|
Net Income (Quarter)
|
-1.35M | 2.60M | 1.56M | 63.91M | 6.56M | 6.15M | 9.76M | -0.77M | 6.77M | 2.77M | 14.54M | 17.12M | 12.60M | 13.21M | 15.34M | 15.85M | 2.97M | 9.14M | 13.07M | 12.29M |
|
Share-based Compensation (Quarter)
|
| | 0.19M | 0.35M | 0.29M | 0.28M | 0.29M | 0.64M | 0.34M | 0.42M | 0.40M | 0.35M | 0.23M | 0.28M | 0.55M | 0.61M | 0.61M | 0.73M | 0.67M | 0.57M |
|
Deferred Taxes (Quarter)
|
| | | | 4.22M | 3.33M | -1.35M | 10.41M | 1.28M | 0.94M | 7.43M | 5.79M | 3.52M | -2.61M | 1.46M | -3.25M | 0.21M | 1.03M | 1.41M | -11.74M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | 0.00M | 0.01M | 0.04M | 0.04M | 0.05M | | 0.05M | 0.10M | |
|
Gains from Investment Securities (Quarter)
|
| | 0.53M | -1.22M | 1.23M | | 1.49M | 1.98M | | 1.36M | 0.13M | 0.60M | | 0.01M | 0.04M | 19.37M | 0.48M | 0.00M | 0.18M | 0.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 0.14M | 0.37M | 0.39M | | 0.07M | 0.11M | 0.71M | | 0.03M | 4.02M |
|
Non-cash Items (Quarter)
|
| | | 15.79M | | | 0.84M | 19.72M | 18.66M | 1.52M | 7.51M | 3.34M | 10.60M | 4.24M | 1.41M | 11.54M | 0.48M | 0.84M | 1.39M | |
|
Change in Interest Receivables (Quarter)
|
| | 0.12M | -0.16M | 0.67M | -0.56M | 0.22M | 0.47M | -0.67M | 0.75M | 0.52M | 4.91M | 1.82M | 1.12M | -0.12M | 10.56M | -11.39M | 8.05M | 6.50M | -7.07M |
|
Change in Loans (Quarter)
|
| | 2.50M | 1.49M | | | | 0.00M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | -10.20M | 16.55M | 5.10M | 23.75M | -16.05M | 14.05M | 25.47M | 28.51M | 8.19M | 17.77M | 13.65M | -24.70M | 23.22M | 17.15M | 25.84M | 17.45M | -40.24M | 105.97M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.75M | 0.75M | 2.34M | 0.77M | 0.77M | 0.77M | 6.62M | 0.77M | 1.13M | 1.90M | 7.76M | 0.14M | 1.96M | 2.00M | -8.20M | 0.13M | 1.89M | 1.95M | 1.87M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.04M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 1.18M | 1.25M | 1.30M | 1.31M | 1.31M | 1.27M | 1.27M | 1.33M | 1.48M | 1.49M | 1.59M | 1.67M | 1.44M | 1.70M | 1.60M | 1.61M | 1.64M | 1.63M |
|
Change in Accured Expenses (Quarter)
|
| | -6.98M | -7.07M | -0.53M | -0.33M | -10.52M | 2.29M | 0.31M | 22.22M | -19.59M | -6.59M | -10.58M | 11.54M | 0.26M | -6.54M | 8.00M | 0.00M | 12.54M | 8.21M |
|
Change in Net Loans (Quarter)
|
| | 108.87M | 92.66M | 9.41M | 4.41M | 50.05M | 68.70M | 5.80M | 160.33M | 91.47M | 42.54M | 61.99M | 32.27M | -29.97M | -41.14M | 76.14M | 533.57M | -13.17M | -30.84M |
|
Capital Expenditures (Quarter)
|
