|
Net Income (Quarter)
|
-0.00M | -0.04M | 1.11M | -0.21M | 0.10M | -0.50M | -0.44M | -0.15M | -0.32M | -0.17M | -0.18M | -0.17M | 4.50M | 1.40M | 2.02M | 0.93M | 4.34M | 3.31M | 4.06M | 2.96M | 3.18M | 4.64M | 7.51M | 0.69M | 1.67M | 0.70M | 0.79M | | | | 22.24M | 0.62M | 1.95M | -0.53M | -0.90M | 291.62M | 52.57M | 2.86M | -1.52M | -1.26M | -4.04M | -5.33M | -4.39M | -3.67M | 0.53M | 1.62M | 0.67M | 2.30M | 2.93M | -0.23M | 0.94M | -7.58M | -18.36M | -16.65M | -8.87M | -3.90M | -0.85M | -10.58M | -10.42M | -6.27M | -9.15M | -12.59M |
|
Share-based Compensation (Quarter)
|
| 0.02M | 0.02M | 0.05M | 0.10M | 0.01M | 0.02M | 0.04M | 0.02M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | | | 0.35M | 0.35M | 0.37M | 0.35M | 0.35M | -0.10M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Deferred Taxes (Quarter)
|
| -0.06M | -0.08M | -0.18M | -0.05M | -0.14M | 0.01M | -0.16M | 0.04M | -0.01M | -0.09M | 0.03M | 0.04M | 0.15M | -0.06M | | | -0.12M | 0.00M | -0.03M | 0.00M | 0.09M | 0.07M | 0.04M | 0.03M | 0.06M | 0.03M | 0.18M | 0.28M | -0.46M | 0.27M | 0.06M | -0.04M | 0.04M | -0.07M | 0.10M | -0.10M | -0.07M | -0.01M | -0.15M | -0.72M | -0.05M | -0.08M | -0.07M | 0.06M | 0.12M | -0.04M | 0.06M | -0.01M | -0.03M | -0.02M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.02M | -0.06M | -0.01M | -0.02M | -0.09M | -0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.02M | | | | 0.02M | | | | 0.01M | | | | 666.00 | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.12M | -1.13M | 0.40M | 0.24M | -0.07M | -0.04M | 0.54M | 0.32M | 0.36M | 0.20M | 0.22M | 0.23M | 0.12M | 0.11M | -0.02M | -0.14M | -0.10M | -1.20M | -0.10M | -0.09M | -0.07M | 0.08M | 0.25M | -1.29M | 2.28M | 0.36M | 0.40M | 0.72M | -1.21M | 2.54M | -0.05M | -0.03M | 0.15M | 1.66M | 0.44M | -0.76M | 0.56M | 1.45M | -0.03M | 0.20M | 0.67M | -0.90M | 0.47M | -0.47M | 2.23M | -2.23M | 0.57M | 21.84M | | -20.94M | 0.27M | 6.42M | -6.13M | 13.73M | 0.53M | | 0.02M | 1.71M | 0.81M | -0.61M | 0.14M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 0.42M | 0.24M | 0.02M | 0.18M | 0.01M | -0.13M | 0.42M | 0.05M | 0.02M | -0.34M | 0.12M | 0.01M | 0.14M | 0.33M | 0.65M | 0.33M | 0.08M | 0.37M | -0.17M | 0.17M | | | 0.07M | 13.10M | | -12.42M | | | 0.22M | 0.27M | 66.20M | | | 68.93M | 0.23M | 0.08M | 2.01M | 0.31M | 0.81M | 0.27M | -1.20M | 0.04M | 0.11M | -0.07M | 0.18M | 0.04M | 0.01M | -0.15M | 0.30M | 0.14M | 0.41M | -0.41M | 0.78M | 0.48M | 0.17M | 0.05M | |
|
Non-cash Items (Quarter)
|
