|
Net Income
|
| 2.48M | 1.28M | 7.51M | 0.42M | 6.71M | -6.71M | 48.40M | -0.58M | 8.65M | 9.57M | -2.96M | 9.56M | 11.15M | 12.37M | 28.95M | 30.90M | 46.53M | 10.91M | 64.26M | 58.97M | 66.25M | -29.93M | -2.04M | 11.79M | 4.88M | -18.40M | 1.89M | -3.70M | 0.26M | -22.98M | -0.59M | -6.57M | 0.28M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 1.58M | 0.77M | 1.80M | 1.71M | 2.00M | 2.10M | 2.00M | 1.29M | 1.90M | 2.00M | 2.30M | 1.40M | 1.90M | 1.90M | 1.80M | 2.48M | 1.80M | 1.60M | 1.60M |
|
Cash from Discontinued Operations
|
| | | | | | | | -1.15M | -1.46M | -0.58M | 1.47M | | | | | | | | | | | | | | 25.63M | -21.86M | 7.51M | -33.06M | -17.07M | 31.04M | 28.05M | -51.84M | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | 0.13M | 0.25M | 0.02M | 0.01M | 0.13M | 0.33M | 0.36M | 0.35M | | | 0.06M | | | | | |
|
Gains from Investment Securities
|
10.68M | 1.55M | 2.25M | -5.89M | -1.14M | -0.80M | -8.09M | -15.42M | 0.19M | 1.07M | 2.45M | 3.19M | 2.97M | 4.49M | 5.70M | 4.67M | | | 37.07M | 8.70M | 76.93M | 36.59M | 0.17M | 1.38M | 8.01M | 15.75M | 0.05M | 0.98M | -12.93M | 29.60M | 15.58M | 11.51M | 0.39M | 8.38M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 0.44M | 0.58M | 1.83M | 0.84M | | 1.37M | 3.42M | | 1.87M | 3.35M | 16.97M | 9.13M | 0.53M | 29.88M | 2.35M | 4.27M | 1.86M |
|
Change in Loans
|
| | | 245.14M | 431.25M | 549.86M | 500.36M | 412.36M | 456.89M | 585.64M | 631.90M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.67M | -3.44M | 4.16M | -258.87M | -30.08M | 18.66M | -3.95M | 43.88M | -2.22M | 16.79M | -1.01M | 2.92M | 15.46M | | | -50.20M | 71.13M | -101.50M | -9.33M | 14.74M | 64.44M | 62.97M | 216.99M | -1.14M | 50.01M | 31.91M | -21.79M | 23.45M | 26.61M | 238.22M | -1.88M | 108.47M | -76.48M | 434.68M |
|
Amortizatization of Intangibles
|
1.27M | -0.81M | 0.24M | -34.86M | 0.25M | 0.26M | 0.26M | -22.96M | -7.74M | -2.48M | -4.43M | -3.32M | -2.48M | -2.72M | -2.18M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | 5.05M | -13.42M | | | | | -7.43M | 20.17M | 9.72M | 8.26M | 25.34M | 23.20M | 30.32M | -6.77M | 14.94M | 14.06M | 11.27M | 15.78M | 6.17M |
|
Depreciation & Amortization (CF)
|
| | | 0.15M | 0.23M | 0.23M | 0.20M | 0.28M | 0.23M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | 1.10M |
|
Change in Receivables
|
| | | | | | | | -0.19M | -0.61M | | 3.13M | 104.00M | | | -27.25M | -7.24M | 47.28M | -22.52M | -21.98M | 0.18M | 34.46M | -26.77M | 4.89M | 2.99M | 3.85M | 9.59M | -2.33M | -1.29M | 2.04M | -0.36M | 0.86M | -3.52M | 8.87M |
|
Change in Accured Expenses
|
