|
Net Income
|
-2.53M | -2.94M | -2.89M | -2.95M | -3.11M | -3.35M | -2.87M | -2.62M | -2.53M | -0.88M | | 0.04M | 1.78M | 2.71M | 11.55M | -7.30M | -9.19M | -7.37M | -9.04M | -6.37M | -4.14M | 0.95M | 4.57M | 4.14M | -81.35M | -36.49M | -32.27M | -29.84M | -25.44M | -6.66M | -92.10M | -31.18M | -60.81M | -22.75M | -13.41M | -19.90M | -10.63M | -0.39M | 0.23M | -48.09M | -78.47M | -34.30M | -26.66M | -47.08M | 9.37M | 27.17M | 29.11M | 40.82M | 182.11M | 43.20M | 23.59M | 13.67M | 10.10M | 5.01M | 10.15M | 12.23M | 14.90M | 14.41M | 9.72M | 11.67M | 38.18M | 44.24M |
|
Depreciation and Depletion
|
0.02M | 0.02M | 0.02M | | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.06M | 0.11M | 0.10M | -0.07M | 0.24M | 0.03M | 0.07M | 0.30M | 0.20M | 0.30M | | 0.53M | 0.90M | 1.87M | 3.14M | 7.03M | 8.32M | 10.54M | 11.26M | 11.59M | 12.49M | 13.48M | 13.66M | 15.02M | 13.45M | 17.97M | 22.81M | 19.50M | 19.09M | 16.11M | 16.29M | 17.80M | 19.80M | 19.77M | 17.72M | 18.25M | 20.55M | 18.09M | 16.74M | 18.13M | 14.20M | 15.12M | 14.08M | 14.80M | 17.71M | 16.81M | 17.44M | 15.69M | 17.77M | 16.74M | 16.15M | 11.89M | 15.83M | 14.41M | 10.27M | 11.54M | 9.45M | 9.53M | 9.54M | 8.52M | 9.06M | 8.50M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.06M | 0.07M | | | 0.01M | -0.00M | -0.01M | 0.04M | 10.26M | 0.01M | 3.13M | 6.27M | -0.12M | 27.49M | -0.12M | -0.33M | 0.25M | -0.02M | -0.07M | 0.04M | -0.62M | -0.03M | -0.51M | -0.22M | 10.76M | -0.35M | 261.18M | 308.61M | -572.19M | 437.97M | 493.34M | 574.58M | -1511.36M | -7.41M | | -1.54M | 8.82M | -1.46M | -5.93M | -1.87M | -5.74M | -5.50M | -2.22M | -0.91M | 21.38M | 2.97M | 1.06M | 1.68M | 8.76M | 6.67M | 0.93M | 1.01M | 0.33M | 12.16M | -10.88M | -7.64M | -4.39M | -3.17M | -2.72M | -1.75M |
|
Non-cash Items
|
| | | | | | | | | | 5.40M | 5.50M | 9.20M | 15.90M | 35.10M | | 425.82M | 20.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | | | | | 2.04M | 2.30M | 4.12M | -0.60M | 2.01M | | | 7.28M | 1.45M | 3.82M | 1.10M | 1.91M | 2.31M | 6.05M | 3.91M | 1.54M | 1.03M | 1.18M | 0.51M | -0.50M | -4.66M | -0.71M | 1.19M | -2.12M | -5.96M | 5.27M | 2.71M | 1.77M | 1.20M | 5.84M | 2.49M | 6.76M | 5.94M | 1.96M | -2.62M | -0.23M | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | | | | | | | -109.14M | 40.07M | 78.70M | | 436.61M | 265.58M | 366.38M | 462.52M | 635.56M | 622.14M | 760.99M | 955.22M | 1,020.26M | | | | | | | | | | | | | 66.12M | 63.01M | 64.72M | 246.34M | 191.50M | -156.72M | -410.56M | -59.46M | 42.79M | 9.04M | -37.06M | -19.61M | 29.60M | -96.39M | 23.80M | 34.96M | -50.74M | 189.09M | 452.05M | 944.64M | 928.16M | 1,052.70M | 825.75M | 295.17M | 448.38M | 868.77M | 902.13M |
|
Cash from Operations
|
-2.47M | -1.90M | -2.52M | -2.61M | -2.88M | -2.30M | -3.76M | -1.62M | -0.89M | -3.30M | -6.92M | 2.14M | | | 1.53M | 20.09M | 2.04M | 13.26M | 14.53M | 6.50M | 15.28M | 31.58M | 21.39M | 9.94M | -11.13M | -6.56M | 8.29M | -17.12M | -13.53M | -130.18M | -412.56M | 13.70M | -226.19M | -49.67M | -377.58M | 166.26M | -120.06M | -206.89M | -109.96M | -216.45M | 162.08M | 419.32M | 53.07M | -51.37M | 83.99M | 85.67M | 121.58M | 40.67M | 191.28M | 110.26M | 33.35M | 114.49M | -91.36M | -344.93M | -814.80M | -846.52M | -932.46M | -669.83M | -185.37M | -339.26M | -713.09M | -770.82M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.08M | 0.07M | 0.07M | 0.06M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | -0.01M | -135.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