| | | | | | 0.09M | | | | 0.11M | | | | 0.10M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | 4.68M | 1.33M | 2.62M | -8.55M | 0.01M | 0.03M | 11.93M | 6.50M | 7.21M | 6.46M | 4.72M | -18.33M | 0.09M | 12.91M | -10.17M | 20.06M | 6.88M | -4.51M | 19.09M | 6.52M | 6.76M | -4.88M | 28.27M | -26.29M | 1.55M | 3.38M | 31.77M | 14.61M | 0.51M | 0.99M | 39.91M | -35.71M | 11.29M | -10.82M | 2.02M | 1.14M | 9.52M | -6.91M | 0.99M | 22.12M | 14.85M | 34.36M | 33.19M | 26.60M | 12.21M | -11.77M | 0.19M | 0.06M | 0.60M | 0.10M | 12.85M | -10.59M | 0.56M | 8.00M | 6.70M | -13.61M | 4.59M | -4.56M | 11.40M |
|
Cash from Operations (Quarter)
|
| -2.62M | -1.72M | -1.31M | -1.33M | -1.71M | 0.30M | -3.10M | -3.79M | 3.51M | 70.09M | 13.09M | 19.16M | 17.37M | 12.21M | 12.03M | 24.64M | 15.69M | 14.44M | 9.96M | 27.09M | 17.69M | 22.30M | 7.07M | 26.49M | 16.68M | 1.63M | 13.56M | 8.20M | -4.58M | -19.90M | 17.71M | 19.20M | 12.89M | 11.65M | 14.39M | 10.54M | 7.63M | 8.42M | 5.98M | -0.74M | 1.93M | 5.66M | 4.63M | 13.21M | -3.95M | 32.39M | 8.64M | 16.65M | 3.00M | 4.12M | 2.77M | 6.65M | 7.34M | -4.76M | 1.62M | 3.92M | 10.34M | 1.15M | 1.21M | -2.48M | 3.74M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.07M | -0.33M | 0.16M | -0.18M | -0.00M | 0.16M | 0.03M | 0.04M | 0.03M | -0.91M | -0.20M | -0.20M | -0.22M | -0.21M | -0.21M | -0.36M | -0.28M | -0.35M | -0.23M | -0.40M | -0.33M | -0.21M | -0.21M | -0.33M | -0.23M | -0.10M | -0.16M | -0.30M | -0.13M | -0.00M | -0.03M | -0.07M | -0.00M | -0.33M | 0.00M | 0.24M | -0.40M | -0.08M | -0.03M | -0.03M | -0.05M | 0.01M | 0.00M | 0.01M | -0.02M | -0.05M | -0.00M | 0.02M | 0.02M | 0.02M | -0.00M | 0.02M | 0.02M | -0.10M | -0.01M | 0.02M | -0.01M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 0.09M | 0.21M | 0.19M | 0.29M | 0.33M | 0.33M | 0.78M | 0.74M | 0.74M | 0.80M | 0.86M | 0.83M | 0.83M | 1.14M | 0.54M | 0.29M | 0.31M | 0.50M | 0.88M | -0.68M | 0.18M | 0.21M | 0.25M | 0.26M | 0.31M | 0.28M | 0.27M | 0.27M | 0.27M | 0.28M | 0.31M | 0.33M | 0.32M | 0.31M | 0.16M | 0.28M | 0.30M | 0.28M | 0.27M | 0.22M | 0.40M | 0.63M | 0.62M | 0.64M | 0.62M | 0.51M | 0.51M | 0.49M | 0.73M | 0.73M | 0.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | 17.14M | 17.53M | 16.62M | 17.35M | 16.63M | 17.29M | 17.68M | 17.45M | 19.13M | 17.57M | 17.87M | 17.79M | 18.06M | 18.48M | 17.72M | 17.71M | 17.23M | 14.76M | 13.47M | 12.90M | 13.15M | 13.32M | 13.31M | 12.45M | 9.63M | 7.18M | 5.18M | 4.61M | 5.10M | 5.20M | 5.22M | 5.62M | 5.02M | 5.08M | 5.12M | 4.98M | 5.04M | 5.02M | 5.13M | 5.32M | 9.60M | 20.45M | 16.10M | 6.52M | 6.57M | 6.54M | 6.51M | 8.11M | 6.63M | 6.29M | 7.35M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | 2.68M | 0.12M | 3.98M | -5.68M | 0.02M | 0.04M | 2.20M | -0.23M | 1.23M | 0.82M | 0.50M | -2.20M | 1.40M | 0.18M | -1.75M | 2.75M | -0.26M | 2.94M | -1.27M | -0.44M | -2.83M | -1.51M | -1.05M | -1.30M | -0.74M | -0.08M | -0.79M | -1.59M | 0.30M | -0.89M | 0.65M | 0.36M | 0.54M | 0.55M | -0.45M | 0.88M | -0.37M | 0.36M | 0.60M | -0.11M | 4.16M | -3.31M | -1.54M | 2.69M | 1.13M | -0.36M | -1.32M | 0.46M | -0.37M | 0.42M | -0.62M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | 0.52M | -0.34M | -0.06M | 0.63M | 0.90M | 1.19M | 0.63M | -0.33M | 1.28M | -0.66M | -1.03M | 0.69M | 0.09M | 0.21M | -0.11M | 0.53M | -0.10M | 0.10M | -1.21M | -0.38M | 0.83M | -0.44M | 1.64M | 0.19M | -1.72M | -2.02M | -0.55M | 2.69M | 0.89M | 0.06M | 2.77M | 0.96M | 2.63M | 3.71M | 1.02M | -0.36M | 1.27M | 1.20M | 1.05M | 0.09M | 0.72M | 0.85M | 0.01M | -1.28M | -0.13M | 2.57M | 2.96M | 5.20M | 4.13M | -4.27M | 4.68M |
|
Change in Accured Expenses (Quarter)
|
| -0.01M | -0.01M | -0.56M | 0.08M | 0.44M | -0.59M | 0.04M | 0.84M | 0.01M | -6.78M | -2.25M | -0.18M | 5.54M | 2.90M | 0.37M | 1.86M | -1.20M | 1.37M | -2.08M | -1.88M | 2.56M | 2.38M | -0.11M | 2.17M | -2.30M | 3.46M | -4.99M | 10.62M | -8.66M | -2.56M | -2.00M | 1.14M | 1.91M | -1.41M | -5.03M | -2.12M | 3.92M | -3.10M | -0.50M | -1.06M | 0.68M | 0.60M | -0.72M | 3.40M | 2.50M | 1.94M | 4.75M | -4.93M | 2.78M | -1.61M | 14.01M | -0.85M | -17.61M | 14.86M | 0.66M | -1.70M | -1.33M | -0.12M | -1.64M | 0.62M | -1.00M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | 2.15M | 23.19M | 9.70M | 9.88M | 6.89M | 6.17M | 16.26M | 10.63M | 2.36M | 23.80M | 5.82M | 1.49M | 2.15M | 3.34M | 2.19M | 3.20M | 3.68M | 2.71M | 2.11M | 2.27M | 2.25M | 2.00M | 1.66M | 4.36M | 3.32M | 1.39M | 0.58M | 2.59M | 8.64M | 7.11M | 7.92M | 6.92M | 4.39M | 7.24M | 2.80M | 5.12M | 3.32M | 3.01M | 2.77M | 4.76M | 2.67M | 2.44M | 2.29M | 3.45M | 3.17M | 1.89M | 2.63M |
|
Capital Expenditures (Quarter)
|
| | | 0.03M | | | | 0.01M | 0.00M | | 27.93M | 4.91M | 6.47M | 4.38M | -12.27M | 7.22M | 5.68M | -11.33M | 27.31M | 6.88M | -1.77M | 0.14M | 2.84M | 6.93M | 2.46M | -3.16M | 25.61M | 6.98M | 2.93M | 13.32M | 2.84M | 9.19M | 1.67M | -0.72M | 1.92M | 12.62M | 3.48M | -4.76M | 13.25M | 4.83M | -1.07M | -3.76M | 14.73M | 0.21M | 0.61M | 0.29M | 1.81M | 1.40M | 3.20M | 1.79M | 3.11M | 3.49M | 0.32M | 7.08M | 2.43M | 1.51M | 2.44M | 8.82M | 10.48M | 4.54M | 8.21M | -8.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 3.40M | 1.37M | 0.13M | | 0.30M | | | | 0.04M | | | 1.06M | 0.11M | | | | | | | | 7.79M | 42.78M | | 51.79M | | 289.94M | 352.95M | 409.40M | 186.32M | | | | | 652.89M | 112.22M | 175.92M | | | | | | | | | | | | | | 16.71M | 13.90M | 0.81M | 1.89M | 1.10M | | | | | | 1.16M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.95M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 0.08M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 3.54M | -0.84M | 3.18M | 3.11M | -1.54M | 8.35M | 4.05M | -3.93M | 2.17M | -31.30M | -4.09M | -6.89M | -2.79M | -8.40M | -1.14M | -36.98M | -1.31M | -20.87M | -19.72M | -4.60M | -4.01M | 92.60M | -28.45M | -24.51M | 69.36M | 37.20M | 286.74M | 345.82M | 195.38M | 141.91M | -115.35M | -5.40M | -6.14M | -4.84M | 641.69M | 107.26M | 171.55M | -3.31M | -5.24M | -18.10M | -8.55M | -6.43M | -3.56M | -1.27M | -0.90M | -6.97M | -33.08M | -2.67M | 12.11M | 1.36M | -91.07M | 13.38M | -5.18M | -5.83M | -0.39M | -0.99M | -13.32M | -7.58M | -5.16M | -5.07M | 0.