1.26M | -0.36M | 1.60M | 20.75M | 0.47M | 2.40M | 4.05M | -15.24M | -3.17M | 2.81M | 6.89M | 3.06M | -6.00M | | | 19.12M | 14.90M | -1.08M | -29.28M | -19.19M | -9.44M | -25.67M | -13.20M | -23.39M | -1.95M | 10.88M | 28.44M | -12.97M | 9.29M | 62.76M | -81.29M | 24.13M | 7.43M | -22.63M |
|
Change in Net Loans
|
| | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 2.46M | 0.65M | 1.62M | 1.91M | 0.58M | | | 1.08M | 1.02M | 0.17M | 39.48M | 1.42M | 0.10M | 5.49M | 0.51M | 33.76M | 1.02M | 13.10M | 30.12M | 1.31M | 33.37M | 22.08M | 10.47M | 7.10M | 1.22M | 49.43M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 49.92M | | -38.38M | | -123.57M | 247.13M | -247.13M | | | | | | | 32.06M | -32.06M | 44.37M | -16.02M | | |
|
Divestments
|
| | | | | | | | | | | | | | | 8.22M | 2.32M | 7.74M | 0.03M | 5.15M | 6.17M | 114.40M | 28.51M | 4.60M | 0.46M | 1.75M | 0.77M | 0.72M | 59.99M | -0.75M | 40.09M | 54.84M | -11.53M | |
|
Change in Acquisitions & Divestments
|
| | | 100.34M | | | | 486.37M | 250.00M | 250.00M | 250.00M | 820.00M | 719.95M | | | 192.76M | 174.29M | 561.62M | 44.43M | 371.14M | 301.19M | 480.01M | 1,052.99M | 295.72M | 498.21M | 614.09M | 532.96M | 499.37M | 544.75M | 570.73M | 659.27M | 414.83M | 620.14M | 558.51M |
|
Cash from Investing Activities
|
-102.12M | 11.16M | -11.27M | -778.17M | 14.04M | 13.38M | 12.63M | -227.48M | 138.85M | 65.81M | 3.74M | 181.18M | 23.38M | | | -210.54M | -1120.16M | -121.88M | -265.33M | -1122.96M | -551.23M | 90.71M | 27.05M | 48.19M | 286.49M | 256.88M | 429.79M | 305.02M | 319.98M | 373.05M | 536.98M | 307.27M | 481.75M | 493.45M |
|
Other financing activities
|
| | | 6.69M | | | | 2.52M | 0.53M | 0.08M | 0.44M | 0.41M | 2.38M | | | 12.34M | 4.37M | 11.01M | 31.46M | 11.48M | 14.19M | 2.30M | -121.16M | 9.32M | 37.02M | -16.93M | 18.82M | -11.80M | 18.84M | 12.43M | -60.11M | -58.75M | 76.85M | 7.84M |
|
Long-Term Debt Issuances
|
| | -0.43M | 6.91M | -0.24M | -3.70M | -0.84M | 1.47M | 0.60M | 8.56M | | | 75.00M | | | 195.77M | | | 154.23M | 4.04M | 118.61M | 97.50M | | | | | | | 72.12M | 20.00M | 33.79M | 240.25M | 50.00M | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | 1.66M | 0.33M | | | 50.00M | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
61.34M | 10.20M | 33.68M | 357.27M | 27.47M | -20.79M | 8.12M | 8,999.87M | 4.79M | 50.65M | 4,139.05M | 275.33M | 1,733.95M | | | 3,597.36M | 3,233.28M | 2,609.43M | -1683.61M | 4,208.16M | 1,809.46M | 2,416.96M | -664.14M | 1,542.66M | 1,817.70M | 349.40M | 417.65M | 924.90M | 695.60M | 94.08M | 387.80M | 1,235.53M | 1,149.76M | 325.64M |
|
Short-Term Debt repayments
|
