|
Net Income
|
15.65M | 15.83M | 20.04M | 20.02M | 14.58M | 19.92M | 20.32M | 23.05M | 42.47M | 71.93M | 88.57M | 63.31M | 110.08M | 147.36M | 104.06M | 100.39M |
|
Depreciation and Depletion
|
| | | | | 2.90M | 3.30M | 4.80M | | | | | | | | |
|
Share-based Compensation
|
0.73M | 1.05M | 0.90M | 0.59M | 0.67M | 0.93M | 1.30M | 1.50M | 2.18M | 3.04M | 3.86M | 4.26M | 5.42M | 6.64M | 5.85M | 6.08M |
|
Deferred Taxes
|
-1.96M | -4.55M | -0.96M | 0.66M | -1.75M | 0.08M | 1.44M | 5.80M | 35.44M | -4.57M | 16.05M | -4.62M | 3.61M | 1.78M | 3.15M | -0.34M |
|
Gains from Investment Securities
|
0.93M | -1.50M | -1.30M | 0.82M | 0.50M | 1.03M | 0.27M | 0.56M | 1.52M | 3.29M | 2.86M | 96.52M | 86.46M | 9.37M | 7.66M | 3.08M |
|
Asset Writedowns and Impairment
|
0.00M | | 0.15M | | | | | | 6.08M | 4.02M | 7.53M | 3.85M | 7.79M | 1.48M | 0.46M | |
|
Non-cash Items
|
1.18M | 19.56M | -3.19M | 10.87M | 19.13M | 7.66M | 8.01M | 10.38M | 37.66M | 20.62M | 11.67M | 69.35M | 49.90M | 103.09M | 20.20M | -8.15M |
|
Change in Interest Receivables
|
-0.24M | 0.39M | -0.01M | -0.46M | -0.60M | 0.13M | -0.07M | 0.20M | 2.27M | -0.19M | 0.40M | 9.43M | -2.66M | 12.10M | 7.17M | -5.96M |
|
Change in Loans
|
235.00M | 166.82M | 135.71M | 176.90M | 106.72M | 39.64M | 49.44M | 50.08M | 5.28M | 2.79M | 1.02M | 171.26M | 102.65M | 12.62M | 58.49M | 270.17M |
|
Cash from Operations
|
16.83M | 39.94M | 17.55M | 30.89M | 35.46M | 27.58M | 28.33M | 33.42M | 80.13M | 92.55M | 100.25M | 132.66M | 159.97M | 250.45M | 124.26M | 92.24M |
|
Amortizatization of Intangibles
|
-0.58M | 2.02M | -2.37M | -3.47M | -3.67M | -2.82M | -1.99M | -1.66M | -3.22M | -3.89M | -3.23M | -3.00M | -8.47M | -7.16M | 3.98M | 3.33M |
|
Amortization of Deferred Charges
|
| | | | | | | | 2.04M | 3.81M | 4.03M | 6.19M | 5.45M | 0.55M | 0.60M | 0.63M |
|
Depreciation & Amortization (CF)
|
1.99M | 2.15M | 2.45M | 2.63M | 2.83M | 2.92M | 3.33M | 4.79M | 6.30M | 8.71M | 8.36M | 8.45M | 9.36M | 11.68M | 12.33M | 10.90M |
|
Change in Accured Expenses
|
2.70M | 9.72M | -11.54M | 1.08M | 1.26M | 0.12M | -3.52M | -20.23M | -5.24M | -10.26M | 16.95M | 74.49M | -35.29M | 178.68M | -44.66M | -8.06M |
|
Change in Net Loans
|
-10.09M | 41.95M | -86.29M | -27.05M | 24.92M | 152.85M | 146.42M | -106.37M | 138.27M | 103.89M | -215.88M | -428.44M | -556.45M | -1127.00M | -243.54M | 199.09M |
|
Capital Expenditures
|
2.74M | 2.56M | 2.23M | 2.60M | 4.28M | 3.97M | 3.89M | 6.67M | 48.70M | 11.49M | 5.08M | 14.73M | 42.04M | 16.11M | 7.71M | 7.57M |
|
Sales of Property, Plant and Equipment
|
1.07M | 1.28M | 2.96M | 3.10M | 2.12M | 4.02M | 3.34M | 3.74M | 3.88M | 10.05M | 2.35M | 1.17M | 3.54M | 8.13M | 3.72M | 3.38M |
|
Change in Intangibles
|
| | | | | 3.15M | 0.19M | | | | | | | | | |
