|
Net Income
|
6.51M | 10.19M | 2.22M | 14.24M | 16.76M | 19.60M | 42.14M | 44.97M | 63.23M | 67.55M | 40.81M | -86.67M | 26.07M |
|
Depreciation and Depletion
|
2.61M | 2.65M | 2.94M | 2.99M | 2.84M | 3.22M | 4.32M | 4.65M | 5.90M | 6.00M | 5.73M | 4.73M | 4.40M |
|
Share-based Compensation
|
1.64M | 2.06M | 2.55M | 2.91M | 6.83M | 9.20M | 8.80M | 8.23M | 7.74M | 6.34M | 4.87M | 4.00M | 3.18M |
|
Deferred Taxes
|
0.28M | 0.08M | -3.39M | -1.58M | -1.84M | 6.70M | 4.54M | 0.67M | 4.15M | 5.02M | 2.79M | -0.87M | -0.94M |
|
Gains from Sales and Divestitures
|
| | 0.03M | 0.03M | 0.01M | 0.20M | 0.18M | 0.19M | 0.18M | 0.19M | | | |
|
Gains from Investment Securities
|
1.69M | 0.26M | 0.37M | 0.31M | 3.54M | 3.40M | 3.45M | 3.29M | 3.25M | 3.25M | 9.88M | 6.63M | 4.06M |
|
Non-cash Items
|
| 9.03M | 0.52M | 0.94M | 1.20M | 0.80M | 0.54M | 0.01M | 0.18M | 0.06M | | | |
|
Change in Interest Receivables
|
-0.37M | 0.61M | 0.86M | 1.34M | 1.28M | 1.88M | 0.85M | -1.99M | 0.29M | 1.10M | 7.67M | 1.39M | -1.42M |
|
Change in Loans
|
5.33M | 6.09M | 1.34M | 5.98M | 85.14M | 79.51M | 54.81M | 285.44M | 290.53M | 196.80M | 127.42M | 89.60M | 112.89M |
|
Cash from Operations
|
29.92M | 26.01M | 20.50M | 39.18M | 38.53M | 45.09M | 39.00M | 19.32M | 75.42M | 81.30M | 69.55M | 43.97M | 24.77M |
|
Amortization of Goodwill
|
| | | | | | | | | | | 97.40M | |
|
Amortizatization of Intangibles
|
0.14M | 0.12M | 0.19M | 0.17M | 0.14M | 0.36M | 1.14M | 1.17M | 13.21M | 5.67M | 5.08M | 2.52M | 1.13M |
|
Amortization of Deferred Charges
|
9.16M | 2.67M | 2.54M | 4.74M | 4.93M | 0.99M | -11.50M | -9.46M | -13.21M | -5.67M | | | |
|
Depreciation & Amortization (CF)
|
2.61M | 2.65M | 2.94M | 2.99M | 2.84M | 3.22M | 4.32M | 4.65M | 5.90M | 6.00M | 5.73M | 4.73M | 4.40M |
|
Change in Accured Expenses
|
0.08M | 3.01M | 9.14M | 0.55M | -0.77M | 2.25M | 3.90M | 17.89M | 17.30M | -8.31M | -14.53M | 1.51M | -4.73M |
|
Change in Net Loans
|
69.66M | 196.47M | 134.22M | 233.91M | 440.85M | 87.83M | 0.07M | -264.11M | -232.66M | 467.24M | 435.11M | -141.03M | 66.04M |
|
Capital Expenditures
|
1.04M | 3.56M | 2.05M | 2.19M | 4.04M | 8.27M | 6.14M | 5.96M | 5.46M | 2.92M | 1.35M | 1.35M | 3.38M |
|
Sales of Property, Plant and Equipment
|
3.85M | 1.48M | 1.75M | 2.23M | 1.03M | 2.49M | 0.71M | 0.40M | 4.85M | 0.71M | 3.48M | 11.98M | 0.02M |
|
Acquisitions
|
| 9.13M | | | | 30.10M | | | 4.30M | | | | |
|
Change in Acquisitions & Divestments
|
442.80M | 170.90M | 57.20M | 113.51M | 147.13M | 254.61M | 75.40M | 213.05M | 517.51M | 330.15M | 124.69M | 132.98M | 183.82M |
|
Cash from Investing Activities
|
-284.36M | -245.69M | -525.39M | -421.63M | -453.55M | -1.45M | -147.94M | 85.47M | -83.97M | -479.95M | -417.92M | 258.12M | 41.11M |
|
Other financing activities
|
198.90M | 23.33M | -14.15M | 229.16M | 235.08M | 194.17M | 76.08M | 283.73M | 596.58M | 377.61M | -232.80M | -471.03M | 517.11M |
|
Long-Term Debt Issuances
|
145.00M | 1,000.00M | 1,672.00M | 1,700.00M | 2,300.00M | 2,500.00M | 3,252.00M | 3,390.00M | 2,345.00M | 4,085.00M | 6,280.00M | 6,450.00M | 3,855.00M |
|
Long-Term Debt Repayments
|
218.77M | 800.09M | 1,600.09M | 1,657.60M | 2,103.10M | 2,520.33M | 3,141.11M | 3,508.15M | 2,847.80M | 4,100.00M | 5,650.00M | 6,197.50M | 4,183.50M |
|
Short-Term Debt issuances
|
-1.78M | 12.00M | -17.00M | 0.54M | -5.10M | -2.03M | 10.27M | -33.03M | -48.63M | 230.00M | -25.00M | -50.00M | -125.00M |
|
Shares Issued
|
| 1.50M | 706.78M | | 0.48M | 0.10M | 0.42M | 0.42M | 0.37M | | | | |
|
Shares Repurchased
|
4.32M | 4.13M | 0.31M | 0.31M | 2.63M | 4.33M | 4.13M | 4.04M | 3.85M | | | | |
|
Dividends Paid - Common
|
| | | 7.16M | 8.29M | 20.56M | 34.75M | 24.12M | 28.65M | 30.69M | 28.50M | 27.56M | 27.63M |
|
Cash from Financing Activities
|
225.89M | 227.68M | 709.99M | 241.52M | 294.06M | 6.98M | 19.02M | 37.24M | -104.56M | 432.41M | 317.27M | -308.74M | 37.52M |
|
Change in Cash
|
-28.55M | 8.00M | 205.10M | -140.94M | -120.96M | 50.63M | -89.93M | 142.03M | -113.11M | 33.76M | -31.10M | -6.65M | 103.41M |
|
Beginning Cash Balance
|
28.55M | 127.03M | 135.03M | 457.37M | 290.78M | -24.69M | 196.55M | -99.40M | 179.30M | 43.99M | 31.10M | 6.65M | -103.41M |
|
Free Cash Flow
|
28.88M | 22.45M | 18.45M | 36.98M | 34.49M | 36.83M | 32.86M | 13.36M | 69.96M | 78.38M | 68.19M | 42.62M | 21.39M |
|
Net Cash Flow
|
-28.55M | 8.00M | 205.10M | -140.94M | -120.96M | 50.63M | -89.93M | 142.03M | -113.11M | 33.76M | -31.10M | -6.65M | 103.41M |