|
Net Income
|
3.77M | 7.00M | 13.93M | 17.51M | 19.93M | 18.57M | 37.82M | 31.08M | 43.22M | 60.35M | 73.39M | 63.79M | 130.35M | 124.81M | 87.00M | 71.75M |
|
Depreciation and Depletion
|
| | | | | | | | | | | 4.24M | 3.80M | 3.90M | 4.50M | 4.42M |
|
Share-based Compensation
|
0.08M | 0.05M | 0.04M | 0.04M | 0.06M | 0.22M | 0.75M | 2.11M | 1.78M | 1.88M | 2.94M | 2.95M | 4.54M | 4.90M | 4.90M | 4.60M |
|
Deferred Taxes
|
0.82M | -0.19M | 3.41M | 1.91M | 1.91M | 0.22M | -3.83M | 2.68M | 3.88M | 2.46M | 0.92M | -7.50M | -0.11M | -3.35M | 4.13M | -2.04M |
|
Gains from Investment Securities
|
4.73M | 4.24M | 4.48M | 6.28M | 4.73M | 1.30M | 17.88M | 22.95M | 16.20M | 9.09M | 18.50M | 26.55M | 45.43M | 49.23M | 31.65M | 24.00M |
|
Asset Writedowns and Impairment
|
9.07M | 8.95M | 0.34M | 0.87M | | | | | | | 1.31M | 0.04M | -0.77M | | | |
|
Change in Interest Receivables
|
-0.12M | 0.10M | 2.08M | 0.24M | 0.23M | 0.43M | 0.84M | 0.42M | 2.50M | 2.74M | 0.30M | 11.46M | -1.17M | 11.91M | 3.05M | -3.61M |
|
Change in Loans
|
3.46M | 8.15M | 13.92M | 22.02M | 16.60M | 11.37M | 21.16M | 10.05M | 63.73M | 4.55M | 21.01M | 80.32M | 72.23M | 28.34M | 36.65M | 31.32M |
|
Cash from Operations
|
8.68M | 17.65M | 18.08M | 21.07M | 23.15M | 25.19M | 46.23M | 49.71M | 131.13M | 89.06M | 60.69M | 81.12M | 202.27M | 176.78M | 92.89M | 60.70M |
|
Amortizatization of Intangibles
|
-0.79M | 2.98M | -4.01M | -4.59M | -3.32M | -2.07M | -1.79M | -1.69M | -2.63M | -3.23M | -4.30M | -5.51M | -5.97M | -2.15M | 1.44M | 1.24M |
|
Amortization of Deferred Charges
|
| | | | | | 0.09M | 0.19M | 0.17M | 0.33M | 0.33M | 6.69M | 5.35M | 3.18M | 1.90M | 0.88M |
|
Depreciation & Amortization (CF)
|
1.45M | 1.17M | 0.98M | 0.91M | 0.89M | 1.54M | 2.31M | 2.70M | 3.15M | 3.06M | 3.05M | 4.24M | 3.76M | 3.90M | 4.50M | 4.42M |
|
Change in Accured Expenses
|
-0.48M | -2.43M | -0.58M | 0.98M | -1.79M | 0.38M | -1.08M | -2.02M | 3.89M | 4.99M | -2.79M | -4.17M | 10.53M | 48.32M | -9.25M | -40.12M |
|
Change in Net Loans
|
45.54M | -8.35M | 49.22M | 83.48M | 71.76M | 274.94M | 557.88M | 490.78M | 714.16M | 362.62M | 243.43M | 329.21M | 596.39M | 1,292.94M | 255.56M | -57.94M |
|
Capital Expenditures
|
0.74M | 0.30M | 0.32M | 0.84M | 0.97M | 1.99M | 3.88M | 2.70M | 2.66M | 2.05M | 1.53M | 2.20M | 2.78M | 3.30M | 7.43M | 3.79M |
|
Sales of Property, Plant and Equipment
|
3.52M | 1.72M | 0.03M | 0.50M | 1.23M | 1.54M | 0.77M | 2.99M | 1.12M | 1.63M | 0.92M | 0.99M | 0.32M | 0.70M | 0.24M | 1.27M |
|
Acquisitions
|
| | | 10.25M | | 70.32M | | | | | 11.21M | 87.39M | | | | |
