M | 3.03M | | | | | | 110.61M | -0.10M | | |
|
Preferred Shares Repurchased
|
| | | | | | 3.11M | | 165.34M | | | | | | 2.16M |
|
Dividends Paid - Common
|
45.68M | 69.87M | 74.05M | 93.46M | 104.22M | 90.10M | 52.41M | 24.06M | 15.26M | 27.05M | 10.35M | 14.35M | 19.42M | 19.42M | 20.04M |
|
Cash from Financing Activities
|
4.38M | 418.80M | -100.34M | -364.95M | 276.36M | -70.50M | -248.00M | -199.67M | 190.13M | 268.69M | -303.40M | 566.10M | 20.74M | -219.85M | -352.74M |
|
Change in Cash
|
-22.50M | 13.63M | 42.16M | 176.99M | -182.37M | -1.15M | 0.18M | 84.94M | -108.89M | -1.04M | -26.69M | 216.19M | -179.12M | -12.93M | -34.28M |
|
Beginning Cash Balance
|
51.99M | 29.49M | 43.12M | 85.28M | 262.27M | 79.91M | 119.25M | 96.55M | 191.71M | 81.00M | 56.05M | -180.69M | 245.35M | 96.37M | 91.00M |
|
Free Cash Flow
|
20.53M | 13.74M | 66.35M | 49.30M | -65.54M | 69.98M | 24.93M | 222.41M | 48.21M | 43.39M | 31.80M | 40.53M | 31.96M | 45.61M | 19.38M |
|
Net Cash Flow
|
-22.50M | 13.63M | 42.16M | 176.99M | -182.37M | -60.01M | 43.51M | 84.94M | -138.60M | -1.12M | -26.69M | 216.19M | -179.12M | -12.93M | -34.28M |