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | 0.01M | 0.02M | 0.15M | -0.11M | 0.37M | | | | 0.35M | -0.72M | 0.37M | -0.26M | | | | 0.36M | 0.37M | -0.73M | 0.01M | 0.86M | 0.60M | -1.46M | 0.40M | 0.45M | 0.27M | 0.01M | 0.13M | 0.21M | 0.12M | 0.86M | 0.21M | -0.21M | | | 0.15M | -0.15M | 0.54M | -0.53M | | 0.01M | | | 2.40M | 0.77M | -0.00M | -3.16M | | | | | 0.23M | 1.84M | 0.90M |
|
Long-Term Debt Issuances (Quarter)
|
| 6.56M | 3.24M | 3.79M | 2.19M | -0.98M | | 4.99M | 2.35M | 1.16M | | 6.00M | | 8.50M | 119.50M | 76.70M | -74.72M | 129.32M | 423.40M | 35.00M | 20.00M | -55.00M | 619.00M | 9.90M | 0.06M | | -9.96M | | | | | 0.77M | -0.00M | | 179.23M | | | | | 11.50M | 65.47M | 0.55M | | 14.98M | 15.41M | | 5.00M | | | | 166.23M | 212.00M | 10.41M | -168.27M | 280.74M | 5.00M | 15.00M | | 189.75M | 9.01M | 41.30M | 1.22M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | -0.15M | -0.18M | -0.17M | -0.24M | -0.18M | -0.51M | -0.26M | -1.10M | | | | | | | | | | | | | | | | | | 0.60M | 2.64M | 1.19M | 3.27M | 3.13M | 1.23M | 3.86M | 5.00M | 0.37M | 1.79M | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | -2.10M | 5.30M | -6.00M | 32.80M | 10.00M | 16.00M | 89.50M | 18.50M | 76.70M | 66.20M | 381.80M | 30.00M | | | | | | | | | | | -65.00M | | 10.00M | | | | | | | | 11.50M | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | 323.00M | | | | | | | | | | | | | 270.00M | | | | 220.00M | 130.00M | | 5.50M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.02M | 0.03M | 0.13M | 0.02M | 0.02M | 0.02M | | 0.01M | 0.03M | 0.26M | 0.09M | 0.03M | | | -0.00M | | 78.83M | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.00M | | | | | | | 79.83M | 0.25M | | | | 310.01M | | | | | | | | | | | | | | | | | | | 4.41M | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.90M | 3.75M | 5.95M | 198.78M | 8.97M | 10.95M | 7.06M | 9.00M | 7.02M | 10.46M | 11.05M | 8.66M | 8.64M | 12.82M | 11.45M | 9.05M | 5.46M | 10.02M | 5.42M | 8.93M | 8.94M | 11.30M | 57.38M | 70.38M | 23.64M | 27.38M | 25.06M | 27.15M | 19.55M | 8.32M | 12.58M | -0.01M | -0.01M | | |
|
Preferred Shares Repurchased (Quarter)
|
| | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.01M | -0.07M | 0.07M | 0.09M | 0.00M | 75.00M | 0.19M | 1.44M | 0.06M | 0.40M | 0.69M | 0.49M | -1.17M | 2.75M | 1.15M | 2.20M | 1.44M | 62.64M | 88.88M | 4.45M | 5.70M | 7.12M | 10.22M | 7.83M | 6.88M | 0.43M | | | |
|
Dividends Paid - Common (Quarter)
|
