|
Net Income
|
| 4.98M | 5.11M | 5.30M | -25.77M | 2.19M | 1.73M | 6.27M | -38.20M | -0.30M | -4.33M | -4.97M | -28.38M | 4.32M | -3.19M | -0.91M | -14.45M | -0.14M | 6.05M | 2.37M | -2.17M | 5.17M | -6.38M | -11.32M | -6.73M | -0.56M | -4.18M | -6.09M | -3.28M | 0.25M | -0.45M | 0.36M | -0.04M | -0.04M | -0.11M | -0.06M | -0.04M | -0.04M | -44.23M | -1.73M | 9.21M | -1.76M | -5.28M | -10.53M | -2.78M | 2.08M | 5.52M | 5.49M | -2.67M | 2.29M | 5.56M | 7.57M | 6.43M | 4.92M | 6.40M | 8.05M | 9.32M | -0.73M | 4.32M | 18.05M |
|
Depreciation and Depletion
|
| | | | | 0.38M | 0.41M | 0.47M | 0.57M | 0.67M | 0.54M | 0.44M | 0.31M | 0.39M | 1.24M | 0.62M | -1.56M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | 0.46M | | | 0.87M | 1.14M | 1.40M | 1.22M | 3.59M | 2.15M | 2.12M | 2.61M | 1.67M | 2.03M | 0.80M | | 0.99M | 0.79M | -0.23M | | 0.49M | 1.42M | 1.70M | | 0.79M | | 0.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | -0.40M | | -1.72M | 0.40M | 3.64M | -0.12M | | 0.62M | -7.21M | -0.09M | -0.60M | | -10.50M | -0.05M | -0.15M | 0.19M | -0.78M | | | 16.34M | -8.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | -27.49M | -28.19M | -23.11M | 34.92M | 47.20M | -26.67M | 118.90M | 7.50M | -0.10M | 0.73M | -0.29M | 0.18M | -0.14M | 0.11M | 0.04M | -0.07M | -0.04M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.04M | 3.82M | 0.59M | -1.80M | 0.38M | 1.42M | 0.35M | 1.96M | 0.39M | 2.39M | 0.57M | 7.63M | 3.68M | -1.53M | 13.34M | -8.56M | 14.42M | 17.59M | -15.40M | 1.85M | 0.85M | 1.63M | -0.47M | -0.43M | 7.61M | 9.48M | -1.47M | 34.43M | -0.64M | 0.93M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | 4.60M | | 2.25M | 0.14M | 0.03M | 0.01M | | 0.01M | 0.54M | 0.26M | 0.05M | | | | | 0.06M | | | 0.31M | | | 25.30M | 1.17M | 0.18M | | | | | | | 0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | | -0.36M | -0.04M | -0.04M | -0.02M | -0.01M | 16.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 15.33M | 7.07M | -1.56M | 12.20M | -5.02M | 17.95M | 40.14M | 13.28M | 23.30M | 23.44M | 20.09M | -17.16M | 19.17M | -4.84M | -24.21M | -55.59M | -51.77M | 75.87M | 10.05M | 35.84M | -18.29M | -28.65M | -24.37M | 96.26M | 64.28M | -23.66M | 164.10M | 17.69M | 11.72M | 10.63M | 8.89M | 16.97M | 4.14M | 13.55M | 10.75M | 14.95M | 2.34M | 11.78M | 6.17M | 11.52M | 9.49M | 14.16M | 1.85M | 15.10M | 1.55M | 12.16M | 5.29M | 13.70M | 9.11M | 15.36M | 11.76M | 9.38M | 3.33M | 6.88M | 8.42M | 0.76M | -4.56M | 11.77M | -9.42M |
|
Amortizatization of Intangibles
|
| 0.25M | 0.73M | 1.49M | 1.42M | 0.98M | 0.95M | 0.77M | 1.34M | 0.53M | 0.46M | 0.47M | 0.51M | 0.44M | 0.58M | 0.52M | 0.52M | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.76M | 0.76M | 0.81M | 1.01M | 0.93M | 1.43M | 0.97M | 1.37M | 1.18M | 0.79M | 0.90M | 4.56M | 0.80M | 0.71M | 1.09M | 1.00M | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.38M | 0.41M | 0.47M | 0.57M | 0.67M | 0.54M | 0.44M | 0.31M | 0.39M | 1.24M | 0.54M | 0.34M | 3.73M | 3.85M | 6.54M | -0.30M | -2.47M | -2.85M | -1.94M | -9.19M | -0.35M | 1.02M | 1.09M | 1.39M | 0.92M | 0.06M | 0.94M | 0.99M | 0.45M | 0.85M | 0.59M | 1.51M | 0.75M | 1.75M | 1.80M | 2.23M | 2.37M | 6.52M | 3.05M | 2.04M | 3.51M | 1.86M | 1.73M | 0.40M | 1.37M | 1.31M | 1.31M | 1.20M | 1.56M | 1.81M | 1.82M | 4.49M | 4.32M | 2.80M | 1.78M |
