|
Net Income
|
| 3.34M | 4.93M | 3.93M | 5.41M | 5.80M | 5.13M | 6.35M | 7.67M | 8.11M | 4.56M | 8.76M | 10.08M | 9.13M | 9.22M | 9.32M | 11.38M | 10.33M | 9.78M | 11.71M | 11.72M | 11.56M | 7.23M | 10.82M | 14.39M | 13.13M | 15.48M | 15.89M | 13.23M | 12.12M | 14.87M | 11.86M | 18.61M | 15.47M | 15.23M | 10.30M | 5.86M | 29.87M | 13.72M | 8.93M | 7.96M | 16.97M | 8.38M | 23.78M | 48.94M | 1.60M | 17.43M | -1.23M | -9.18M | 0.73M | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | -9.19M | | | | 2.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01M | -0.26M | -19.34M | -18.05M | -40.33M | -16.95M | -16.42M | -24.32M | -27.83M | -22.02M | -37.24M | -20.30M | 79.61M | 3.61M | 0.01M | | -0.15M | 0.32M | 0.01M | -0.04M | -0.00M | 0.42M | 0.02M | 0.02M | 0.01M | 0.35M | 1.25M | 0.28M | 0.60M | 0.24M | 1.68M | -0.52M | -0.23M | 0.58M | 0.57M | -0.11M | -0.16M | 1.48M | 0.15M | 0.00M | 0.08M | 0.70M | 0.03M | 8.31M | 51.96M | 6.87M | 18.31M | 40.04M | 0.41M | 9.89M | -5.54M | 9.75M | 12.78M | 1.74M | 10.78M | -0.37M | 8.90M | 13.33M | -9.81M | 0.40M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.09M | 2.79M | -1.47M | 0.18M | 1.88M | -0.79M | 0.81M | -1.76M | 3.74M | 1.61M | -3.00M | 0.80M | 3.29M | -2.54M | 4.62M |
|
Cash from Operations
|
| -0.51M | -11.58M | -17.04M | -16.91M | -9.72M | -11.74M | -13.20M | -14.87M | -17.12M | 2.24M | 35.26M | -22.47M | -4.76M | 4.90M | -28.54M | -42.87M | -12.83M | 1.34M | -4.98M | -3.00M | -8.43M | 20.62M | -9.19M | -36.63M | -4.74M | -4.96M | 2.46M | -20.96M | -17.77M | -6.17M | -6.39M | 38.48M | -16.51M | -22.78M | -17.89M | -11.55M | 13.15M | -8.26M | 42.24M | 8.84M | 43.50M | 0.45M | 54.92M | -204.41M | -90.65M | -2.46M | -24.25M | 11.82M | -41.21M | -16.84M | 25.24M | 3.35M | -77.82M | -2.67M | 4.68M | 20.50M | -50.19M | 39.94M | -31.92M |
|
Amortizatization of Intangibles
|
| -0.13M | -0.17M | -0.19M | -0.22M | -0.26M | -0.29M | -0.30M | -0.30M | -0.30M | -0.38M | -0.17M | -0.23M | -0.20M | -0.15M | -0.15M | -0.14M | -0.15M | -0.15M | -0.15M | -0.13M | -0.06M | -0.06M | -0.06M | -0.05M | -0.13M | -0.15M | -0.06M | -0.06M | -0.06M | -0.05M | -0.10M | -0.57M | -0.01M | -0.02M | -0.02M | -0.02M | -0.09M | -0.02M | -0.01M | -0.18M | -0.60M | -0.01M | -0.13M | -0.02M | -0.02M | -0.04M | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.20M | 0.21M | 0.23M | 0.25M | 0.25M | 0.27M | 0.27M | 0.27M | 0.28M | 0.29M | 0.34M | 0.28M | 0.33M | 0.20M | 0.32M | 0.34M | 0.35M | 0.36M | 0.41M | 0.44M | 0.46M | 0.54M | 0.55M | 0.55M | 0.58M | 0.59M | 0.58M | 0.53M | 0.54M | 0.45M | 0.52M | 0.53M | 0.53M | 0.52M | 0.52M | 0.53M | 0.55M | 0.55M | 0.54M | 0.50M | 0.52M | 0.56M | 0.59M | 0.72M | 0.71M |
|
Amortization
|