-0.04M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.09M | 0.01M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 8.94M | 12.79M | 16.32M | 19.25M | 22.14M | 22.09M | 22.65M | 24.11M | 26.18M | 24.19M | 16.24M | 18.83M | 17.86M | 16.29M | 15.55M | 15.83M | 15.71M | 15.98M |
|
Depreciation & Amortization (CF)
|
0.02M | 0.02M | 0.02M | | 0.03M | 0.03M | 0.04M | 0.05M | 0.06M | 0.18M | -0.26M | 0.17M | | | 1.43M | 1.01M | 2.46M | 3.16M | 3.64M | 4.69M | 5.06M | 5.77M | 6.05M | 6.66M | 7.09M | 7.63M | 8.51M | 10.25M | 10.85M | 11.31M | 13.80M | 11.70M | 12.57M | 15.65M | 14.84M | 15.86M | 14.30M | 13.88M | 18.12M | 13.73M | 17.19M | 13.14M | 9.97M | 11.77M | 11.51M | 10.55M | 10.46M | 11.04M | 10.56M | 10.68M | 11.55M | 12.35M | 11.64M | 11.25M | 11.95M | 12.67M | 13.07M | 13.34M | 19.75M | 13.91M | 15.46M | 16.88M |
|
Change in Receivables
|
0.54M | -0.53M | 0.01M | | 0.15M | 0.10M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.21M | -0.01M | -0.26M | -0.11M | -0.03M | -0.97M | 1.49M | 0.13M | 0.24M | 0.02M | -1.54M | 0.82M | | | 1.46M | -0.13M | 0.20M | -1.18M | 3.46M | -1.81M | 1.14M | -2.40M | 2.47M | -0.12M | 2.16M | -0.15M | 3.69M | -3.83M | 5.45M | -5.42M | 1.90M | -6.06M | 10.24M | -5.06M | -2.12M | 16.81M | -15.11M | 5.30M | -2.84M | -5.44M | -2.31M | 0.38M | 0.44M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.14M | 0.19M | 0.33M | 0.24M | 0.11M | 0.01M | 0.19M | 2.29M | 1.07M | 5.06M | -0.83M | 2.10M | | | 6.99M | 1.67M | 3.82M | 5.32M | 5.89M | 2.72M | 5.71M | 13.92M | 8.13M | -9.68M | 14.48M | 13.71M | 8.78M | -5.15M | -0.01M | 17.12M | 130.06M | -33.25M | -1.12M | -69.19M | 10.14M | -31.60M | 11.54M | 7.93M | -65.47M | -101.37M | -27.93M | -3.71M | 1.99M | -10.33M | 23.98M | -19.65M | 32.37M | -10.17M | -4.56M | 21.34M | -27.44M | -45.41M | -4.34M | -16.17M | -21.83M | -22.11M | 0.07M | 24.81M | -9.22M | -10.01M | 19.61M | -15.38M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.93M | 1.52M | 0.89M | 7.40M | 16.57M | 29.25M | 58.94M | 57.58M | 44.10M | 1,602.72M | 342.67M | 319.89M | 288.04M | -347.93M | 228.06M | 20.26M | 92.53M | 70.58M | 502.39M | 289.85M | 280.04M | 444.86M | 258.83M | 622.45M | 749.58M | 968.58M | 285.10M | -93.16M | -333.17M | -403.60M | -121.26M | -313.89M | 862.56M | -203.56M | -85.85M | 0.70M | -164.20M |
|
Capital Expenditures
|
0.01M | 0.05M | -0.01M | 0.11M | 0.14M | 0.08M | 0.06M | 0.10M | 0.19M | 0.76M | -2.65M | 1.41M | | | 9.13M | 5.00M | 4.38M | 5.61M | 5.58M | 6.24M | 9.71M | 9.92M | 13.52M | 10.48M | 16.42M | 12.14M | 12.80M | 7.91M | 11.81M | 12.03M | 12.86M | 13.61M | 11.77M | 12.51M | 15.10M | 15.94M | 11.68M | 11.36M | 11.69M | 11.44M | 8.15M | 5.00M | 6.56M | 6.37M | 8.62M | 9.45M | 9.98M | 21.57M | 15.78M | 17.30M | 14.82M | 16.40M | 15.86M | 15.98M | 11.27M | 11.78M | 12.87M | 12.44M | 17.22M | 13.07M | 90.69M | 21.