9.02M | 44.77M | 24.42M | 124.42M | 4.40M | 13.71M | 14.14M | 8,996.89M | 18.69M | 21.06M | 4,164.41M | 445.83M | 1,762.13M | | | 4,609.40M | 3,595.30M | 2,267.33M | -2161.67M | 3,516.61M | 1,869.41M | 2,278.49M | -250.82M | 1,940.01M | 1,920.65M | 340.64M | 490.78M | 827.61M | 581.58M | 224.43M | 532.94M | 558.48M | 358.82M | 953.23M |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | 24.92M | 28.82M | 123.38M | 0.22M | -0.12M | | 0.11M | 0.00M | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | 0.99M | | | | | | | 33.15M | | | 0.01M | | 19.05M | 20.14M | | 43.06M | 17.41M | 37.75M | 10.57M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | 111.38M | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | 87.11M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
8.45M | 3.56M | 3.56M | 12.62M | 3.56M | 3.56M | 3.56M | 34.77M | 13.37M | 10.59M | 12.81M | 10.11M | 11.51M | | | 34.70M | 30.31M | 31.07M | 32.23M | 48.43M | 48.45M | 48.45M | 42.50M | 47.18M | 53.21M | 62.26M | 64.78M | 54.43M | 50.75M | 54.29M | 44.60M | 44.04M | 23.84M | 22.83M |
|
Cash from Financing Activities
|
73.48M | -10.19M | 5.27M | 908.03M | 20.28M | -41.43M | -7.94M | 173.69M | -117.13M | -86.11M | -18.64M | -159.47M | -58.82M | | | 432.29M | 949.02M | 236.16M | 321.42M | 1,084.98M | 431.76M | -79.44M | -173.12M | -131.18M | -194.10M | -357.81M | -450.22M | -359.73M | -267.15M | -664.46M | -588.44M | -354.99M | -432.32M | -956.11M |
|
Change in Cash
|
-26.98M | -2.47M | -1.84M | -130.06M | 4.23M | -9.39M | 0.73M | -10.75M | 18.36M | -4.97M | -16.50M | 26.09M | -19.98M | | | 171.55M | -100.00M | 12.79M | 46.75M | -23.24M | -55.03M | 74.24M | 1.40M | -84.12M | 164.26M | -63.01M | -28.22M | -26.97M | 43.50M | -43.46M | -52.81M | 65.61M | -25.90M | -27.99M |
|
Beginning Cash Balance
|
57.06M | 30.09M | 27.62M | 186.80M | 33.79M | 38.02M | 28.64M | 68.46M | 41.57M | 59.93M | 54.96M | 54.60M | 59.98M | 81.49M | 86.65M | 136.88M | 300.73M | 196.98M | 146.22M | 234.61M | 182.97M | 133.80M | 146.00M | 143.99M | 33.39M | 228.74M | 166.75M | 192.97M | 182.78M | 224.77M | 196.61M | 140.31M | 188.83M | 175.49M |
|
Free Cash Flow
|
1.67M | -3.44M | 4.16M | -258.87M | -30.08M | 18.66M | -3.95M | 43.88M | -2.22M | 16.79M | -1.01M | 2.92M | 15.46M | | | -50.20M | 71.13M | -101.50M | -9.33M | 14.74M | 64.44M | 62.97M | 216.99M | -1.14M | 50.01M | 31.91M | -21.79M | 23.45M | 26.61M | 238.22M | -1.88M | 108.47M | -76.48M | 434.68M |
|
Net Cash Flow
|
-26.98M | -2.47M | -1.84M | -129.01M | 4.23M | -9.39M | 0.73M | -9.91M | 19.51M | -3.51M | -15.92M | 24.62M | -19.98M | | | 171.55M | -100.00M | 12.79M | 46.75M | -23.24M | -55.03M | 74.24M | 70.92M | -84.12M | 142.40M | -69.02M | -42.22M | -31.26M | 79.44M | -53.20M | -53.35M | 60.75M | -27.05M | -27.99M |