|
Change in Inventory
|
| 17.95M | 10.39M | 5.31M | 5.26M | 8.35M | | | | 10.04M | | 1.00M | -24.00M | | -0.43M | 4.00M | 12.94M | 8.17M | 1.37M | -6.42M | 2.37M | -0.00M | -0.14M | -0.09M | -0.04M | -4.49M | | | | -0.01M | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | 6.33M | | | -2.00M | -11.22M | | | | -5.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| 143.92M | 133.75M | 68.70M | 78.22M | 116.85M | 123.56M | 116.46M | 187.94M | 209.11M | 177.58M | 100.92M | 103.06M | 90.95M | 106.03M | 118.81M | 46.12M | 91.29M | 118.45M | 85.16M | 201.66M | 24.63M | 99.14M | 119.47M | 94.42M | 116.16M | 151.56M | 207.01M | 135.81M | 127.46M | 149.82M | 122.20M | 232.12M | 99.53M | 120.49M | 184.63M | 290.75M | 109.70M | 72.26M | 158.51M | 168.77M | 176.99M | 276.81M | 191.16M | 364.01M | 107.19M | 109.18M | 83.52M | 114.56M | 94.06M | 47.37M | 53.43M | 21.10M | 80.77M | 68.74M | 96.17M | 131.90M | 115.94M | 17.66M | 107.45M |
|
Capital Expenditures
|
| | | | 0.97M | 0.72M | | | | | | 0.13M | 0.24M | 0.27M | 0.06M | 0.03M | -0.29M | 0.17M | 0.07M | -0.23M | 0.00M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.07M | -0.12M | 0.01M | 0.01M | 0.27M | 0.45M | | | | | | | 0.01M | | 0.05M | 0.05M | |
|
Sales of Property, Plant and Equipment
|
| | | 0.37M | 1.09M | 0.91M | 1.98M | | | | | 37.00M | | | | 0.44M | 34.11M | | | 0.00M | 0.07M | | | 2.36M | -2.36M | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.19M | 18.73M | | 14.31M | | | | | | | 19.98M | | | |
|
Change in Intangibles
|
| -21.21M | 42.43M | | | | 1.52M | -1.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 0.00M | -0.36M | 0.26M | 4.86M | -0.93M | -0.54M | 2.19M | -1.20M | 4.43M | 11.10M | 9.97M | 2.53M | -5.65M | -3.26M | | 39.34M | -4.39M | -0.61M | -0.62M | 2.91M | -9.38M | -0.15M | 10.02M | -0.37M | -7.70M | -0.21M | -40.88M | 48.80M | -5.38M | -4.80M | -0.20M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | -117.87M | 54.20M | -3.78M | 99.97M | 11.12M | 6.29M | 9.87M | 33.55M | -1.11M | 12.73M | 14.83M | 2.15M | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.51M | 12.23M | | | 5.59M | 12.36M | 18.41M | 10.92M | 7.94M | 12.10M | 12.97M | 19.80M | 17.32M | 81.83M | 18.22M | 29.80M | 37.86M | 11.96M | 10.93M | 15.21M | 16.23M | 13.60M | 7.03M | 63.95M | 9.42M | 7.24M | 17.81M | 22.94M | 3.57M | | 8.10M | 6.73M | 12.10M | 11.91M | 9.41M | 22.88M | 37.76M | | | | 2.96M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -59.83M | -37.11M | -36.10M | -305.17M | 5.40M | 40.48M | 33.42M | -3.14M | 41.93M | 47.21M | 118.65M | 284.47M | -118.61M | -91.02M | -42.68M | -140.95M | 42.35M | -18.98M | -46.52M | -36.35M | 56.35M | 73.96M | 125.78M | 10.46M | 47.82M | 54.87M | 50.77M | -91.26M | -49.00M | -88.16M | -141.09M | -98.68M | -92.05M | -318.46M | 56.87M | 40.43M | -62.73M | 80.02M | 137.44M | 90.17M | 49.10M | -156.14M | -209.39M | -74.08M | 0.65M | -248.58M | -52.58M | 67.95M | 69.97M | 3.68M | 33.30M | 54.36M | 54.87M | 47.79M | 71.95M | 124.45M | 117.73M | -63.11M | 149.72M |
