|
Net Income
|
0.15M | -4.39M | | 17.27M | 5.09M | -29.53M | 2.52M | -42.95M | 8.92M | 106.21M | 6.17M | 7.36M | 5.87M | 5.28M | 50.15M | 7.76M | | | | | -11.02M | -11.18M | -5.85M | 0.73M | -8.78M | -14.47M | -18.35M | -4.72M | 5.58M | -16.17M | 23.57M | 5.66M | 5.18M | 13.02M | 2.35M | 5.36M | 23.12M | 38.81M | 26.63M | 44.03M | 36.83M | 47.10M | 49.84M | 44.76M | 33.80M | 32.37M | 23.69M | 25.89M | 24.81M | 24.97M | 26.27M | 25.82M | 24.13M | 29.19M | 30.97M | 31.12M | 30.29M | 24.59M |
|
Depreciation and Depletion
|
6.36M | 5.33M | 4.52M | 3.94M | 3.49M | 3.62M | 3.37M | 3.09M | 2.77M | 2.05M | 0.88M | 0.49M | 0.40M | 0.33M | 1.46M | 0.38M | 0.30M | | 3.98M | 11.51M | 25.01M | 15.73M | 10.32M | 0.03M | | | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
2.10M | 2.29M | 2.35M | 2.24M | 3.44M | 1.61M | 2.00M | 1.68M | 1.68M | 0.47M | 0.19M | 0.12M | 0.10M | 0.07M | 0.07M | 0.09M | | | | | | | | | | | | 0.25M | 0.20M | 0.25M | 0.61M | 0.41M | 0.03M | 0.84M | 0.43M | 0.37M | 0.28M | 0.30M | 0.40M | 0.55M | 0.69M | 1.09M | 0.92M | 1.11M | 1.19M | 0.93M | 0.94M | 0.93M | 1.03M | 0.91M | 0.91M | 0.94M | 1.05M | 0.98M | 0.93M | 0.87M | 0.95M | 0.92M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.83M | 6.92M | 6.62M | 6.05M | 10.90M | 9.65M | 9.77M | 7.80M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M |
|
Gains from Investment Securities
|
8.32M | 42.31M | 2.85M | -11.25M | 1.87M | -1.06M | -0.13M | 5.74M | 34.34M | 67.02M | 0.57M | 5.12M | 1.35M | 1.04M | 1.04M | 7.76M | 0.14M | 3.61M | | | 0.16M | | | 1.07M | 0.99M | 0.82M | 0.76M | 0.69M | 0.65M | 3.35M | 0.07M | 2.75M | 2.73M | 2.70M | 0.33M | 0.28M | 2.65M | 2.54M | 0.52M | 0.14M | 1.98M | 2.04M | 3.36M | 1.02M | 1.01M | 0.81M | 70.05M | 0.80M | 0.79M | 0.28M | 13.81M | 0.22M | 0.22M | 0.22M | 1.38M | 0.04M | 0.16M | 0.15M |
|
Non-cash Items
|
| | | | | | | | | | 0.57M | 0.57M | | 0.50M | | 0.50M | | | | | | | | | | | 0.90M | | | | 1.20M | 934.12M | 2,080.84M | 1.06M | 0.50M | 16.82M | 17.67M | 2.01M | 1.40M | 49.46M | 67.85M | 94.43M | 2.40M | 0.82M | 0.81M | 0.64M | 0.80M | 0.69M | 23.65M | 2.87M | 0.10M | 0.19M | 0.19M | 1.85M | 0.16M | 3.17M | 0.16M | 3.72M |
|
Change in Interest Receivables
|
| | | | 1.17M | 5.63M | -12.39M | -8.05M | 2.98M | 3.88M | 3.00M | 2.75M | -17.00M | -2.20M | -0.19M | -0.01M | -0.28M | 0.58M | 1.59M | 0.58M | 0.01M | | | 0.98M | 1.01M | -14.20M | 1.81M | 0.80M | 2.16M | 3.78M | 2.01M | 0.17M | -1.34M | -0.97M | 0.37M | 13.21M | 6.64M | 10.53M | 12.95M | 9.52M | 27.12M | 34.34M | 40.83M | 45.36M | 68.42M | 68.59M | 70.33M | 49.21M | 64.06M | 60.19M | 73.89M | 42.77M | 67.79M | 76.33M | 83.03M | 62.32M | 82.31M | 121.92M |
