|
Net Income
|
1.22M | 2.53M | 3.81M | 5.67M | 7.92M | 8.39M | 7.96M | 6.86M | 7.89M | 6.16M | 8.70M | 7.10M | 7.72M | 6.64M | 8.32M | 8.21M | 7.48M | 7.27M | 8.09M | 13.63M | 8.22M | 7.12M | 1.50M | 8.82M | 8.89M | 14.32M | 10.64M | 11.22M | 10.69M | 9.21M | 5.63M | -4.82M | -9.53M | -6.28M | -7.37M | -11.48M | -5.52M | -22.61M | -73.99M | -12.86M | -7.96M | 1.76M | -3.39M | 1.90M | -0.27M |
|
Depreciation and Depletion
|
| 0.00M | 0.00M | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.06M | 0.11M | 0.12M | 0.14M | 0.13M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.00M | 0.01M | 0.10M | 0.33M | 0.55M | 0.54M | -0.38M | 0.41M | 0.11M | 0.11M | 0.04M | | 0.58M | 0.10M | -0.27M | 0.12M | 0.10M | 0.29M | | 1.77M | 0.29M | 0.30M | -1.30M | -10.87M | 0.10M | -10.35M | -3.68M | 34.62M | 6.09M | | -12.96M | -1.15M | 0.73M | -4.21M | 0.33M | 11.29M | 4.23M | | | 3.77M | 17.50M | | |
|
Asset Writedowns and Impairment
|
| | | | | | 0.04M | 0.15M | 0.49M | 1.32M | 0.31M | 0.60M | 1.12M | 0.49M | 0.41M | 0.74M | 0.90M | 0.65M | 0.47M | 0.53M | 0.69M | 0.41M | 0.90M | 0.10M | 0.15M | 0.20M | 0.17M | 0.08M | -0.08M | 0.12M | 0.17M | -0.07M | -0.02M | 0.30M | 0.11M | 0.69M | 0.25M | 0.05M | 0.40M | 0.12M | 0.01M | 0.09M | 0.02M | 0.15M | 0.56M |
|
Cash from Operations
|
| -2.60M | 0.75M | -5.78M | -5.68M | 0.03M | -3.10M | -0.85M | -13.92M | 12.65M | -1.57M | -5.95M | 4.67M | -5.85M | -0.71M | -1.39M | -0.49M | 3.63M | -5.04M | -4.91M | -1.03M | -4.02M | -30.41M | 20.18M | 4.18M | -8.00M | -9.37M | -13.55M | 7.90M | -3.21M | -11.07M | 13.55M | 1.55M | -2.90M | -16.80M | -6.83M | -10.74M | -12.08M | -8.23M | 16.25M | -5.30M | -2.43M | -1.60M | -0.03M | -5.83M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.66M | 1.16M | 4.40M | 3.32M | -2.22M | 0.12M | 2.60M | 2.36M | 4.78M | 2.48M | 2.60M | 3.08M | 2.80M | 3.20M | 3.60M | 2.92M | 1.43M | 2.46M | 2.48M | 2.29M | 2.26M | 2.22M | 0.53M | 2.62M | 5.13M | 0.42M | 0.14M | 0.26M |
|
Amortization of Deferred Charges
|
| | 0.07M | 0.37M | 0.56M | 0.85M | 1.16M | 1.73M | 1.73M | 2.21M | 1.20M | 1.51M | 1.51M | 2.25M | 1.35M | 1.54M | 2.18M | 1.31M | 1.28M | 1.38M | 1.35M | 1.71M | 1.32M | 1.27M | 1.33M | 1.25M | 1.61M | 1.67M | 1.49M | 1.39M | 1.04M | 0.94M | 0.86M | 0.87M | 0.84M | 0.70M | 0.61M | 0.56M | 1.28M | 3.34M | 0.40M | 0.40M | 0.39M | 0.38M | 0.38M |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.00M | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.06M | 0.11M | 0.12M | 0.14M | 0.13M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -1.27M | 1.62M | 0.06M | 0.62M | -1.40M | 1.50M | 0.19M | -1.23M | 1.66M | -0.57M | -0.41M | 1.58M | 0.63M | -0.82M | 0.51M | 0.48M | 0.99M | 1.37M | -1.51M | 1.01M | -0.03M | 0.01M | 1.23M | 0.08M | -0.35M | -0.25M | 0.31M | -0.04M | 2.64M | -2.88M | -1.00M | 3.53M | 2.00M | -1.16M | 2.00M | -2.57M | 2.23M | -2.16M | -2.34M | -1.53M | 4.03M | -1.72M | -0.48M | -3.37M |
