|
Net Income
|
7.13M | 7.66M | 12.17M | 24.04M | 9.26M | 14.89M | 19.97M | 26.48M | 36.50M | 44.17M | 47.43M | 26.19M | 56.62M | 74.25M | 41.47M | 25.38M |
|
Depreciation and Depletion
|
2.43M | 3.15M | 2.87M | 2.95M | 3.54M | 2.99M | 3.92M | 3.09M | 3.27M | 3.13M | 3.12M | 3.13M | 3.20M | 3.50M | 3.70M | 3.54M |
|
Share-based Compensation
|
0.34M | 0.33M | 0.36M | 0.55M | 0.59M | 1.48M | 1.62M | 2.84M | 3.74M | 4.45M | 5.91M | 6.88M | 7.05M | 8.38M | 10.75M | 5.79M |
|
Deferred Taxes
|
-0.54M | 2.15M | -2.98M | 14.35M | 2.67M | -1.48M | -4.04M | 0.95M | 14.12M | 17.04M | 10.01M | 8.22M | 9.45M | -6.64M | -15.28M | -14.30M |
|
Gains from Sales and Divestitures
|
0.01M | | | | | | | | | 0.16M | | | | | | |
|
Gains from Investment Securities
|
0.64M | 0.12M | 1.04M | 7.41M | 0.84M | 2.33M | 0.64M | 0.92M | 0.12M | 1.64M | 7.01M | 9.79M | 16.08M | 25.00M | 18.47M | 32.30M |
|
Asset Writedowns and Impairment
|
| 0.94M | 0.86M | 0.14M | | | | | | | | | | 6.35M | 14.09M | 7.50M |
|
Non-cash Items
|
| | | | | | | | | 1.05M | | | | | | |
|
Change in Interest Receivables
|
-0.33M | -0.21M | -0.15M | -0.21M | 0.22M | 1.28M | 1.45M | 1.33M | 1.30M | 1.36M | -0.33M | 12.00M | -0.91M | 3.57M | 5.52M | -0.78M |
|
Change in Loans
|
51.03M | 74.35M | 34.49M | 83.77M | 85.08M | 30.59M | 34.54M | 72.48M | 45.76M | 44.48M | 73.71M | 187.70M | 171.34M | 98.57M | 41.35M | 28.89M |
|
Cash from Operations
|
7.80M | 21.95M | 22.46M | 17.85M | 32.70M | 27.26M | 30.31M | 42.93M | 55.94M | 64.25M | 86.30M | 36.72M | 75.46M | 118.90M | 70.08M | 71.10M |
|
Amortizatization of Intangibles
|
| | | -2.26M | -1.89M | -1.53M | -1.66M | -1.48M | -1.70M | -1.40M | -1.78M | -5.01M | -5.82M | -2.67M | 1.32M | 1.10M |
|
Amortization of Deferred Charges
|
| | | | | | | 0.07M | 0.14M | 0.17M | 0.22M | 0.22M | 1.00M | 0.29M | 0.29M | 0.29M |
|
Depreciation & Amortization (CF)
|
2.43M | 3.15M | 2.87M | 2.95M | 3.54M | 2.99M | 3.92M | 3.09M | 3.27M | 3.13M | 3.12M | 3.13M | 3.20M | 3.50M | 3.70M | 3.54M |
|
Change in Accured Expenses
|
-0.64M | -0.74M | 0.18M | 1.34M | 2.31M | 1.15M | 3.51M | 2.94M | 2.33M | -0.93M | 12.80M | -10.72M | 0.23M | 2.12M | 6.29M | 63.19M |
|
Change in Net Loans
|
63.25M | 38.55M | -106.39M | -116.24M | 445.52M | 745.43M | 746.13M | 518.83M | 505.05M | 358.65M | 478.10M | 354.54M | 503.75M | 480.86M | 153.11M | 83.40M |
|
Capital Expenditures
|
3.42M | 2.96M | 0.97M | 1.05M | 2.54M | 3.94M | 1.92M | 3.22M | 2.38M | 1.06M | 1.71M | 3.08M | 3.93M | 3.52M | 3.27M | 8.10M |
|
Sales of Property, Plant and Equipment
|