|
Change in Loans
|
| | | | -152.05M | 152.60M | 86.97M | -856.42M | 52.85M | 36.34M | 28.02M | 22.27M | 55.63M | 17.02M | 8.79M | 8.44M | 8.48M | 7.51M | 6.49M | 5.36M | 4.75M | | | 1.09M | 1.23M | 0.65M | 0.65M | 1.79M | -1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
49.62M | 128.02M | 184.03M | -73.73M | 173.37M | 58.66M | 62.28M | 41.20M | 28.36M | 29.79M | 35.06M | -9.43M | 10.76M | 3.32M | -10.89M | -0.21M | -6.66M | -7.55M | -5.97M | -6.67M | -13.49M | | | 2.40M | 8.02M | -22.43M | -14.46M | -10.24M | 20.89M | -12.30M | 44.51M | 29.98M | 9.74M | 30.50M | 29.73M | 34.95M | 49.01M | 63.81M | 64.96M | 52.78M | 71.74M | 14.88M | 72.97M | 80.75M | 71.86M | 93.03M | 101.99M | 101.70M | 108.09M | 116.86M | 132.67M | 118.80M | 115.64M | 112.36M | 122.60M | 131.57M | 132.69M | 107.45M |
|
Amortization of Goodwill
|
| 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
2.47M | 2.52M | 2.58M | 2.64M | 2.69M | 2.78M | 1.55M | 1.92M | 1.83M | 1.80M | 1.50M | 1.33M | 1.25M | 0.80M | 0.20M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | | | 12.26M | 13.46M | 16.24M | 17.16M | 18.02M | 18.66M | 18.76M | 20.07M | 21.86M | 26.45M | 31.81M | 36.12M | 35.76M | 30.76M | 24.85M | 19.03M | 34.21M | 16.20M | 79.76M | 36.10M | 27.19M | 42.23M | 39.90M | 27.87M | 34.00M | 48.68M | -65.27M | 5.97M | 6.21M | 6.39M | 6.29M | 6.45M | 6.68M | 6.73M | 6.84M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.22M | -0.28M | -0.24M | -0.39M | -0.32M | -0.42M | -1.00M | -0.70M | -0.72M | -0.85M | -1.25M | -1.33M | -1.26M | -1.27M | -1.28M | -0.89M | -2.05M | -0.83M | -1.35M | -1.14M | -1.21M | -1.30M | -1.46M | -1.44M | -1.46M | -1.98M | -2.29M | -2.17M | -3.12M | -3.20M | -3.34M | -3.55M | -4.54M | -5.45M |
|
Amortization
|
| | -360.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
6.36M | 5.33M | 4.52M | 3.94M | 3.50M | 3.61M | 3.36M | 3.09M | 2.77M | 2.05M | 0.88M | 0.49M | 0.40M | 0.33M | 1.46M | 0.38M | 0.30M | | 3.98M | 11.51M | 25.01M | 15.73M | 10.32M | 0.31M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.29M | 1.77M | 2.01M | 1.96M | 1.96M | 1.96M | 1.99M | 2.00M | 1.99M | 0.84M | 0.88M | -1.28M | 2.05M | 1.92M | 1.48M | 0.69M | 0.75M | 0.84M | 0.85M | 1.09M | 1.26M | 1.25M | 1.25M | 1.28M | 1.40M | 1.60M | 1.69M | 2.49M |
|
Change in Accured Expenses
|
-31.62M | 11.17M | -14.28M | -19.10M | 1.90M | -1.51M | -7.04M | -8.22M | -0.62M | -3.95M | 18.59M | -18.68M | -1.48M | 0.63M | -4.24M | 1.59M | -6.64M | 3.08M | 8.32M | 4.72M | -6.23M | | | 3.53M | 18.43M | -0.11M | 0.49M | -1.80M | 2.40M | 1.18M | -7.18M | 13.71M | -20.17M | -10.83M | -35.43M | -6.61M | -4.00M | -0.23M | 7.74M | 0.66M | -1.43M | 2.90M | 3.88M | 9.50M | -3.38M | -3.11M | 1.25M | -1.87M | 5.82M | 1.01M | 13.46M | -2.42M | 11.41M | -12.41M | 5.95M | 10.55M | 30.05M | -53.00M |
