|
Net Income
|
26.57M | -45.86M | 31.59M | 50.12M | 23.38M | 24.52M |
|
Depreciation and Depletion
|
5.30M | 6.10M | 6.20M | 6.10M | 6.20M | 7.10M |
|
Share-based Compensation
|
0.38M | 1.02M | 1.04M | 1.31M | 1.56M | 1.75M |
|
Deferred Taxes
|
-0.08M | -1.63M | 3.11M | 3.63M | 0.37M | 2.69M |
|
Gains from Investment Securities
|
1.66M | 0.62M | 2.03M | 3.39M | 1.46M | 3.00M |
|
Asset Writedowns and Impairment
|
4.46M | 1.48M | 3.47M | 0.74M | 1.12M | |
|
Change in Loans
|
312.89M | 794.59M | 505.95M | 10.18M | 6.87M | 9.09M |
|
Cash from Operations
|
38.29M | 7.70M | 77.54M | 70.79M | 46.73M | 36.94M |
|
Amortization of Goodwill
|
| 62.19M | | | | |
|
Amortizatization of Intangibles
|
-3.95M | -3.44M | -4.80M | -5.75M | -6.35M | -3.59M |
|
Depreciation & Amortization (CF)
|
5.33M | 6.14M | 6.23M | 6.06M | 6.25M | 7.05M |
|
Change in Accured Expenses
|
2.23M | -5.72M | -1.60M | 3.55M | 3.80M | 1.69M |
|
Capital Expenditures
|
8.45M | 10.12M | 8.48M | 5.89M | 9.80M | 8.13M |
|
Sales of Property, Plant and Equipment
|
1.14M | | | 0.41M | | |
|
Change in Acquisitions & Divestments
|
390.55M | 188.17M | 197.06M | 84.69M | 48.90M | 63.45M |
|
Cash from Investing Activities
|
-129.36M | -93.27M | -106.36M | -382.07M | -307.01M | -68.40M |
|
Other financing activities
|
50.46M | 469.51M | 369.73M | 14.65M | -235.75M | 93.79M |
|
Long-Term Debt Issuances
|
10.00M | 25.00M | | 300.55M | 3,441.68M | 1,870.00M |
|
Long-Term Debt Repayments
|
| | 28.00M | 127.00M | 3,228.84M | 2,193.40M |
|
Shares Repurchased
|
| | 0.16M | 42.93M | 16.42M | |
|
Dividends Paid - Common
|
| 3.69M | | | | |
|
Cash from Financing Activities
|
-76.94M | 201.69M | 64.67M | 80.35M | 267.94M | 108.11M |
|
Change in Cash
|
-168.01M | 116.13M | 35.86M | -230.93M | 7.66M | 76.64M |
|
Beginning Cash Balance
|
168.01M | 125.81M | 241.94M | 230.93M | -7.66M | -76.64M |
|
Free Cash Flow
|
29.83M | -2.42M | 69.05M | 64.90M | 36.93M | 28.80M |
|
Net Cash Flow
|
-168.01M | 116.13M | 35.86M | -230.93M | 7.66M | 76.64M |