|
Depreciation and Depletion
|
| 1.94M | 2.00M | 2.20M | 2.60M | 3.00M | 4.60M | 5.10M | 4.90M | 4.90M | 5.70M | 6.00M | 6.10M | 7.00M | 7.70M | 8.60M |
|
Share-based Compensation
|
0.83M | 0.40M | 0.10M | 0.13M | 0.18M | 0.21M | 0.13M | 0.24M | 0.29M | 0.30M | | | 3.89M | 4.33M | 6.03M | 7.32M |
|
Deferred Taxes
|
-5.21M | -1.81M | 0.46M | 4.52M | 4.63M | 3.83M | -1.58M | -2.46M | -2.78M | -0.31M | 0.11M | -8.10M | 2.87M | 18.57M | -0.24M | 6.97M |
|
Gains from Investment Securities
|
| 5.07M | 0.47M | 3.55M | 0.49M | 0.40M | 0.73M | 0.93M | 2.98M | 2.69M | 3.11M | 6.26M | 2.48M | 23.63M | 27.21M | 28.43M |
|
Change in Interest Receivables
|
0.04M | -1.19M | -0.29M | -0.46M | -0.31M | -0.14M | -0.70M | 1.28M | 0.81M | 0.85M | -0.61M | 0.86M | -1.44M | 5.84M | 6.44M | -1.29M |
|
Change in Loans
|
96.40M | 65.21M | 73.51M | 131.04M | 109.61M | 76.10M | 77.89M | 148.95M | 66.03M | 124.80M | 157.75M | 268.36M | 157.35M | 50.44M | 34.04M | 65.98M |
|
Cash from Operations
|
23.26M | 45.12M | 43.38M | 41.25M | 40.46M | 31.50M | 47.88M | 60.66M | 61.03M | 75.24M | 67.16M | 85.48M | 156.42M | 119.84M | 143.64M | 143.19M |
|
Depreciation & Amortization (CF)
|
4.09M | 15.80M | 17.19M | 18.77M | 16.11M | 13.17M | 18.50M | 19.17M | 18.14M | 18.20M | 17.86M | 25.64M | 24.64M | 17.32M | 3.67M | 3.51M |
|
Change in Accured Expenses
|
0.15M | -0.15M | 1.47M | 2.35M | -0.01M | -0.63M | -4.41M | 3.97M | 0.95M | 0.15M | 0.37M | 0.80M | 2.43M | -4.69M | 13.19M | -4.22M |
|
Change in Net Loans
|
| | | | | | | | 130.40M | 134.07M | 10.66M | 444.13M | -113.47M | 58.14M | 356.07M | 199.24M |
|
Capital Expenditures
|
2.15M | 1.98M | 1.29M | 4.53M | 6.60M | 7.11M | 9.43M | 5.44M | 4.87M | 4.53M | 2.81M | 4.30M | 6.68M | 6.75M | 13.46M | 6.82M |
|
Sales of Property, Plant and Equipment
|
0.51M | 0.50M | 2.16M | 1.81M | 1.04M | 0.22M | 0.97M | 0.24M | 0.56M | 0.28M | 0.24M | 0.27M | 2.07M | 0.57M | 0.13M | 0.01M |
|
Acquisitions
|
| | | 3.32M | 4.54M | -17.08M | -97.28M | 0.24M | 1.07M | -4.70M | -7.81M | 94.86M | -132.72M | 85.79M | -92.59M | 1.58M |
|
Change in Acquisitions & Divestments
|
174.81M | 202.67M | 126.59M | 140.47M | 125.66M | 108.09M | 126.40M | 127.82M | 143.00M | 122.99M | 199.87M | 356.85M | 544.10M | 190.14M | 198.89M | 255.74M |
|
Cash from Investing Activities
|
7.85M | 141.46M | -8.88M | -69.57M | -80.01M | -14.16M | -1.11M | -198.36M | -162.69M | -130.16M | 1.05M | -393.92M | -74.43M | -414.21M | -132.93M | -344.31M |
|
Other financing activities
|
11.46M | -51.45M | -35.38M | 38.32M | -84.34M | -26.71M | -125.36M | -42.66M | 398.99M | 3.45M | | | | | | |
|
Long-Term Debt Issuances
|
5.00M | 5.00M | | 24.00M | | 5.27M | | 55.00M | 55.00M | | | 50.00M | | 24.80M | 115.11M | 55.28M |
|
Long-Term Debt Repayments
|
67.18M | 93.41M | 15.39M | 40.52M | 7.03M | 10.29M | 72.45M | 24.36M | 5.74M | 4.59M | 3.50M | 2.71M | 2.13M | 125.34M | 40.16M | 34.64M |
|
Short-Term Debt issuances
|
-21.93M | -25.41M | 0.13M | -3.87M | 65.82M | -29.37M | 72.11M | 145.22M | -146.72M | 61.88M | -76.81M | -263.72M | 14.41M | 328.61M | 90.36M | -457.02M |
|
Shares Issued
|
0.01M | 0.45M | 0.01M | 0.01M | 0.01M | 40.24M | | 0.02M | 0.01M | 0.03M | 0.01M | 0.59M | 0.91M | 1.23M | 1.26M | 1.48M |
|
Shares Repurchased
|
-0.25M | 0.18M | 0.19M | 0.16M | 0.23M | | | 4.96M | | | 0.81M | 29.28M | | 7.41M | 3.03M | 3.00M |
|
Preferred Shares Repurchased
|
| | 39.00M | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
7.43M | 3.82M | 3.92M | 4.46M | 5.42M | 6.77M | 10.06M | 11.17M | 14.71M | 20.91M | 25.94M | 27.05M | 31.00M | 42.37M | 51.84M | 55.83M |
|
Cash from Financing Activities
|
-24.93M | -153.71M | -70.20M | 51.91M | 30.83M | -9.70M | -37.11M | 132.73M | 107.71M | 60.33M | -30.63M | 345.34M | 181.64M | 32.67M | 261.99M | -7.94M |
|
Change in Cash
|
6.17M | 32.87M | -35.69M | 23.59M | -8.72M | 7.63M | 9.66M | -4.97M | 6.05M | 5.42M | 37.58M | 36.91M | 263.63M | -261.70M | 272.70M | -209.06M |
|
Beginning Cash Balance
|
-6.17M | -32.87M | 35.69M | -23.59M | 8.72M | -7.63M | -9.66M | 71.11M | 66.15M | 72.19M | -17.44M | -22.54M | -248.38M | 276.72M | 154.02M | 426.72M |
|
Free Cash Flow
|
21.10M | 43.14M | 42.09M | 36.72M | 33.86M | 24.39M | 38.45M | 55.22M | 56.16M | 70.71M | 64.35M | 81.18M | 149.74M | 113.09M | 130.19M | 136.37M |
|
Net Cash Flow
|
6.17M | 32.87M | -35.69M | 23.59M | -8.72M | 7.63M | 9.66M | -4.97M | 6.05M | 5.42M | 37.58M | 36.91M | 263.63M | -261.70M | 272.70M | -209.06M |