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.24M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 3.51M | 59.69M | 57.22M | 17.37M | 25.43M | 16.93M | 27.42M | 66.82M | 69.02M | 55.67M | 165.10M | 40.48M | 36.55M | 41.94M | 34.50M | 35.46M | 40.48M | 34.94M | 113.10M | 61.04M | | 52.23M | 46.28M | 106.19M | | 2.45M | 34.76M | 24.99M | 24.66M | 20.13M | 16.30M | 9.00M | 10.02M | 23.83M | 54.85M | 119.56M | 190.40M | 297.69M | 330.76M | 380.37M | 435.02M | 472.74M |
|
Cash from Investing Activities
|
-21.16M | -25.01M | -24.67M | -30.05M | -35.91M | -46.63M | -63.96M | -72.30M | -96.15M | -325.27M | 42.25M | -229.65M | | | -679.47M | -314.29M | -359.53M | -251.66M | -331.60M | -478.70M | -884.73M | -557.49M | -485.78M | -356.00M | 89.07M | -73.97M | 15.01M | 161.08M | 186.87M | 216.50M | 434.13M | 229.68M | 226.35M | 204.31M | 218.40M | 161.10M | 185.38M | 143.21M | 164.08M | 143.40M | 172.02M | 135.17M | 115.18M | 287.91M | -182.81M | -180.51M | -379.00M | -360.22M | -621.90M | -712.89M | -1114.78M | -336.41M | 78.52M | 325.79M | 448.80M | 216.88M | 486.97M | -594.13M | 498.09M | 450.46M | 337.02M | 595.88M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | 0.69M | -0.67M | 0.07M | 0.03M | -0.00M | 1.21M | 0.04M | -0.10M | | -0.10M | | | | 5.10M | 1.12M | 0.35M | -4.44M | 7.47M | 0.62M | -9.02M | 3.65M | -22.02M | -18.67M | -6.79M | -6.51M | 23.03M | -1.38M | -2.23M | -3.83M | -1.85M | -4.98M | -1.34M | -1.67M | -1.03M | -5.37M | -7.70M | -4.13M | -2.64M | -4.43M | -4.11M | -4.28M | -0.85M | -0.75M | -3.41M | -5.98M |
|
Long-Term Debt Issuances
|
28.62M | 35.00M | 39.43M | 47.57M | 55.69M | -14.11M | 25.60M | 38.12M | 138.99M | 131.06M | -40.31M | 88.85M | | | 350.44M | 204.95M | 246.45M | 288.10M | 314.85M | 369.38M | 428.93M | 481.70M | 524.71M | 586.16M | 593.94M | 603.67M | 609.59M | 640.01M | 625.89M | 597.45M | 534.23M | 504.62M | 452.54M | 536.15M | 632.18M | 396.50M | 618.45M | 836.78M | 1,092.21M | 979.54M | 71.01M | 54.50M | 90.21M | | | | | | | | | | | | | 250.00M | | | | | | |
|
Long-Term Debt Repayments
|
6.61M | 9.31M | 14.49M | -24.49M | 0.94M | 41.08M | 25.50M | -64.92M | 0.33M | | | | | | -0.37M | | | 0.31M | 49.38M | | | | | | | | | | | | | | | | | | | | | | | 9.12M | | | | | 326.86M | 102.65M | 80.59M | 39.03M | 230.07M | 38.97M | 49.52M | 13.69M | 9.81M | 6.98M | 7.23M | 2.07M | 2.92M | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.00M | 233.00M | 386.00M | 600.53M | 478.69M | 591.52M | 557.93M | 652.15M | 1,000.22M | 946.04M | -917.64M | 1,529.75M | 104.05M | 24.91M | 21.44M | 22.81M | 18.48M | 14.73M | 5.49M | 3.18M | 2.19M | | | | | | | | | | | |
|
Shares Issued
|
0.01M | | | 0.00M | 0.00M | 0.07M | 0.02M | 0.06M | 0.28M | 0.49M | 0.29M | 0.48M | | | 0.85M | 0.78M | 1.42M | 0.90M | 824.58M | 0.86M | 2.43M | 4.38M | 3.99M | 4.85M | 0.98M | 4.75M | 2.63M | 4.31M | 4.72M | 5.24M | 0.30M | 0.18M | 2.59M | | 2.46M | 0.10M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | 19.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
24.39M | | | | | | -0.01M | 6.04M | 17.35M | 17.34M | 276.00 | | | | -17.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.19M | 1.05M | 0.86M | 0.80M | -2.71M | | | | | 50.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