|
Divestments
|
| | | | | | | | | | | | 0.97M | | | |
|
Change in Acquisitions & Divestments
|
665.83M | 644.08M | 254.82M | 130.06M | 0.24M | 80.45M | 65.23M | 137.59M | 109.10M | 141.86M | 183.73M | 256.78M | 285.87M | 150.29M | 64.55M | 69.65M |
|
Cash from Investing Activities
|
-106.90M | -68.65M | -152.58M | -108.32M | -77.55M | -140.00M | -504.75M | -427.67M | -817.73M | -357.21M | -102.47M | -323.37M | -689.86M | -1543.23M | -248.04M | 55.15M |
|
Other financing activities
|
154.17M | 46.63M | 261.08M | 100.27M | 35.08M | 82.96M | 315.83M | 553.48M | 450.89M | 297.02M | 260.49M | 410.61M | 375.95M | 1,024.45M | 179.86M | 284.00M |
|
Long-Term Debt Issuances
|
| | | | | 161.18M | 848.88M | 375.00M | 1,280.00M | 1,733.00M | 2,597.00M | 1,526.49M | 340.00M | 4,203.18M | 2,946.50M | 866.53M |
|
Long-Term Debt Repayments
|
0.15M | 52.14M | 10.00M | 15.00M | | 79.25M | 656.40M | 570.00M | 1,071.00M | 1,803.00M | 2,762.15M | 1,650.39M | 297.73M | 3,813.79M | 2,870.56M | 1,112.07M |
|
Short-Term Debt issuances
|
0.97M | -4.25M | -41.85M | | | | | | | | | | | | | |
|
Shares Issued
|
0.06M | 12.15M | 0.33M | 0.14M | 0.02M | 0.88M | 1.42M | 0.77M | 0.42M | 0.88M | 0.36M | 0.23M | 0.11M | 0.12M | 0.10M | |
|
Shares Repurchased
|
| | | | | | | | 0.18M | | | 0.91M | 9.40M | 13.13M | 17.50M | 5.82M |
|
Preferred Shares Issued
|
10.00M | 12.15M | 11.25M | | | | | | | | | | 110.93M | | | |
|
Preferred Shares Repurchased
|
| | -10.00M | | | | | 11.25M | | | | | | | | |
|
Dividends Paid - Common
|
3.17M | 1.80M | 1.96M | 2.78M | 4.25M | 6.94M | 9.00M | 9.07M | 9.61M | 9.66M | 12.16M | 14.32M | 17.49M | 23.43M | 25.91M | 27.28M |
|
Cash from Financing Activities
|
172.36M | -0.67M | 208.10M | 82.29M | 30.95M | 158.97M | 532.56M | 377.46M | 635.78M | 290.94M | 70.90M | 344.51M | 449.37M | 1,369.23M | 129.55M | -2.08M |
|
Change in Cash
|
74.14M | -51.67M | 73.60M | -4.96M | -23.45M | 44.16M | 74.05M | -0.50M | -50.82M | 22.78M | 29.12M | 102.27M | -38.22M | 2.78M | -25.60M | 113.77M |
|
Beginning Cash Balance
|
-74.14M | 51.67M | -73.60M | 4.96M | 23.45M | -44.16M | -74.05M | 0.50M | 50.82M | -22.78M | -29.12M | -102.27M | 38.22M | -2.78M | 25.60M | -113.77M |
|
Free Cash Flow
|
7.93M | 17.35M | 17.77M | 20.22M | 22.18M | 23.20M | 42.35M | 47.01M | 128.47M | 87.01M | 59.16M | 78.93M | 199.49M | 173.48M | 85.46M | 56.91M |
|
Net Cash Flow
|
74.14M | -51.67M | 73.60M | -4.96M | -23.45M | 44.16M | 74.05M | -0.50M | -50.82M | 22.78M | 29.12M | 102.27M | -38.22M | 2.78M | -25.60M | 113.77M |