|
Acquisitions
|
| | | | | | 3.70M | 16.73M | | 3.74M | -59.40M | 23.46M | | 38.61M | | 68.93M |
|
Divestments
|
| | | | | | | | | | | 16.98M | 98.78M | 19.23M | 4.82M | 22.78M |
|
Change in Acquisitions & Divestments
|
1.82M | 1.60M | 0.51M | 28.05M | 45.40M | 35.01M | 46.29M | 53.96M | 18.23M | 52.54M | 123.83M | 186.69M | 215.73M | 135.42M | 108.04M | 100.47M |
|
Cash from Investing Activities
|
-120.72M | -256.74M | -3.41M | 7.24M | -31.42M | -111.37M | -95.07M | 271.70M | -455.22M | 48.55M | -172.12M | -22.17M | -1477.84M | -1321.01M | -488.00M | 106.40M |
|
Other financing activities
|
90.07M | 299.77M | 42.12M | 13.59M | 27.09M | -26.63M | 73.28M | 131.31M | 155.85M | -143.03M | 65.69M | 1,507.94M | 407.57M | -56.96M | 760.02M | -366.50M |
|
Long-Term Debt Issuances
|
78.00M | 154.00M | 55.00M | | 70.00M | 215.00M | 55.00M | 55.16M | 10.00M | | 80.00M | 525.00M | | 1,211.17M | | |
|
Long-Term Debt Repayments
|
108.00M | 85.00M | 54.00M | 41.00M | 225.00M | 110.00M | 6.85M | 74.15M | 1.92M | 67.16M | 106.62M | 840.20M | 7.61M | 35.10M | | |
|
Short-Term Debt issuances
|
| | -1.76M | -5.31M | 112.51M | 24.75M | -27.74M | -175.14M | 39.73M | 126.09M | 105.98M | -226.02M | -9.69M | -49.67M | 3.95M | -12.67M |
|
Short-Term Debt repayments
|
-5.25M | 133.71M | 1.76M | 5.31M | | | | | | | | | | | | |
|
Shares Issued
|
0.10M | 0.01M | 0.04M | 0.42M | 0.07M | 0.35M | 0.40M | 3.99M | 3.35M | 5.32M | 1.33M | 1.24M | 1.95M | 0.42M | 0.70M | 0.57M |
|
Shares Repurchased
|
| | 2.15M | 11.90M | 8.11M | 9.18M | 6.46M | 1.88M | | 10.84M | 26.07M | 14.81M | 36.06M | 7.40M | | 21.48M |
|
Preferred Shares Issued
|
38.26M | | | | | | | | | | | 55.53M | | | | |
|
Dividends Paid - Common
|
9.42M | 8.76M | 8.79M | 8.58M | 8.24M | 8.24M | 8.69M | 12.62M | 19.29M | 29.56M | 34.24M | 42.92M | 44.51M | 47.51M | 51.27M | 50.88M |
|
Cash from Financing Activities
|
108.44M | 225.24M | 31.93M | -53.11M | -32.62M | 85.95M | 74.57M | -47.70M | 183.33M | -128.39M | 82.77M | 1,074.95M | 223.99M | 1,013.76M | 349.47M | -228.75M |
|
Change in Cash
|
4.54M | 8.44M | 46.07M | -14.98M | -28.59M | 2.16M | 7.83M | 257.43M | -191.76M | 12.71M | 10.90M | 1,185.43M | -1093.88M | -56.80M | -14.27M | -30.10M |
|
Beginning Cash Balance
|
-4.54M | -8.44M | -46.07M | 14.98M | 28.59M | -2.16M | -7.83M | -257.43M | 191.76M | -12.71M | 40.20M | -1185.43M | 1,093.88M | 56.80M | 14.27M | 30.10M |
|
Free Cash Flow
|
14.09M | 37.38M | 15.32M | 28.29M | 31.18M | 23.61M | 24.44M | 26.75M | 31.43M | 81.06M | 95.17M | 117.93M | 117.93M | 234.34M | 116.55M | 84.68M |
|
Net Cash Flow
|
4.54M | 8.44M | 46.07M | -14.98M | -28.59M | 2.16M | 7.83M | 257.43M | -191.76M | 12.71M | 10.90M | 1,185.43M | -1093.88M | -56.80M | -14.27M | -30.10M |