|
Change in Taxes
|
-61.17M | -62.35M | -2.79M | 16.39M | 97.88M | -3.37M | 0.71M | 5.57M | -2.21M | 2.09M | 0.15M | -3.94M | 0.25M | 0.64M | 1.41M | -1.56M | 0.28M | 0.46M | 1.46M | -7.47M | 1.91M | | | 0.44M | -4.48M | -0.04M | -2.55M | 0.33M | -5.01M | -4.74M | 0.54M | 0.05M | 2.20M | 3.48M | -0.20M | 1.21M | 4.78M | 9.92M | 4.24M | 7.63M | 3.65M | 0.81M | 9.75M | -7.18M | 4.59M | 6.91M | -14.89M | 8.16M | 6.79M | 5.54M | -33.17M | 0.12M | -2.37M | 2.04M | -2.05M | 0.06M | -0.71M | 0.23M |
|
Change in Net Loans
|
222.03M | 203.50M | 258.62M | 267.90M | 303.35M | 271.87M | 351.49M | 328.54M | 370.04M | 188.13M | 205.64M | 88.60M | 89.64M | 77.59M | 62.95M | 67.83M | 63.87M | 57.89M | 59.54M | 62.76M | 62.84M | | | 93.96M | 91.43M | 96.67M | 101.11M | 116.16M | 117.52M | 119.27M | 119.55M | 141.35M | 149.58M | 178.94M | 190.91M | 229.81M | 264.66M | 265.99M | 263.91M | 351.84M | 376.69M | 400.12M | 406.85M | 455.30M | 471.87M | 474.95M | 434.21M | 478.42M | 446.08M | 437.29M | 434.78M | 480.44M | 469.55M | 447.37M | 442.18M | 496.23M | 505.69M | 679.98M |
|
Capital Expenditures
|
-1.21M | -0.87M | -0.36M | -1.15M | 0.31M | 0.29M | 1.07M | -5.53M | 0.53M | 0.58M | 0.27M | 0.15M | 0.71M | 0.42M | 0.77M | 0.28M | 0.27M | 1.10M | 0.68M | 1.45M | 1.98M | | | 0.02M | 0.06M | 0.15M | 0.17M | 0.02M | 0.12M | 0.05M | 1.19M | 0.05M | 0.05M | 0.10M | 0.05M | 0.10M | 0.61M | 0.03M | 0.00M | 0.07M | 0.02M | 0.05M | 6.95M | 0.08M | 0.53M | 0.70M | 3.55M | 2.77M | 1.03M | 0.11M | 0.08M | 0.06M | 0.07M | 0.06M | 1.60M | 2.68M | 2.14M | 0.06M |
|
Acquisitions
|
| | | | | | | | 2.78M | -1.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | 44.60M | | | 99.03M | 3.16M | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.19M | 0.20M | 0.17M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-26.46M | -98.24M | -51.45M | 61.59M | -18.01M | 53.73M | 87.84M | 49.86M | 103.33M | 198.91M | 41.97M | 89.30M | 47.82M | 13.91M | 123.91M | 43.60M | 23.94M | 10.70M | 7.85M | 7.22M | 11.05M | | | -4.04M | -20.11M | -26.80M | -29.37M | -8.93M | -35.58M | -30.75M | -59.26M | -23.19M | -118.37M | -148.26M | -143.86M | -44.73M | -22.72M | -113.46M | -111.66M | -2.16M | -157.67M | -134.05M | -181.13M | -102.63M | -251.48M | -170.33M | -157.84M | -53.43M | -187.98M | -219.60M | -211.19M | -67.53M | -197.22M | -306.28M | -176.00M | -114.89M | -405.53M | -506.91M |
|
Other financing activities
|
