|
Net Income
|
3.75M | 14.33M | 4.21M | -2.06M | 8.58M | 7.59M | 7.03M | 8.00M | 9.98M | 14.69M | 21.03M | 18.84M | 33.27M | 44.57M | 26.95M | 18.62M |
|
Depreciation and Depletion
|
0.36M | 0.64M | 1.05M | 1.14M | 1.37M | 1.51M | 2.15M | 2.42M | 2.52M | 2.77M | 2.89M | 3.00M | 2.99M | 2.25M | 2.00M | 1.71M |
|
Share-based Compensation
|
| | 0.01M | 0.02M | 0.06M | 0.06M | 0.07M | 0.12M | 0.20M | 0.25M | 0.99M | 1.19M | 0.42M | 1.13M | 0.59M | 0.77M |
|
Deferred Taxes
|
-0.60M | -0.34M | -1.84M | 0.80M | -1.65M | 1.25M | 0.00M | 1.49M | 3.93M | -2.08M | 1.28M | -2.01M | -0.97M | -1.01M | -2.54M | 0.35M |
|
Gains from Sales and Divestitures
|
| | -0.12M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01M | -0.35M | -0.50M | -0.95M | 0.82M | 7.42M | 2.38M | 5.32M | 4.29M | 9.16M | 10.09M | 12.65M | 12.02M | 18.80M | 18.03M | 6.88M |
|
Asset Writedowns and Impairment
|
| | 0.59M | 0.96M | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.09M | -0.50M | -0.65M | -0.93M | 0.09M | 0.30M | 1.14M | -0.02M | 0.58M | 1.76M | -0.06M | 4.61M | -3.74M | 4.27M | 2.62M | -0.90M |
|
Change in Loans
|
16.95M | 19.43M | 30.88M | 32.72M | 20.12M | 25.51M | 23.75M | 40.24M | 30.97M | 45.28M | 23.22M | 24.20M | 29.40M | 7.03M | 2.37M | 40.10M |
|
Cash from Operations
|
0.01M | -2.39M | 14.23M | 12.44M | 16.04M | 4.50M | 7.69M | 7.24M | 21.03M | 40.03M | 24.27M | 139.34M | 45.89M | 40.89M | 35.16M | 67.73M |
|
Amortizatization of Intangibles
|
0.37M | 1.88M | -1.31M | -1.45M | -0.63M | 0.82M | 0.45M | 1.80M | 1.46M | 2.94M | 3.04M | 2.55M | 0.77M | -1.61M | -2.53M | -1.46M |
|
Depreciation & Amortization (CF)
|
0.36M | 0.64M | 1.05M | 1.14M | 1.37M | 1.51M | 2.15M | 2.42M | 2.52M | 2.77M | 2.89M | 3.00M | 2.99M | 2.25M | 2.00M | 1.71M |
|
Change in Accured Expenses
|
-0.12M | -1.16M | -0.94M | -1.92M | 0.53M | -0.73M | -1.74M | -0.25M | 1.98M | -2.19M | -0.83M | -1.25M | 2.61M | -2.47M | 2.70M | -1.54M |
|
Change in Net Loans
|
-4.20M | -39.55M | -10.32M | 91.11M | 76.63M | 197.42M | 213.81M | 68.77M | | 476.22M | -98.85M | 200.19M | 15.15M | 734.32M | 231.62M | -228.68M |
|
Capital Expenditures
|
0.10M | 0.70M | 2.25M | 1.14M | 1.65M | 1.75M | 3.58M | 6.08M | 1.91M | 1.57M | 2.51M | 1.39M | 0.33M | 0.52M | 4.53M | 1.23M |
|
Sales of Property, Plant and Equipment
|
0.31M | 1.26M | 2.72M | 4.22M | 3.66M | 0.91M | 1.52M | 1.15M | 5.77M | 1.16M | 2.42M | 7.42M | 0.74M | | 0.15M | 0.00M |
|
Acquisitions
|