|
Change in Net Loans
|
| 1.69M | 2.27M | 4.99M | 9.18M | 9.96M | 11.02M | 12.57M | 25.50M | 9.29M | 21.31M | 27.09M | 28.78M | 30.10M | 30.10M | 38.15M | 37.00M | 36.85M | 28.77M | 34.83M | 40.42M | 30.68M | 34.60M | 26.21M | 30.35M | 36.34M | 43.58M | 58.60M | 43.26M | 73.32M | 54.35M | 42.77M | 29.67M | 20.52M | 21.48M | 27.06M | 22.65M | 14.53M | 13.49M | 14.44M | 12.70M | 11.84M | 10.40M | 8.97M | 6.40M |
|
Capital Expenditures
|
| 0.16M | | | | | | | | | | | | | 3.46M | | 2.43M | 9.49M | 2.30M | 2.30M | 17.68M | 5.25M | | 0.02M | -0.01M | -0.01M | | | | 0.28M | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.04M | 0.32M | 0.72M | 1.65M | 2.36M | 2.86M | 1.45M | 2.44M | | 8.45M | 3.47M | 5.22M | 4.81M | 3.96M | 4.18M | 4.69M | 5.13M | 2.88M | 5.31M | 4.11M | 3.02M | 4.30M | 1.78M | 2.00M | 1.59M | 3.39M | 0.86M | 1.01M | 0.12M | 0.64M | 3.26M | 0.95M | 1.05M | 0.82M | 0.87M | 1.19M | 0.22M | 1.23M | 0.12M | 0.29M | 0.38M | 0.79M | 0.72M |
|
Divestments
|
| | | | | | | | | | | | | 16.19M | | | | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 3.69M | 0.96M | 3.42M | 39.63M | 39.60M | | 2.75M | 10.23M | 15.27M | 38.90M | | 12.94M | 7.68M | 69.62M | -90.23M | | | | | 11.25M | 3.79M | 12.03M | 2.73M | 6.83M | 1.48M | 1.76M | 2.21M | | | |
|
Cash from Investing Activities
|
| -106.84M | -74.49M | -154.39M | -56.99M | -35.18M | -25.13M | -36.88M | -114.46M | -122.76M | 19.97M | -177.79M | -2.40M | -185.70M | 12.82M | 1.01M | -50.97M | -153.26M | -5.59M | 118.12M | -4.58M | -7.78M | 11.02M | 45.97M | -42.84M | 10.02M | 22.86M | -11.94M | 43.93M | -105.05M | 69.02M | 60.82M | 80.83M | 12.41M | 63.51M | 24.75M | 60.73M | 23.84M | 92.69M | 290.41M | 45.21M | -131.04M | -16.05M | 17.75M | -0.32M |
|
Other financing activities
|
| 2.34M | | | | | | | | 6.06M | 0.03M | 2.32M | 0.17M | 13.66M | 0.08M | 0.00M | 2.13M | 4.49M | 0.07M | 0.06M | 2.53M | 1.89M | 0.14M | | 1.72M | -1.72M | 7.30M | 0.00M | -7.14M | 0.07M | 0.12M | 0.09M | 2.61M | -2.52M | | 0.06M | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | 49.16M | 42.55M | 33.46M | 67.97M | 120.90M | 126.27M | 0.03M | 66.77M | 17.79M | 506.08M | 13.31M | 29.29M | 139.53M | 129.00M | 67.46M | 79.94M | 50.77M | 124.39M | 72.42M | 72.83M | 124.77M | 45.34M | 89.65M | 153.98M | 132.67M | 184.33M | 6.01M | 90.77M | 41.47M | 45.65M | 13.38M | 10.72M | 40.01M | 0.70M | 33.23M | 58.22M | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | 290.46M | | | 167.91M | -0.84M | | | | 127.43M | | | 114.53M | | 391.03M | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 38.90M | 51.53M | | | -0.12M | | | 0.02M | -0.32M | | | | 3.86M | | | | | | | 8.29M | 26.01M | | -0.02M | 130.00M | 0.02M | | | 0.10M | 0.15M | | | | 4.78M | 2.43M | 0.53M | 14.23M | 11.00M | | 14.00M | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | 0.15M | 0.08M | -0.23M | 0.04M | 0.04M | 0.04M | -0.13M | 0.06M | 0.04M | 0.07M | 0.27M | | 0.25M | 0.13M | 0.02M | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.78M | | |