-0.63M | 522.05M | 524.34M | -0.16M | -36.63M | 405.08M | 406.63M | -0.34M | -2.77M | 8.40M | 0.30M | -24.50M | | | | | 0.03M | | | | -0.14M | | | | 0.01M | | | | | | | | | | 50.50M | 50.00M | | | | | | | 0.38M | 0.00M | | | 0.11M | 0.00M | | | | 0.00M | | | 0.05M | 0.08M | | |
|
Long-Term Debt Issuances
|
23.92M | 17.43M | 11.55M | 140.60M | 1.19M | 5.21M | 1.75M | 1.53M | 9.70M | | | 23.77M | 0.36M | 15.00M | 3.21M | 2.70M | 12.28M | 8.92M | 14.99M | 12.79M | 23.00M | | | 64.76M | 76.46M | 102.72M | 81.05M | 89.54M | 153.78M | 94.25M | 294.48M | 89.66M | 200.00M | 178.16M | 345.47M | 61.07M | 43.13M | 145.14M | 338.88M | 53.31M | 300.00M | 76.69M | 416.25M | 41.25M | 208.51M | 231.47M | 199.29M | 55.46M | 196.75M | 419.74M | 283.33M | 107.36M | 316.54M | 205.24M | 264.84M | 282.99M | 611.69M | 536.78M |
|
Long-Term Debt Repayments
|
-41.62M | -41.42M | -112.71M | -35.47M | -139.19M | 434.99M | 132.46M | -950.54M | 109.82M | 102.45M | 93.86M | 74.16M | 58.58M | 126.02M | 37.31M | 26.07M | 25.00M | 21.88M | 18.96M | 22.49M | 24.10M | | | 61.25M | 55.85M | 59.32M | 63.56M | 74.00M | 127.94M | 69.78M | 197.91M | 73.11M | 171.94M | 91.79M | 255.49M | 72.69M | 91.60M | 91.96M | 204.02M | 116.07M | 262.29M | 74.19M | 133.94M | 52.07M | 48.85M | 117.65M | 91.19M | 95.28M | 147.88M | 298.81M | 211.91M | 108.65M | 302.64M | 70.25M | 84.70M | 310.66M | 324.10M | 487.81M |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 1.06M | 0.02M | 0.08M | 0.05M | 0.01M | 0.12M | 0.42M | 0.78M | 1.70M | 0.00M | 0.04M | 0.14M | 2.79M | 0.03M | 0.81M | 0.10M | 0.02M | 0.04M | 3.03M | 0.32M | | 0.04M | 0.03M | 7.00M | 11.59M | 0.00M | |
|
Shares Repurchased
|
-0.11M | -0.01M | -0.00M | -0.02M | -0.39M | 1.01M | 0.00M | -1.31M | 0.78M | 0.33M | 0.61M | 1.67M | 0.20M | | | | 0.44M | 0.42M | 0.30M | 0.23M | 0.03M | | | 0.02M | | 0.27M | 0.10M | 0.01M | 0.03M | 0.68M | 0.01M | 0.02M | 0.24M | 1.59M | 0.67M | 0.56M | 0.11M | 0.49M | 2.19M | 0.30M | 0.30M | 5.19M | 19.43M | 65.21M | 12.86M | 10.93M | | 1.98M | 2.99M | 9.40M | 3.31M | 0.54M | 1.27M | 25.82M | 25.03M | 51.25M | 1.92M | 0.03M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -50.00M | | | | | 9.12M | | | | 0.19M | 0.25M | 1.07M | 0.04M | 0.01M | | 1.07M | | | 0.01M | 0.31M | 3.16M | 2.30M |
|
Dividends Paid - Common
|
-1.10M | | | -2.22M | -7.54M | 15.07M | | -15.54M | 4.04M | 0.03M | | | | | | | -0.03M | | | | | | -0.00M | | | | | | | | | | | | | 1.50M | 2.69M | 4.67M | 4.71M | 4.70M | 4.62M | 6.26M | 6.23M | 6.02M | 6.35M | 6.19M | 6.23M | 6.25M | 6.18M | 6.22M | 6.26M | 6.26M | 6.24M | 7.24M | 6.00M | 5.62M | 2.21M | 2.30M |
|
Cash from Financing Activities