0.57M | 0.86M | 7.58M | 2.90M | 3.75M | 1.10M | 0.74M | 0.57M | 0.53M | 1.80M | 0.34M | | 0.10M | 0.28M | 0.12M | |
|
Acquisitions
|
| | | | | | 0.80M | | 13.50M | 3.50M | 2.60M | 4.16M | 5.50M | | | |
|
Change in Acquisitions & Divestments
|
37.29M | 162.48M | 70.46M | 60.89M | 83.85M | 70.38M | 96.19M | 68.00M | 66.45M | 79.31M | 208.62M | 217.07M | 453.43M | 440.67M | 633.74M | 661.47M |
|
Cash from Investing Activities
|
-72.16M | -18.83M | -118.39M | 6.94M | -407.69M | -745.16M | -625.43M | -433.18M | -435.51M | -297.71M | -486.96M | -214.00M | -753.80M | -356.07M | -147.48M | -303.43M |
|
Other financing activities
|
111.78M | 1.88M | 92.35M | 72.53M | 130.82M | 651.44M | 636.78M | 476.37M | 286.52M | 196.99M | 348.17M | 574.97M | 447.67M | -60.98M | 68.95M | 854.91M |
|
Long-Term Debt Issuances
|
| | | | 62.69M | 9.00M | | 48.69M | 34.12M | 105.00M | | 98.15M | | | | |
|
Long-Term Debt Repayments
|
3.25M | 12.37M | 6.45M | 5.46M | 0.22M | | | 21.90M | 23.90M | 34.90M | 3.00M | 105.00M | 15.00M | | | |
|
Short-Term Debt issuances
|
| | | | 54.90M | -0.30M | -13.90M | -40.70M | | | 128.10M | -113.10M | | 379.53M | 24.28M | -403.81M |
|
Shares Issued
|
1.02M | 0.14M | 0.15M | 0.02M | 41.10M | 48.36M | 0.64M | 1.07M | 0.89M | 1.04M | 0.53M | 1.08M | 0.83M | 0.90M | 1.02M | 0.86M |
|
Shares Repurchased
|
| | | 0.55M | 0.59M | 1.48M | 1.62M | 2.84M | 3.74M | 4.45M | 21.00M | 6.49M | 28.63M | 32.72M | 12.49M | 7.19M |
|
Preferred Shares Issued
|
28.68M | | | | | | | | | | | | | | | -4.34M |
|
Preferred Shares Repurchased
|
| -7.17M | -7.17M | 14.34M | | | | | | | | | | | | |
|
Dividends Paid - Common
|
3.52M | 1.76M | 1.76M | 1.77M | 1.80M | 2.41M | 3.10M | 3.30M | 3.55M | 3.71M | 3.87M | 3.78M | 3.77M | 3.65M | 3.56M | 3.53M |
|
Cash from Financing Activities
|
117.44M | -20.41M | 76.29M | 51.38M | 290.90M | 713.96M | 634.07M | 482.78M | 330.33M | 280.79M | 448.08M | 622.41M | 171.82M | 280.44M | 75.00M | 436.02M |
|
Change in Cash
|
53.08M | -17.29M | -19.63M | 76.17M | -84.08M | -3.94M | 38.95M | 92.53M | -49.24M | 47.33M | 47.41M | 445.14M | -506.52M | 43.27M | -2.40M | 203.70M |
|
Beginning Cash Balance
|
-53.08M | 17.29M | 19.63M | -76.17M | 84.08M | 3.94M | -38.95M | -92.53M | 382.39M | 348.25M | 389.56M | 285.79M | 1,353.32M | 571.92M | 596.83M | 623.98M |
|
Free Cash Flow
|
4.38M | 19.00M | 21.49M | 16.79M | 30.16M | 23.32M | 28.38M | 39.71M | 53.55M | 63.19M | 84.59M | 33.65M | 71.53M | 115.38M | 66.81M | 63.01M |
|
Net Cash Flow
|
53.08M | -17.29M | -19.63M | 76.17M | -84.08M | -3.94M | 38.95M | 92.53M | -49.24M | 47.33M | 47.41M | 445.14M | -506.52M | 43.27M | -2.40M | 203.70M |