| | | | | | | | | | | | | | | | 14.87M | | 99.44M | 99.50M | 12.26M | 13.00M | 13.49M | 13.26M | 19.96M | 19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | 5.73M | 3.91M | | | -12.93M | -0.18M | 5.07M | 3.23M | 1.96M | | | -7.82M | -12.94M | 3.41M | -1.38M | 3.11M | 0.29M | -2.12M | -13.88M | -14.22M | 4.50M | -3.54M | 6.03M | 3.82M | -24.49M | 74.59M | 1.51M | -12.66M | -56.86M | 0.58M | -17.26M | -15.34M | -9.48M | 5.32M | 21.21M | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.23M | -0.06M | 0.86M | -0.56M | -0.02M | 0.32M | 0.29M | 0.61M | -0.13M | 0.52M | 0.95M | 0.65M | -0.36M | 0.45M | 0.51M | 0.48M | -0.23M | 0.18M | 0.56M | 0.17M | 0.00M | 0.15M | 0.10M | 0.12M | 0.32M | -0.30M | 0.39M | 0.23M | -0.07M | 0.12M | 0.27M | 0.35M | -0.18M | 0.27M | 0.37M | 0.42M | 0.02M | 0.48M | 0.53M | 0.43M | 0.07M | 0.44M | 0.96M | 0.71M | -0.08M | 1.04M | 2.50M | -0.99M | -0.72M | -0.06M | 0.55M | -0.49M | -0.05M | 0.93M | -0.45M | -0.03M | -0.17M | 0.11M | 0.30M | 0.12M |
|
Change in Taxes
|
| | | | | | | | | | | | 3.57M | -0.68M | | | 0.33M | -0.33M | | | 0.40M | -0.40M | 0.20M | 0.20M | 0.35M | 1.03M | 0.36M | 0.36M | 0.14M | 2.13M | 0.52M | 0.53M | 0.27M | 0.21M | -0.21M | 0.00M | 0.55M | 0.12M | 0.12M | 0.12M | 0.15M | -0.70M | | -0.46M | 8.69M | -0.37M | -1.70M | -0.03M | 9.62M | -9.85M | 1.06M | -0.87M | 0.95M | -0.95M | 1.50M | -1.03M | 1.10M | -1.52M | | 0.42M |
|
Change in Acquisitions & Divestments
|
| | | | | 5.79M | | | | 3.21M | 33.52M | 53.61M | 40.86M | 13.56M | 6.71M | 13.06M | 29.31M | 24.68M | 22.71M | 4.10M | 43.20M | 31.58M | 14.45M | 45.90M | 45.57M | 47.75M | 18.99M | 65.99M | 30.93M | 36.09M | 29.18M | 26.78M | 96.20M | 57.35M | 17.97M | 23.48M | 21.80M | 73.77M | 2.54M | 33.83M | 100.62M | 98.56M | 93.00M | 127.48M | 153.75M | 23.18M | 44.82M | | | | | | | | | | | | | |
|
Other financing activities
|
| | 128.94M | | -0.18M | 138.65M | 138.65M | 177.11M | -0.07M | 206.73M | 207.04M | 207.38M | | 206.32M | 206.52M | 241.97M | -0.68M | 244.10M | 246.61M | 246.86M | -0.56M | -0.01M | 290.35M | 290.54M | -0.24M | 340.35M | 372.76M | 373.00M | -0.53M | 369.96M | 369.96M | 369.96M | -0.01M | 366.28M | 366.28M | 366.28M | -2.20M | -0.13M | 365.79M | 365.79M | -2.90M | -0.15M | 363.75M | 363.75M | -3.05M | -1.01M | 361.81M | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 107.25M | | | | | | | | | | | | | 100.00M | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00M | | 200.00M | 82.25M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| 0.75M | 2.50M | | 7.25M | 15.00M | 2.25M | 20.25M | 3.00M | | | | | | | | 28.00M | 5.00M | 10.50M | 14.50M | 23.30M | 0.50M | | | -16.00M | | | 16.00M | -22.50M | -11.50M | 7.00M | 30.00M | -0.50M | -36.50M | 29.50M | 37.00M | -41.50M | 10.00M | 8.00M | -20.00M | -23.00M | 15.00M | -3.50M | 28.50M | 36.00M | 41.50M | | 14.50M | 20.00M | 15.00M | 15.00M | 10.00M | 22.00M | 22.50M | 10.00M | 7.50M | 5.00M | -45.00M | | 89.50M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | -16.50M | -12.00M | | -6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 7.00M | | | | | | | | 28.86M | | | | | | | | | | | | | | | | | | 4.28M | | | | | | | | | | | | | | | | | | | | | | 5.31M | 4.55M | 61.76M | 38.72M | 19.17M | 33.02M | 14.08M | | 20.66M | 7.54M | 19.58M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | | | | | | | | -0.27M | | | 0.54M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | 0.32 | -3.02M | -0.34 | 0.36 | -10.61M | 10.61M | -380.00 | 0.38 | 0.42 | 0.00M | -5.03M | 0.38 | 0.48 | 16.49M | -5.89M | 5.89M | -390.00 | 0.00M | -6.18M | -7.14M | -7.29M | 20.61M | -8.56M | -8.58M | -9.35M | 26.49M | -9.56M | -9.54M | -9.54M | 28.64M | -9.54M | -9.54M | -9.54M | -10.52M | -9.54M | -7.33M | -7.33M | 56.71M | -9.29M | -9.53M | 47.90M | 19.97M | -530.00 | 10.51M | 10.51M | 15.08M | 16.49M | 17.65M | 19.88M | 24.30M | 20.43M | 18.69M | 18.56M | 20.69M | 18.75M | 17.76M | 19.98M |
|
Cash from Financing Activities
|
| 7.75M | 64.84M | 6.69M | 4.06M | 11.23M | -1.20M | 53.70M | -1.22M | 24.04M | -4.89M | -5.67M | -10.01M | -7.92M | -4.95M | -3.66M | 63.70M | -0.12M | -3.17M | 8.14M | 16.95M | -10.19M | 25.48M | -7.79M | 51.55M | -33.26M | 36.69M | -6.41M | 15.67M | 9.00M | -2.63M | 20.46M | -34.53M | 0.70M | 18.46M | 13.53M | 9.03M | -0.93M | 0.30M | -36.83M | 90.79M | -107.63M | -6.41M | -10.32M | 122.84M | 7.34M | -11.19M | -7.81M | 10.12M | 15.28M | 18.40M | 17.12M | 35.44M | -14.19M | 23.87M | 1.44M | -17.79M | 60.51M | -16.21M | 3.04M |
|
Change in Cash
|
| 7.24M | 53.26M | -10.34M | -12.85M | 1.51M | -12.94M | 40.50M | -16.09M | 6.91M | -2.65M | 29.59M | -32.48M | -12.68M | -0.05M | -32.20M | 20.83M | -12.95M | -1.82M | 3.17M | 13.95M | -18.62M | 46.10M | -16.98M | 14.92M | -37.99M | 31.73M | -3.95M | -5.30M | -8.78M | -8.80M | 14.07M | 3.94M | -15.81M | -4.32M | -4.36M | -2.51M | 12.21M | -7.96M | 5.41M | 99.63M | -64.13M | -5.96M | 44.60M | -81.57M | -83.30M | -13.65M | -32.05M | 21.94M | -25.93M | 1.56M | 42.36M | 38.79M | -92.01M | 21.20M | 6.12M | 2.72M | 10.32M | 23.73M | -28.88M |
|
Free Cash Flow
|
| -0.51M | -11.58M | -17.04M | -16.91M | -9.72M | -11.74M | -13.20M | -14.87M | -17.12M | 2.24M | 35.26M | -22.47M | -4.76M | 4.90M | -28.54M | -42.87M | -12.83M | 1.34M | -4.98M | -3.00M | -8.43M | 20.62M | -9.19M | -36.63M | -4.74M | -4.96M | 2.46M | -20.96M | -17.77M | -6.17M | -6.39M | 38.48M | -16.51M | -22.78M | -17.89M | -11.55M | 13.15M | -8.26M | 42.24M | 8.84M | 43.50M | 0.45M | 54.92M | -204.41M | -90.65M | -2.46M | -24.25M | 11.82M | -41.21M | -16.84M | 25.24M | 3.35M | -77.82M | -2.67M | 4.68M | 20.50M | -50.19M | 39.94M | -31.92M |
|
Net Cash Flow
|
| 7.24M | 53.26M | -10.34M | -12.85M | 1.51M | -12.94M | 40.50M | -16.09M | 6.91M | -2.65M | 29.59M | -32.48M | -12.68M | -0.05M | -32.20M | 20.83M | -12.95M | -1.82M | 3.17M | 13.95M | -18.62M | 46.10M | -16.98M | 14.92M | -37.99M | 31.73M | -3.95M | -5.30M | -8.78M | -8.80M | 14.07M | 3.94M | -15.81M | -4.32M | -4.36M | -2.51M | 12.21M | -7.96M | 5.41M | 99.63M | -64.13M | -5.96M | 44.60M | -81.57M | -83.30M | -13.65M | -32.05M | 21.94M | -25.93M | 1.56M | 42.36M | 38.79M | -92.01M | 21.20M | 6.12M | 2.72M | 10.32M | 23.73M | -28.88M |