|
Other financing activities
|
| 0.66M | -0.12M | | 5.84M | 0.58M | 0.00M | | | 0.14M | 1.04M | 0.56M | 8.05M | 0.01M | | 7.28M | 192.72M | 6.64M | 1.35M | 5.25M | 45.63M | -12.44M | 27.49M | 26.99M | -40.06M | -44.23M | 28.15M | -117.06M | | | 7.37M | 2.27M | 0.89M | | | 0.03M | | 5.64M | | 9.13M | 1.48M | | | 3.32M | 11.13M | 0.03M | 5.01M | | 1.01M | 3.79M | 0.08M | 1.23M | 0.02M | 0.18M | 0.06M | 0.25M | 0.19M | 3.36M | 0.00M | |
|
Long-Term Debt Issuances
|
| 15.11M | 8.58M | 14.24M | 285.32M | 8.95M | 35.35M | -10.47M | 37.30M | 37.15M | 67.18M | 38.88M | 117.64M | 75.88M | 66.14M | 93.33M | | 282.13M | | 223.74M | | 49.80M | -49.80M | | | | | 251.45M | -129.86M | | | | -397.45M | | | | | | | | | 34.32M | 24.52M | 91.15M | 23.09M | 10.15M | 19.88M | 68.58M | 3.09M | | | 13.50M | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | 103.70M | 13.60M | | | 33.72M | -33.72M | 64.81M | -8.43M | 105.26M | -161.65M | | | | | | | | | | | | 70.45M | | | | | 21.18M | | | | | | | | 39.84M | | 48.17M | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | -6.00M | | | | | | | | | | | 35.50M | 78.00M | 21.50M | 78.00M | -256.52M | 295.52M | 25.23M | 32.29M | 49.95M | 11.95M | 83.51M | -33.06M | -64.27M | 38.71M | 175.04M | -235.56M | 187.26M | 249.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | 62.00M | | | 56.00M | 23.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 46.46M | 8.11M | 11.54M | 17.46M | 24.16M | 8.12M | 23.22M | 17.54M | 18.00M | 96.02M | | 19.65M | 0.24M | 14.31M | 10.86M | 4.88M | 0.11M | 0.02M | 0.03M | 0.07M | 0.03M | 0.04M | 0.04M | 0.01M | | -0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | 6.83M | 0.01M | | 15.43M | 10.50M | 7.45M | 0.47M | 1.32M | 0.24M | 0.07M | 0.01M | -0.08M | | | | | | | | | | | | | | 9.52M | 4.32M | 0.89M | 3.68M | 3.88M | 2.50M | 1.81M | 0.93M | 0.76M | 1.20M | 0.73M | 4.73M | 2.07M | 1.55M | 1.72M | 2.54M | 4.38M | 5.07M | 2.91M |
|
Preferred Shares Issued
|
| | | | | | 5.83M | 10.58M | 9.69M | 26.87M | 20.78M | 3.41M | 5.16M | 10.97M | 137.79M | 3.39M | -35.88M | 3.00M | 0.03M | -0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.07M | -0.04M | -0.03M | 0.00M | -0.03M | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | 3.11M | 0.24M | -0.24M | | | | | | 165.34M | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | | | | | | |
|
Dividends Paid - Common
|
| 14.55M | 17.59M | 18.57M | 19.16M | 19.98M | 16.92M | 17.33M | 19.82M | 20.98M | 22.69M | 24.34M | 25.45M | 25.54M | 25.92M | 26.18M | 26.59M | 26.56M | 21.44M | 21.43M | 20.67M | 13.23M | 13.12M | 13.05M | 13.01M | 6.01M | 6.01M | 6.01M | 6.01M | 7.50M | 2.59M | 2.59M | 2.59M | 5.54M | 6.37M | 7.17M | 7.97M | 8.77M | | | 1.58M | 2.59M | 2.59M | 4.32M | 4.85M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.86M | 4.81M | 4.81M | 5.57M | 5.37M | 5.28M | 5.28M |