|
Dividends Paid - Common
|
| 0.72M | 1.79M | 2.96M | 3.50M | 3.32M | 3.83M | 3.99M | 4.64M | 4.07M | 4.54M | 5.09M | 5.47M | 5.50M | 5.61M | 5.63M | 5.66M | 6.05M | 7.02M | 6.10M | 6.34M | 6.86M | 0.08M | 5.66M | 5.87M | 5.88M | 5.80M | 6.33M | 6.81M | 9.84M | 7.97M | 7.94M | 7.23M | 6.81M | 6.42M | 5.25M | 5.33M | 3.58M | 3.71M | 3.11M | 1.84M | 2.79M | 2.76M | 2.73M | 2.73M |
|
Dividends Paid - Preferred
|
| -717.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 138.69M | 47.72M | 169.28M | 54.98M | 37.48M | 22.36M | 81.50M | 82.99M | 123.72M | -24.76M | 195.25M | -0.18M | 228.10M | -45.39M | -12.37M | 122.01M | 99.51M | -2.97M | -99.03M | 7.78M | 18.24M | -13.77M | 66.27M | 10.43M | -30.23M | 16.94M | -23.96M | -44.58M | 97.31M | -71.66M | -93.52M | -61.06M | -34.57M | -45.15M | -27.00M | -26.39M | -22.83M | -37.25M | -334.68M | -27.92M | 113.70M | 50.84M | -16.54M | -10.10M |
|
Change in Cash
|
| 29.25M | -26.02M | 9.12M | -7.69M | 2.33M | -5.87M | 43.78M | -45.39M | 13.61M | -6.35M | 11.52M | 2.09M | 36.55M | -33.28M | -12.75M | 70.55M | -50.12M | -13.61M | 14.19M | 2.18M | 6.44M | -33.16M | 132.41M | -28.23M | -28.21M | 30.43M | -49.45M | 7.25M | -10.95M | -13.70M | -19.15M | 21.32M | -25.05M | 1.55M | -9.08M | 23.59M | -11.08M | 47.22M | -28.03M | 11.99M | -19.76M | 33.19M | 1.19M | -16.26M |
|
Beginning Cash Balance
|
23.85M | 23.85M | 53.10M | 27.08M | 36.20M | 28.47M | 29.77M | 24.58M | 68.71M | 22.12M | 36.19M | 30.52M | 40.99M | 44.21M | 80.74M | 47.46M | -10.79M | 105.26M | 55.15M | 41.54M | 55.73M | 57.91M | 64.34M | 31.01M | 163.42M | 135.36M | 107.15M | 137.58M | 85.60M | 95.38M | 84.43M | 70.72M | 51.57M | 72.90M | 47.84M | 49.40M | 40.32M | 63.91M | 52.83M | 100.05M | 72.03M | 84.02M | 64.25M | 97.44M | 97.70M |
|
Free Cash Flow
|
| -2.75M | 0.75M | -5.78M | -5.68M | 0.03M | -3.10M | -0.85M | -13.92M | 12.65M | -1.57M | -5.95M | 4.67M | -5.85M | -4.18M | -1.39M | -2.92M | -5.86M | -7.34M | -7.21M | -18.70M | -9.27M | -30.41M | 20.16M | 4.18M | -7.99M | -9.37M | -13.55M | 7.90M | -3.49M | -11.07M | 13.55M | 1.55M | -2.90M | -16.80M | -6.83M | -10.74M | -12.08M | -8.23M | 16.25M | -5.30M | -2.43M | -1.60M | -0.03M | -5.83M |
|
Net Cash Flow
|
| 29.25M | -26.02M | 9.12M | -7.69M | 2.33M | -5.87M | 43.78M | -45.39M | 13.61M | -6.35M | 11.52M | 2.09M | 36.55M | -33.28M | -12.75M | 70.55M | -50.12M | -13.61M | 14.19M | 2.18M | 6.44M | -33.16M | 132.41M | -28.23M | -28.21M | 30.43M | -49.45M | 7.25M | -10.95M | -13.70M | -19.15M | 21.32M | -25.05M | 1.55M | -9.08M | 23.59M | -11.08M | 47.22M | -28.03M | 11.99M | -19.76M | 33.19M | 1.19M | -16.26M |