|
Net Income
|
| 7.55M | -2.67M | -5.10M | -3.54M | 45.81M | 61.46M | 75.06M | 46.07M | 56.90M | 57.87M | -3.78M | -24.53M |
|
Share-based Compensation
|
| | | | | | | 1.48M | 5.30M | 6.92M | 7.50M | 7.60M | 8.12M |
|
Cash from Discontinued Operations
|
| | -0.59M | 0.43M | -1.72M | | | | | | 85.41M | -7.87M | -11.58M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.13M | 0.13M | | |
|
Gains from Investment Securities
|
17.79M | | 7.04M | 0.18M | 6.91M | 54.32M | -1.05M | 26.66M | 23.71M | 59.71M | 122.39M | 25.19M | 33.24M |
|
Asset Writedowns and Impairment
|
| | | | | 0.76M | 1.09M | 1.32M | 3.52M | 2.29M | 4.03M | 8.64M | 56.50M |
|
Change in Loans
|
| | 245.14M | 1,893.83M | | | | | | | | | |
|
Cash from Operations
|
2.63M | 8.13M | -256.49M | 28.50M | 16.48M | 352.49M | 140.30M | -52.40M | 68.89M | -89.90M | 359.15M | 58.99M | 286.40M |
|
Amortizatization of Intangibles
|
0.89M | 0.09M | -34.17M | -22.20M | -17.98M | -7.55M | -9.51M | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | 14.53M | 15.47M | 14.41M | 33.55M | -23.93M | 2.43M | 66.53M | 52.54M |
|
Depreciation & Amortization (CF)
|
| | 0.15M | 0.93M | | | | | | | | | |
|
Change in Receivables
|
| | | 0.61M | 2.33M | -0.46M | 2.13M | -7.56M | 0.01M | -9.73M | -14.11M | 21.31M | -1.95M |
|
Change in Accured Expenses
|
1.22M | 1.30M | 23.25M | -8.32M | 9.58M | 9.39M | 0.19M | 23.34M | 38.08M | 3.66M | -67.50M | 13.98M | -22.21M |
|
Change in Net Loans
|
| | 116.31M | 0.01M | | | | | | | | | |
|
Capital Expenditures
|
| | 1.31M | | | | 1.57M | 0.12M | 0.33M | | | | |
|
Sales of Property, Plant and Equipment
|
| | 11.10M | 7.57M | 6.63M | 4.80M | 1.63M | 18.98M | 17.26M | 41.75M | 7.52M | 78.00M | 67.24M |
|
Change in Intangibles
|
| | 2.18M | 2.50M | | | | | | | | | |
|
Acquisitions
|
| | 49.54M | | 39.45M | | | 5.00M | | 11.54M | -123.57M | -38.71M | 44.37M |
|
Divestments
|
| | -0.46M | -1.26M | | | 20.88M | 15.58M | 4.94M | 18.31M | 154.23M | 7.57M | 100.05M |
|
Change in Acquisitions & Divestments
|
| | 100.34M | 488.61M | 1,569.99M | 422.06M | 746.16M | 826.70M | 930.94M | 973.11M | 2,205.33M | 1,940.99M | 2,274.12M |
|
Cash from Investing Activities
|
-8.86M | -386.81M | -880.39M | -187.43M | 389.57M | -235.73M | -580.76M | -1212.79M | -59.44M | -1717.91M | -1556.43M | 1,021.35M | 1,535.02M |
|
Other financing activities
|
20.39M | 1.32M | 6.69M | 2.58M | 1.46M | 16.89M | 18.83M | 28.21M | 12.82M | 59.17M | -93.19M | 48.22M | -40.63M |
|
Long-Term Debt Issuances
|
| 236.06M | 64.03M | -3.30M | 9.16M | 256.92M | 91.33M | 104.69M | -0.05M | 350.00M | 220.15M | | 125.91M |
|
Long-Term Debt Repayments
|
| | | | 1.79M | 1.27M | | | | 50.00M | | 115.00M | |
|
Short-Term Debt issuances
|
79.13M | 366.10M | 462.49M | 9,014.67M | 4,469.82M | 4,555.96M | 3,603.93M | 5,398.66M | 6,765.35M | 7,756.47M | 7,770.44M | 4,127.42M | 2,102.39M |
|
Short-Term Debt repayments
|
60.65M | 343.59M | 202.62M | 9,029.15M | 4,649.99M | 4,853.40M | 3,406.78M | 5,087.42M | 6,663.20M | 8,310.37M | 7,413.70M | 4,692.08M | 2,166.56M |
|
Shares Issued
|
4.76M | 118.86M | | | | -0.07M | 0.09M | 91.39M | 13.36M | 165.05M | 123.49M | 0.11M | |
|
Shares Repurchased
|
14.18M | | | | 0.00M | | | | 9.23M | | 36.97M | 18.11M | 82.25M |
|
Preferred Shares Issued
|
0.12M | | 0.11M | | -0.13M | | | | | | | | |
|
Preferred Shares Repurchased
|
0.02M | 0.15M | | | 0.13M | | 0.10M | | | 98.24M | | | |
|
Dividends Paid - Common
|
10.59M | 10.41M | 28.20M | 45.44M | 46.87M | 48.26M | 51.32M | 69.49M | 71.22M | 117.44M | 187.83M | 215.09M | 206.06M |
|
Cash from Financing Activities
|
18.96M | 416.68M | 976.59M | 144.59M | -381.36M | -106.50M | 444.48M | 1,298.20M | 63.05M | 1,938.90M | 1,264.17M | -1133.31M | -1879.78M |
|
Change in Cash
|
12.73M | 38.00M | -161.34M | -15.17M | 22.98M | 10.26M | 4.02M | 33.01M | 72.50M | 131.09M | -2.63M | -11.10M | -79.73M |
|
Beginning Cash Balance
|
-12.73M | -38.00M | 218.08M | 72.89M | 57.71M | -10.26M | -4.02M | -33.01M | -72.50M | 61.88M | 150.03M | 149.63M | 223.53M |
|
Free Cash Flow
|
2.63M | 8.13M | -257.80M | 28.50M | 16.48M | 352.49M | 138.73M | -52.51M | 68.56M | -89.90M | 359.15M | 58.99M | 286.40M |
|
Net Cash Flow
|
12.73M | 38.00M | -160.29M | -14.34M | 24.70M | 10.26M | 4.02M | 33.01M | 72.50M | 131.09M | 66.89M | -52.96M | -58.36M |