| 8.45M | 1.69M | 1.69M | 1.69M | 1.69M | 1.71M | 1.69M | 1.69M | 1.67M | -4.80M | 0.04M | 41.00M | -40.88M | 103.89M | 16.10M | | -15.95M | 68.80M | 0.03M | 42.66M | 21.35M | 21.35M | 21.36M | 19.18M | -40.54M | | 18.39M | 7.23M | 7.23M | -32.81M | 0.25M | -0.18M | 16.35M | -16.35M | 5.47M | 5.48M | 1.15M | 5.06M | 1.09M | 1.11M | -12.54M | 0.01M | 1.11M | 1.11M | -8.99M | -3.86M | 1.99M | 1.99M | 1.93M | -12.42M | 1.93M | 1.93M | 1.94M | 1.95M | 1.94M | 1.94M | -3.83M | 3.83M | | 0.28M | -0.28M |
|
Cash from Financing Activities (Quarter)
|
| -2.67M | 0.53M | -1.57M | -0.01M | 6.33M | -9.93M | -4.20M | 5.78M | -2.80M | -51.21M | -12.18M | -7.24M | -30.62M | -4.32M | -3.58M | 8.27M | -3.80M | 3.37M | 11.77M | -20.86M | -5.54M | -13.66M | -12.96M | -38.95M | -20.91M | -4.70M | -44.79M | -627.47M | -69.42M | -247.32M | 11.52M | 30.00M | -2.17M | -45.87M | -422.69M | -44.16M | -539.34M | 6.03M | -3.50M | 71.81M | -37.54M | 2.43M | -0.23M | 13.10M | -38.54M | -17.91M | 21.41M | -16.92M | -16.00M | 25.20M | 77.66M | -18.52M | -7.30M | 11.61M | 0.19M | 2.27M | -11.89M | 23.33M | 0.21M | 16.28M | -14.30M |
|
Change in Cash (Quarter)
|
| -1.74M | -2.03M | 0.29M | 1.77M | 3.08M | -1.29M | -3.25M | -1.95M | 2.88M | -12.41M | -3.19M | 5.02M | -16.05M | -0.51M | -0.14M | 0.78M | 4.38M | 3.70M | 2.77M | 2.17M | 8.27M | 100.39M | -36.64M | -48.94M | 80.33M | 34.68M | 255.51M | -276.41M | 122.62M | -123.59M | -86.12M | 43.80M | 4.57M | -39.81M | 233.41M | 72.34M | -358.12M | 11.15M | -2.76M | 52.96M | -44.16M | 1.66M | 0.85M | 25.04M | -43.39M | 7.51M | -3.03M | -2.94M | -0.89M | 30.68M | -10.65M | 1.51M | -5.13M | 1.02M | 1.41M | 5.20M | -14.87M | 16.89M | -3.74M | 8.73M | -9.63M |
|
Free Cash Flow (Quarter)
|
| -2.62M | -1.72M | -1.34M | -1.33M | -1.71M | 0.30M | -3.10M | -3.79M | 3.51M | 42.17M | 8.18M | 12.69M | 12.98M | 24.48M | 4.80M | 18.96M | 27.02M | -12.86M | 3.08M | 28.86M | 17.55M | 19.45M | 0.13M | 24.03M | 19.85M | -23.98M | 6.58M | 5.26M | -17.90M | -22.74M | 8.52M | 17.53M | 13.61M | 9.74M | 1.77M | 7.06M | 12.38M | -4.83M | 1.16M | 0.33M | 5.69M | -9.07M | 4.42M | 12.60M | -4.24M | 30.57M | 7.24M | 13.45M | 1.21M | 1.00M | -0.73M | 6.33M | 0.26M | -7.20M | 0.10M | 1.49M | 1.51M | -9.34M | -3.33M | -10.69M | 11.82M |
|
Net Cash Flow (Quarter)
|
| -1.74M | -2.03M | 0.29M | 1.77M | 3.08M | -1.29M | -3.25M | -1.95M | 2.88M | -12.41M | -3.19M | 5.02M | -16.05M | -0.51M | 7.31M | -4.08M | 10.58M | -3.06M | 2.01M | 1.63M | 8.14M | 101.24M | -34.35M | -36.97M | 65.14M | 34.13M | 255.51M | -273.45M | 121.38M | -125.31M | -86.12M | 43.80M | 4.57M | -39.06M | 233.40M | 73.64M | -360.17M | 11.15M | -2.76M | 52.96M | -44.16M | 1.66M | 0.85M | 25.04M | -43.39M | 7.51M | -3.03M | -2.94M | -0.89M | 30.68M | -10.65M | 1.51M | -5.13M | 1.02M | 1.41M | 5.20M | -14.87M | 16.89M | -3.74M | 8.73M | -9.63M |