| 22.98M | 5.90M | | | | | | | 7.60M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 85.09M | 67.49M | 44.96M | 99.20M | 1.16M | 6.16M | 28.08M | 23.29M | 22.52M | 32.73M | 32.60M | 10.10M | 14.74M | 3.77M |
|
Cash from Investing Activities
|
11.55M | 118.39M | 10.63M | -52.67M | -47.03M | -89.12M | -218.01M | -159.78M | -182.92M | -466.20M | 135.10M | -315.49M | -7.67M | -761.50M | -233.32M | 222.77M |
|
Other financing activities
|
53.23M | -13.26M | -20.03M | -36.84M | 27.88M | 59.89M | 245.37M | 118.28M | 177.16M | 432.92M | 181.34M | -44.01M | 243.35M | 250.21M | 167.47M | -228.22M |
|
Long-Term Debt Issuances
|
| | | | | 23.00M | 67.00M | 10.00M | 85.00M | 175.80M | 50.00M | 88.16M | 10.00M | 150.00M | 400.00M | 38.75M |
|
Long-Term Debt Repayments
|
| 43.81M | | 15.41M | | | | 55.00M | 55.00M | 135.00M | 50.00M | 142.80M | 130.00M | | 150.00M | 18.00M |
|
Short-Term Debt issuances
|
| | | 17.00M | 1.00M | 8.00M | -26.00M | 20.00M | -20.00M | | | | | 160.00M | -160.00M | |
|
Shares Issued
|
0.06M | 0.07M | 0.24M | 0.11M | 0.16M | 0.47M | 25.98M | 0.34M | 43.31M | 0.47M | 19.11M | 0.36M | 0.48M | 0.42M | 1.35M | 0.82M |
|
Shares Repurchased
|
| | 5.57M | 10.85M | 1.92M | 0.77M | 3.85M | 0.01M | 9.50M | | | 4.87M | 4.21M | 3.41M | 3.82M | |
|
Preferred Shares Issued
|
| | | 8.57M | 3.99M | 0.77M | 3.85M | | | | 5.31M | 11.19M | 3.20M | 6.81M | 15.27M | 9.69M |
|
Preferred Shares Repurchased
|
| | | | | | | 1.71M | 11.72M | | | 10.48M | | 14.73M | 11.23M | 10.01M |
|
Dividends Paid - Common
|
2.23M | 3.41M | 4.55M | 4.31M | 4.03M | 4.41M | 4.46M | 6.02M | 6.54M | 8.40M | 8.71M | 9.22M | 9.78M | 10.38M | 10.44M | 10.44M |
|
Cash from Financing Activities
|
49.02M | -62.22M | -29.89M | -41.73M | 26.69M | 86.90M | 310.83M | 84.94M | 221.09M | 497.20M | 195.72M | -112.98M | 112.17M | 538.34M | 248.33M | -252.74M |
|
Change in Cash
|
60.59M | 53.78M | -5.03M | -81.95M | -4.30M | 2.28M | 100.51M | -67.60M | 59.20M | 71.03M | 355.09M | -289.12M | 150.40M | -182.27M | 50.16M | 37.76M |
|
Beginning Cash Balance
|
-60.59M | -53.78M | 5.03M | 81.95M | 4.30M | -2.28M | -100.51M | 67.60M | -59.20M | -71.03M | -355.09M | 289.12M | -150.40M | 182.27M | -50.16M | -37.76M |
|
Free Cash Flow
|
-0.09M | -3.10M | 11.99M | 11.30M | 14.39M | 2.75M | 4.11M | 1.16M | 19.13M | 38.46M | 21.75M | 137.96M | 45.57M | 40.37M | 30.63M | 66.50M |
|
Net Cash Flow
|
60.59M | 53.78M | -5.03M | -81.95M | -4.30M | 2.28M | 100.51M | -67.60M | 59.20M | 71.03M | 355.09M | -289.12M | 150.40M | -182.27M | 50.16M | 37.76M |