44.89M | 24.14M | 23.40M | 28.73M | 35.05M | 71.53M | 60.23M | 80.45M | 113.07M | 356.27M | -16.06M | 226.27M | | | 653.38M | 309.50M | 361.84M | 252.12M | 1,104.18M | 476.55M | 485.79M | 614.65M | 508.72M | 306.37M | -88.85M | 28.36M | 68.61M | -154.03M | -156.56M | -219.21M | 55.50M | -255.77M | 23.81M | -259.23M | 251.96M | -401.15M | -134.84M | 38.02M | -42.09M | 19.52M | -294.96M | -483.27M | -83.74M | 105.85M | -179.51M | 342.03M | 81.27M | 669.70M | 419.12M | 519.52M | 1,186.79M | 781.78M | -432.78M | 130.68M | 309.89M | 437.85M | 312.58M | 1,344.78M | -385.60M | -168.35M | 230.14M | 246.29M |
|
Change in Cash
|
21.27M | -2.78M | -3.79M | -3.93M | -3.74M | 22.61M | -7.49M | 6.53M | 16.03M | 27.70M | 19.26M | -1.25M | | | -24.56M | 15.30M | 4.36M | 13.72M | 787.11M | 4.34M | -383.66M | 88.74M | 44.33M | -39.69M | -10.92M | -52.16M | 91.91M | -10.07M | 16.77M | -132.89M | 77.06M | -12.39M | 23.97M | -104.59M | 92.78M | -73.79M | -69.52M | -25.66M | 12.04M | -53.53M | 39.15M | 71.23M | 84.52M | 342.39M | -278.34M | 247.19M | -176.14M | 350.15M | -11.50M | -83.11M | 105.36M | 559.86M | -445.62M | 111.54M | -56.11M | -191.79M | -132.91M | 80.83M | -72.88M | -57.15M | -145.93M | 71.35M |
|
Beginning Cash Balance
|
2.57M | 23.84M | 21.06M | 17.27M | 13.34M | 9.60M | 32.21M | 24.71M | 31.24M | 24.71M | 33.29M | 52.55M | 54.59M | 62.19M | 73.86M | 49.30M | 64.60M | 68.96M | 82.67M | 869.78M | 874.12M | 490.47M | 579.21M | 623.53M | 583.84M | 572.93M | 423.69M | 544.52M | 521.67M | 517.27M | 324.65M | 417.47M | 410.21M | 452.61M | 280.19M | 476.10M | 404.23M | 225.61M | 231.74M | 347.88M | 299.25M | 373.95M | 440.44M | 489.40M | 846.98M | 614.97M | 863.27M | 703.08M | 1,053.48M | 1,035.95M | 951.67M | 1,077.14M | 1,649.55M | 1,196.23M | 1,308.61M | 1,258.07M | 1,071.03M | 936.10M | 1,026.94M | 952.66M | 898.49M | 756.04M |
|
Free Cash Flow
|
-2.48M | -1.96M | -2.51M | -2.71M | -3.02M | -2.38M | -3.82M | -1.72M | -1.08M | -4.07M | -4.27M | 0.73M | | | -7.60M | 15.09M | -2.33M | 7.65M | 8.94M | 0.26M | 5.57M | 21.66M | 7.87M | -0.54M | -27.55M | -18.70M | -4.51M | -25.03M | -25.34M | -142.21M | -425.42M | 0.09M | -237.96M | -62.18M | -392.67M | 150.32M | -131.74M | -218.25M | -121.65M | -227.88M | 153.93M | 414.32M | 46.51M | -57.73M | 75.37M | 76.22M | 111.60M | 19.10M | 175.50M | 92.96M | 18.53M | 98.09M | -107.21M | -360.91M | -826.08M | -858.30M | -945.32M | -682.26M | -202.59M | -352.32M | -803.79M | -791.83M |
|
Net Cash Flow
|
21.27M | -2.78M | -3.79M | -3.93M | -3.74M | 22.61M | -7.49M | 6.53M | 16.03M | 27.70M | 19.26M | -1.25M | | | -24.56M | 15.30M | 4.36M | 13.72M | 787.11M | 4.34M | -383.66M | 88.74M | 44.33M | -39.69M | -10.92M | -52.16M | 91.91M | -10.07M | 16.77M | -132.89M | 77.06M | -12.39M | 23.97M | -104.59M | 92.78M | -73.79M | -69.52M | -25.66M | 12.04M | -53.53M | 39.15M | 71.23M | 84.52M | 342.39M | -278.34M | 247.19M | -176.14M | 350.15M | -11.50M | -83.11M | 105.36M | 559.86M | -445.62M | 111.54M | -56.11M | -191.79M | -132.91M | 80.83M | -72.88M | -57.15M | -145.93M | 71.35M |