| | 1.30M | 1.43M | 0.80M | 0.81M | 0.63M | 0.30M | 0.06M | 0.47M | 0.84M | 1.20M | 0.98M | 0.43M | 0.88M | 1.98M | 2.04M | 1.36M | 0.75M | -0.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | -9.31M | 1.07M | 2.75M | 4.77M | 2.06M | -4.21M | 0.95M | 0.09M | 5.64M | 0.36M | 0.51M | | 1.10M | 1.37M | 0.26M | -0.26M | 0.03M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | 0.14M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 259.36M | 107.95M | 11.14M | 0.01M | 1.17M | -1.17M | 0.65M | 5.43M | 0.54M | 7.66M | 15.96M | 15.35M | 59.59M | 32.51M | 46.82M | 66.58M | | 35.09M | |
|
Cash from Investing Activities (Quarter)
|
| | -107.14M | -61.44M | 36.67M | -0.47M | -30.30M | -67.55M | -52.95M | -138.75M | -117.56M | -60.14M | -113.12M | 6.39M | -29.35M | -114.48M | -177.19M | 986.82M | -1695.16M | -0.82M |
|
Other financing activities (Quarter)
|
| | 97.51M | -113.30M | 85.91M | -35.02M | -19.59M | -77.58M | 81.22M | 98.14M | 96.08M | 9.28M | 58.67M | -38.40M | 20.11M | 67.29M | 91.28M | 719.53M | -148.08M | -58.19M |
|
Long-Term Debt Issuances (Quarter)
|
| | 1,092.00M | 1,545.10M | 825.00M | 465.00M | 703.00M | 1,044.00M | 1,589.90M | 1,352.00M | 1,518.10M | 1,472.00M | 1,620.50M | 1,883.00M | 2,855.10M | 2,151.40M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | 1,099.00M | 1,424.11M | 929.00M | 455.00M | 688.00M | 917.00M | 1,571.39M | 1,312.00M | 1,513.10M | 1,472.00M | 1,620.50M | 1,813.30M | 2,849.10M | 2,167.40M | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | 3.15M | 14.69M | 0.49M | -1.62M | 0.38M | -3.37M | -3.16M | -0.21M | 9.72M | 0.20M | 3,508.98M | -3511.06M | 17.35M | 6.01M | 0.88M | 6,400.91M | -6415.44M |
|
Short-Term Debt repayments (Quarter)
|
| | | | 2.50M | 2.00M | 16.15M | | | | | | 1,620.50M | 1,824.63M | 2,849.10M | 2,167.40M | 2,741.80M | 2,646.00M | 1,295.00M | 3,042.00M |
|
Shares Issued (Quarter)
|
| | 15.00M | -0.43M | | | | | 1.00M | 0.13M | 0.57M | 0.84M | 0.64M | 1.67M | -1.73M | 3.15M | 0.94M | 0.06M | 2.08M | 0.54M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | 1.67M | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | 1.05M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | -0.59M | 1.14M | 0.20M | 0.20M | 2.30M |
|
Cash from Financing Activities (Quarter)
|
| | 108.07M | 40.46M | -5.04M | -26.73M | 28.77M | 49.60M | 97.18M | 134.91M | 101.42M | 19.47M | 59.60M | 25.63M | 25.66M | 69.23M | 190.23M | 635.29M | 77.30M | -122.81M |
|
Change in Cash (Quarter)
|
| | -9.27M | -4.43M | 36.73M | -3.45M | -17.59M | -3.89M | 69.69M | 24.68M | -7.96M | -22.90M | -39.86M | 7.32M | 19.52M | -28.10M | 38.88M | 20.31M | -38.85M | -17.66M |
|
Free Cash Flow (Quarter)
|
| | -11.51M | 15.12M | 4.30M | 22.94M | -16.69M | 13.76M | 25.41M | 28.04M | 7.35M | 16.57M | 12.67M | -25.14M | 22.34M | 15.17M | 23.80M | 16.09M | -40.99M | 106.20M |
|
Net Cash Flow (Quarter)
|
| | -9.27M | -4.43M | 36.73M | -3.45M | -17.59M | -3.89M | 69.69M | 24.68M | -7.96M | -22.90M | -39.86M | 7.32M | 19.52M | -28.10M | 38.88M | 1,639.57M | -1658.11M | -17.66M |