|
Net Income
|
3.75M | 25.79M | 28.87M | 30.15M | 31.30M | 37.09M | 33.61M | 41.77M | -14.94M | -46.96M | -93.05M |
|
Depreciation and Depletion
|
0.00M | 0.00M | 0.02M | 0.08M | 0.15M | 0.50M | 0.03M | 0.01M | | | |
|
Gains from Investment Securities
|
| 0.46M | 1.11M | 5.12M | 0.38M | 2.50M | -12.55M | 20.69M | -8.03M | 8.14M | 8.00M |
|
Asset Writedowns and Impairment
|
| 0.10M | 2.01M | 2.52M | 2.70M | 2.10M | 1.36M | 0.29M | 0.38M | 1.10M | 0.61M |
|
Change in Loans
|
| | 78.16M | | | | | | | | |
|
Cash from Operations
|
-1.18M | -10.68M | -5.22M | -8.70M | 1.03M | -15.00M | -14.06M | -18.24M | 1.14M | -46.46M | 0.29M |
|
Amortizatization of Intangibles
|
| | | 0.20M | 0.78M | 6.66M | 9.85M | 10.96M | 11.14M | 9.50M | 10.50M |
|
Amortization of Deferred Charges
|
0.11M | 1.85M | 6.83M | 6.47M | 6.38M | 5.72M | 5.18M | 6.16M | 3.72M | 2.71M | 5.42M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 0.02M | 0.08M | 0.15M | 0.50M | 0.03M | 0.01M | | | |
|
Change in Accured Expenses
|
1.55M | 0.90M | 2.12M | 1.23M | 1.17M | 0.83M | 0.96M | 2.65M | 1.65M | 0.49M | -2.00M |
|
Change in Net Loans
|
2.47M | 26.40M | 58.39M | 107.27M | 142.11M | 134.70M | 127.50M | 218.76M | 147.31M | 85.72M | 52.46M |
|
Capital Expenditures
|
0.43M | | | | 15.38M | 27.52M | | 0.28M | 0.03M | | |
|
Sales of Property, Plant and Equipment
|
| 2.73M | 9.12M | 17.14M | 17.63M | 17.44M | 11.10M | 6.84M | 4.98M | 3.93M | 1.86M |
|
Acquisitions
|
2.19M | | 1.11M | | | | | | | | |
|
Divestments
|
| | | 16.19M | 6.71M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 8.07M | 42.39M | 38.94M | | | 29.80M | 12.28M |
|
Cash from Investing Activities
|
-210.85M | -321.05M | -299.22M | -345.92M | -190.40M | 100.17M | 24.16M | -50.20M | 223.09M | 172.82M | 297.27M |
|
Other financing activities
|
9.36M | 5.06M | 6.08M | 16.19M | 6.71M | 4.56M | 0.14M | 0.24M | 0.29M | 0.06M | |
|
Long-Term Debt Issuances
|
86.19M | 245.55M | 348.60M | 590.67M | 311.13M | 322.56M | 315.36M | 560.63M | 183.89M | 64.81M | |
|
Short-Term Debt issuances
|
| 204.80M | 288.44M | 431.13M | 167.07M | 283.91M | 114.53M | 391.03M | | | |
|
Shares Issued
|
158.50M | 51.41M | 31.66M | 3.86M | | 34.30M | 125.00M | 0.25M | 4.78M | 28.18M | 14.00M |
|
Shares Repurchased
|
| | | | | | 0.44M | 0.02M | 4.65M | | |
|
Dividends Paid - Common
|
0.90M | 11.58M | 16.53M | 20.60M | 22.94M | 26.32M | 17.50M | 28.77M | 29.95M | 20.59M | 11.45M |
|
Cash from Financing Activities
|
265.14M | 309.46M | 310.57M | 398.42M | 163.77M | -75.98M | 32.70M | 45.71M | -260.81M | -121.37M | -286.15M |
|
Change in Cash
|
53.10M | -22.27M | 6.12M | 43.80M | -25.59M | 9.19M | 42.80M | -22.72M | -36.58M | 4.99M | 11.42M |
|
Beginning Cash Balance
|
| 53.06M | 29.60M | 36.96M | 80.74M | 55.15M | 64.34M | 107.15M | 84.43M | 47.84M | 52.83M |
|
Free Cash Flow
|
-1.62M | -10.68M | -5.22M | -8.70M | -14.35M | -42.52M | -14.06M | -18.51M | 1.11M | -46.46M | 0.29M |
|
Net Cash Flow
|
53.10M | -22.27M | 6.12M | 43.80M | -25.59M | 9.19M | 42.80M | -22.72M | -36.58M | 4.99M | 11.42M |