|
Net Income
|
-1.46M | 12.39M | 4.64M | 17.11M | 13.42M | 15.71M | 18.05M | 33.22M | 44.92M | 52.29M | 101.32M | 109.34M | 145.75M | 154.10M | 145.46M | 184.51M | 186.79M |
|
Depreciation and Depletion
|
| 3.70M | 3.80M | 3.50M | 3.30M | 3.50M | 4.60M | 5.40M | 5.50M | 5.70M | 8.60M | 9.20M | 9.60M | 11.30M | 11.10M | 10.20M | 9.60M |
|
Share-based Compensation
|
| | | | | | 0.26M | 0.49M | 10.39M | 11.12M | 12.94M | 10.22M | 6.85M | 10.00M | 11.07M | 10.29M | 9.51M |
|
Deferred Taxes
|
| | -0.94M | -0.99M | 0.40M | 1.75M | 3.90M | 0.23M | 6.29M | -6.53M | 14.30M | 2.35M | 1.64M | -15.79M | 7.14M | -16.17M | -16.80M |
|
Gains from Investment Securities
|
| 2.14M | 2.94M | 13.76M | 2.55M | 1.64M | -1.63M | 1.66M | 20.06M | 8.95M | 49.91M | 118.74M | 99.88M | 168.24M | 120.44M | 86.85M | 163.05M |
|
Asset Writedowns and Impairment
|
| | | | 0.59M | | | | 10.25M | 0.03M | 0.14M | 0.57M | 0.59M | 0.67M | 0.02M | 2.01M | 2.92M |
|
Change in Interest Receivables
|
| 0.41M | -0.63M | 2.58M | 1.87M | 2.64M | 2.13M | 3.85M | 2.18M | -2.75M | -1.62M | -2.05M | -0.37M | 1.73M | 5.30M | 8.10M | 7.13M |
|
Change in Loans
|
| 2.47M | 3.63M | 0.37M | | | | | 685.93M | 17.62M | 125.36M | 319.12M | 890.34M | 1,059.36M | 1,139.88M | 2,036.08M | 2,767.62M |
|
Cash from Operations
|
| 34.57M | 21.86M | 79.99M | -23.07M | 25.81M | 49.21M | 78.50M | 119.99M | 137.75M | 191.01M | 467.22M | 581.64M | 290.05M | 327.91M | 488.81M | 450.62M |
|
Amortization of Goodwill
|
| | 1.51M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 11.43M | 9.76M | 20.35M | 21.10M | 18.15M | 28.88M | 35.62M | 45.05M | 37.72M | 55.15M | 60.74M | 59.05M | 61.60M | 64.95M | 57.77M | 59.73M |
|
Change in Accured Expenses
|
| 2.22M | 5.97M | 50.67M | -43.18M | -2.33M | 6.91M | 11.24M | 30.81M | -28.61M | 16.62M | 1.15M | 43.92M | -10.62M | 48.78M | 176.04M | -33.64M |
|
Change in Net Loans
|
| -21.10M | -103.23M | -5.01M | 28.83M | 101.64M | 146.11M | 217.99M | 274.84M | 493.38M | 591.78M | | | | | | |
|
Capital Expenditures
|
| 2.35M | 1.83M | 4.13M | 5.26M | 2.33M | 5.03M | 6.98M | 6.80M | 8.54M | 144.43M | 53.64M | 50.44M | 424.92M | 441.05M | 266.61M | 202.35M |
|
Sales of Property, Plant and Equipment
|
| 1.15M | 1.05M | 4.94M | 0.48M | 1.18M | 2.10M | 0.06M | 0.20M | 2.36M | 8.30M | 23.99M | 16.82M | 9.37M | 15.00M | 9.01M | 27.57M |
|
Change in Intangibles
|
| | | | | | | | | | | | | 50.00M | 10.00M | | |
|
Acquisitions
|
| | | | | | 125.31M | | 29.43M | 58.86M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | 3.50M | | | | | 608.46M |
|
Change in Acquisitions & Divestments
|
| 197.35M | 125.08M | 678.83M | 209.17M | 166.80M | 566.37M | 285.51M | 457.31M | 596.76M | 755.62M | 237.25M | 371.90M | 324.23M | 177.30M | 201.73M | 239.32M |
|
Cash from Investing Activities
|
| -130.23M | -63.94M | -514.34M | -198.66M | -367.80M | -453.92M | -738.48M | -700.43M | -389.79M | -339.20M | -206.32M | -1118.40M | -332.11M | -945.56M | -262.93M | 25.84M |
|
Other financing activities
|
| 243.80M | 273.68M | 253.97M | -96.95M | 48.30M | 334.38M | 737.73M | 476.17M | 229.98M | 26.01M | 931.13M | 535.77M | 351.07M | 723.14M | -714.10M | 23.94M |
|
Long-Term Debt Issuances
|
| -77.80M | | | 190.00M | | 70.00M | 452.00M | -5.00M | | 7.92M | 1.63M | 0.08M | 20.00M | | | |
|
Long-Term Debt Repayments
|
| | 11.00M | | 4.00M | | 0.12M | 0.13M | 0.08M | 4.89M | 11.69M | 7.57M | 5.61M | 75.00M | 1.75M | 0.62M | |
|
Short-Term Debt issuances
|
| 2.22M | -0.85M | 18.34M | -17.25M | 1.26M | -6.40M | 100.00M | 308.00M | 1.22M | 0.33M | -4.02M | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | 11.64M | | | | | | | |
|
Shares Issued
|
| 9.90M | 0.57M | 47.80M | 15.27M | 2.33M | 51.55M | 13.86M | 1.17M | 0.15M | 0.04M | 0.27M | | | 0.00M | 0.00M | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | 6.94M | 6.18M | |
|
Dividends Paid - Common
|
| 1.54M | 1.62M | 1.83M | 2.93M | 3.18M | 3.49M | 4.39M | 4.84M | 5.74M | 7.76M | 7.10M | 6.40M | 5.92M | 5.43M | 5.07M | 4.69M |
|
Cash from Financing Activities
|
| 176.99M | 231.47M | 302.51M | 116.74M | 331.75M | 402.53M | 1,406.15M | 1,074.20M | -915.58M | 174.88M | 40.02M | 422.93M | 117.82M | 604.86M | -443.20M | -513.03M |
|
Exchange Rate Effect
|
| | | | | | | | | 0.00M | -0.12M | -0.10M | 0.48M | -1.74M | 0.33M | 0.08M | -1.21M |
|
Change in Cash
|
| 81.33M | 189.39M | -131.84M | -104.99M | -10.23M | -2.17M | 746.17M | 493.76M | -1167.61M | 26.57M | 300.82M | -113.35M | 74.02M | -12.46M | -217.24M | -37.77M |
|
Beginning Cash Balance
|
| -81.33M | -189.39M | 131.84M | 104.99M | 10.23M | 2.17M | 27.66M | 773.83M | 1,267.59M | 99.98M | 126.55M | 427.37M | 314.02M | 388.04M | 375.58M | 158.34M |
|
Free Cash Flow
|
| 32.22M | 20.03M | 75.86M | -28.33M | 23.48M | 44.18M | 71.52M | 113.19M | 129.21M | 46.58M | 413.58M | 531.21M | -134.87M | -113.13M | 222.19M | 248.27M |
|
Net Cash Flow
|
| 81.33M | 189.39M | -131.84M | -104.99M | -10.23M | -2.17M | 746.17M | 493.76M | -1167.61M | 26.69M | 300.92M | -113.82M | 75.75M | -12.79M | -217.32M | -36.56M |