|
Cash from Financing Activities
|
| 76.51M | 15.44M | 19.66M | 307.19M | -5.94M | -64.09M | 7.28M | -37.59M | -82.85M | 30.09M | -162.69M | -149.50M | 3.86M | 151.48M | 7.85M | 113.17M | 146.87M | -129.24M | -3.80M | -84.34M | -45.41M | -66.60M | -79.01M | -56.98M | -68.90M | -89.81M | -21.36M | -19.59M | -117.66M | 90.81M | 94.43M | 122.55M | 55.59M | 302.87M | -60.97M | -28.79M | 74.06M | -129.25M | -58.39M | -189.83M | -12.52M | 133.98M | 244.09M | 200.56M | -200.84M | 211.36M | 64.01M | -53.79M | -62.63M | -67.93M | -17.11M | -72.18M | -61.46M | -51.71M | -100.93M | -138.64M | -104.08M | 29.50M | -142.47M |
|
Change in Cash
|
| 32.01M | -14.60M | -18.00M | 14.22M | -5.55M | -5.67M | 80.83M | -27.45M | -17.62M | 100.74M | -23.94M | 117.81M | -95.58M | 55.63M | -59.04M | -83.36M | 137.46M | -72.35M | -40.27M | -25.98M | -7.35M | -6.24M | 49.38M | -35.62M | 43.21M | -58.61M | 193.50M | -93.16M | -142.32M | 28.21M | -35.63M | 40.84M | -32.33M | -1.93M | 6.68M | 26.53M | 13.67M | -37.45M | 85.22M | -88.14M | 46.07M | -8.00M | 36.55M | 141.58M | -198.64M | -25.06M | 16.71M | 27.86M | 16.44M | -48.89M | 27.95M | -8.43M | -3.25M | 2.96M | -20.56M | -13.43M | 9.09M | -21.84M | -2.17M |
|
Beginning Cash Balance
|
29.49M | 29.49M | 61.50M | 46.90M | 28.90M | 43.12M | 37.56M | 31.90M | 112.73M | 85.28M | 67.66M | 168.40M | 144.46M | 262.27M | 166.69M | 222.31M | 163.27M | 79.91M | 217.36M | 145.01M | 104.73M | 78.76M | 71.40M | 65.17M | 155.04M | 114.55M | 161.34M | 89.48M | 274.65M | 203.82M | 51.98M | 83.68M | 41.98M | 87.99M | 49.08M | 44.60M | 53.42M | 29.08M | 95.18M | 36.88M | 117.50M | 24.92M | 98.81M | 73.40M | -106.08M | 278.20M | 59.93M | 44.26M | 38.37M | 70.87M | 106.00M | 36.49M | 91.88M | 87.85M | 86.66M | 90.63M | 70.14M | 56.95M | 64.59M | 43.09M |
|
Free Cash Flow
|
| 15.33M | 7.07M | -1.56M | 11.23M | -5.74M | 17.95M | 40.14M | 13.28M | 23.30M | 23.44M | 19.96M | -17.41M | 18.90M | -4.90M | -24.25M | -55.30M | -51.94M | 75.80M | 10.28M | 35.84M | -18.31M | -28.65M | -24.37M | 96.26M | 64.28M | -23.66M | 164.10M | 17.69M | 11.72M | 10.63M | 8.89M | 16.97M | 4.14M | 13.55M | 10.75M | 14.95M | 2.34M | 11.78M | 6.17M | 11.52M | 9.44M | 14.09M | 1.78M | 15.21M | 1.54M | 12.15M | 5.01M | 13.24M | 9.11M | 15.36M | 11.76M | 9.38M | 3.33M | 6.88M | 8.41M | 0.76M | -4.62M | 11.71M | -9.42M |
|
Net Cash Flow
|
| 32.01M | -14.60M | -18.00M | 14.22M | -5.55M | -5.67M | 80.83M | -27.45M | -17.62M | 100.74M | -23.94M | 117.81M | -95.58M | 55.63M | -59.04M | -83.36M | 137.46M | -72.35M | -40.27M | -84.84M | -7.35M | -21.29M | 22.40M | 49.75M | 43.21M | -58.61M | 193.50M | -93.16M | -154.94M | 13.28M | -37.78M | 40.84M | -32.32M | -2.04M | 6.65M | 26.59M | 13.67M | -37.45M | 85.22M | -88.14M | 46.07M | -8.00M | 36.55M | 141.58M | -198.64M | -25.06M | 16.71M | 27.86M | 16.44M | -48.89M | 27.95M | -8.43M | -3.25M | 2.96M | -20.56M | -13.43M | 9.09M | -21.84M | -2.17M |