|
-19.54M | -24.12M | -101.19M | 78.87M | -146.16M | -237.12M | -131.02M | -93.38M | -104.34M | -207.80M | -94.47M | -52.01M | -58.41M | -111.02M | -116.60M | -23.37M | -13.14M | -13.38M | -4.27M | -9.93M | -1.27M | | | 3.50M | 20.61M | 43.14M | 17.39M | 15.53M | 25.81M | 23.83M | 96.58M | 17.60M | 87.88M | 84.87M | 178.37M | 36.34M | -51.15M | 48.45M | 128.74M | -66.06M | 176.15M | 0.22M | 400.01M | -79.26M | 140.49M | 97.69M | 102.33M | -46.95M | 39.79M | 108.35M | 62.16M | 47.39M | 6.43M | 171.47M | 168.32M | -54.87M | 294.62M | 442.16M |
|
Exchange Rate Effect
|
-0.07M | 1.17M | -0.34M | 2.33M | -1.28M | 0.07M | 0.94M | -0.65M | 1.17M | 0.02M | -0.21M | -0.09M | 0.23M | -0.23M | 0.22M | -0.03M | -0.75M | -0.11M | 1.27M | 0.41M | -0.02M | | | 0.05M | 0.26M | | -0.15M | -0.36M | 0.70M | 0.15M | 0.52M | 0.08M | -0.39M | -0.09M | 0.04M | -0.04M | -0.00M | 0.03M | 0.04M | 0.01M | 0.00M | -0.02M | 0.00M | -0.01M | -0.03M | -0.03M | 0.03M | 0.00M | 0.00M | -0.00M | -0.00M | | | | | | | |
|
Change in Cash
|
3.56M | 6.82M | 31.06M | 69.06M | 7.92M | -124.65M | 20.04M | -2.98M | 28.52M | 20.92M | -17.64M | 27.77M | 0.39M | -94.02M | -3.36M | 19.99M | 3.39M | -10.35M | -1.12M | -8.96M | -3.74M | | | 1.90M | 8.78M | -6.08M | -26.58M | -4.00M | 11.82M | -19.07M | 82.35M | 24.48M | -21.14M | -32.98M | 64.28M | 26.51M | -24.86M | -1.17M | 82.09M | -15.43M | 90.23M | -118.98M | 291.85M | -101.15M | -39.16M | 20.37M | 46.50M | 1.32M | -40.10M | 5.62M | -16.37M | 98.65M | -75.14M | -22.45M | 114.93M | -38.19M | 21.79M | 42.70M |
|
Free Cash Flow
|
50.83M | 128.89M | 184.39M | -72.58M | 173.06M | 58.37M | 61.21M | 46.72M | 27.82M | 29.20M | 34.79M | -9.58M | 10.05M | 2.90M | -11.66M | -0.49M | -6.92M | -8.65M | -6.65M | -8.12M | -15.47M | | | 2.38M | 7.96M | -22.58M | -14.62M | -10.26M | 20.77M | -12.35M | 43.32M | 29.94M | 9.70M | 30.40M | 29.68M | 34.85M | 48.40M | 63.78M | 64.96M | 52.71M | 71.72M | 14.83M | 66.03M | 80.67M | 71.33M | 92.34M | 98.44M | 98.93M | 107.06M | 116.75M | 132.58M | 118.73M | 115.58M | 112.30M | 121.01M | 128.89M | 130.54M | 107.39M |
|
Net Cash Flow
|
3.63M | 5.66M | 31.40M | 66.73M | 9.20M | -124.72M | 19.11M | -2.33M | 27.34M | 20.90M | -17.43M | 27.86M | 0.17M | -93.79M | -3.58M | 20.02M | 4.15M | -10.24M | -2.39M | -9.37M | -3.72M | | | 1.85M | 8.52M | -6.08M | -26.43M | -3.64M | 11.12M | -19.22M | 81.83M | 24.40M | -20.75M | -32.89M | 64.24M | 26.55M | -24.86M | -1.20M | 82.05M | -15.44M | 90.22M | -118.96M | 291.85M | -101.14M | -39.13M | 20.40M | 46.48M | 1.32M | -40.11M | 5.62M | -16.37M | 98.65M | -75.14M | -22.45M | 114.93M | -38.19M | 21.79M | 42.70M |