|
Net Income
|
-146.69M | -33.20M | 6.66M | -0.71M | 51.99M | 5.70M | 22.14M | 29.20M | 42.87M | 67.28M | 98.74M | 77.76M | 124.40M | 106.51M | 104.03M | 120.99M |
|
Depreciation and Depletion
|
| | 2.83M | 2.83M | 2.78M | 3.27M | 3.77M | 5.08M | 5.61M | 6.35M | 6.42M | 6.02M | 5.48M | 6.12M | 8.24M | 8.61M |
|
Share-based Compensation
|
0.17M | 0.18M | 0.12M | 0.20M | 0.19M | 1.30M | 2.86M | 4.15M | 5.27M | 7.82M | 7.24M | 7.30M | 8.69M | 11.15M | 13.44M | 13.74M |
|
Deferred Taxes
|
| -0.05M | -0.01M | -0.01M | -40.55M | 4.22M | 12.89M | 14.21M | 35.83M | 0.46M | 6.79M | -4.93M | 3.84M | -10.40M | 9.44M | 9.55M |
|
Gains from Investment Securities
|
-3.42M | -21.26M | -3.81M | -0.00M | 0.16M | 0.47M | 0.57M | 1.16M | 0.71M | 13.20M | 16.00M | 27.71M | 30.89M | 29.59M | -5.92M | 18.50M |
|
Change in Interest Receivables
|
| | 0.56M | -0.86M | -0.16M | | | | | | | | | | | |
|
Change in Loans
|
40.48M | 16.40M | -5.72M | | 0.38M | 188.95M | 206.20M | 175.84M | | | | | | | | |
|
Cash from Operations
|
2.98M | 42.66M | 23.74M | -2.06M | 49.85M | 21.95M | 29.51M | 62.01M | 48.91M | 129.61M | 117.75M | 60.65M | 154.57M | 195.86M | 150.61M | 179.90M |
|
Amortizatization of Intangibles
|
| | | | | -2.35M | -3.92M | -7.56M | -3.98M | -3.20M | 4.12M | -5.02M | -6.22M | 6.49M | 8.05M | 8.22M |
|
Amortization of Deferred Charges
|
| | 2.56M | 4.74M | 3.88M | | | | | | 4.12M | 4.36M | 4.58M | | | |
|
Depreciation & Amortization (CF)
|
| | 2.83M | 2.83M | 2.78M | -0.26M | -1.60M | -2.24M | -0.70M | 6.35M | 6.42M | 6.02M | 5.48M | 6.12M | 8.24M | 8.61M |
|
Change in Account Payables
|
86.87M | 70.33M | 66.70M | 71.02M | 65.41M | 81.27M | 96.73M | | | | | | | | | |
|
Change in Accured Expenses
|
| | -2.26M | 0.58M | 0.50M | 3.50M | -0.63M | 2.98M | -21.43M | 8.83M | -4.21M | 18.78M | 28.88M | 22.04M | -8.76M | 1.80M |
|
Change in Taxes
|
| | -0.14M | -0.19M | -0.10M | | | | | | | | | | | |
|
Change in Net Loans
|
-91.39M | -78.36M | 15.25M | 54.63M | 88.04M | 154.77M | 224.39M | 396.86M | 328.87M | 365.82M | | | | | | |
|
Capital Expenditures
|
0.81M | 0.55M | 1.07M | 3.84M | 2.82M | 6.08M | 9.09M | 6.05M | 5.71M | 4.02M | 2.52M | 1.59M | 4.33M | 12.64M | 10.29M | 4.03M |
|
Sales of Property, Plant and Equipment
|
5.58M | 9.17M | 38.08M | 18.37M | 8.84M | 4.07M | 5.76M | 7.95M | 6.07M | 10.07M | 6.51M | 8.52M | 5.60M | 15.95M | 0.58M | 2.84M |
|
Acquisitions
|
| | | | | 111.00M | 32.93M | 235.55M | 23.82M | 22.35M | | 71.97M | 98.10M | 281.75M | 141.67M | |
|
Divestments
|
92.69M | 102.37M | 52.69M | 256.10M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
94.20M | 134.09M | 115.29M | 256.10M | 155.63M | 92.50M | 118.49M | 127.88M | 235.61M | 141.22M | 202.72M | 304.06M | 546.34M | 515.18M | 220.11M | 382.68M |
|
Cash from Investing Activities
|
76.56M | 55.98M | -180.87M | -28.42M | -89.16M | -295.11M | -170.90M | -511.79M | -245.58M | -174.60M | -321.34M | -342.50M | -412.51M | -364.88M | 527.45M | -606.88M |
|
Other financing activities
|
-30.99M | -142.21M | 81.52M | 40.22M | 47.09M | 93.45M | 240.09M | 27.32M | 333.05M | -39.77M | 407.51M | 844.40M | 640.11M | -384.40M | -324.00M | 465.49M |
|
Long-Term Debt Issuances
|
| | | | | 80.00M | -80.00M | 415.00M | -204.00M | 32.00M | -67.00M | -235.00M | | 75.00M | -280.00M | 355.00M |
|
Long-Term Debt Repayments
|
15.00M | | | | | | | 50.00M | | | | | | 7.50M | 75.00M | 160.00M |
|
Short-Term Debt issuances
|
-51.82M | -7.46M | 38.04M | 0.55M | 14.51M | -16.15M | 16.71M | 32.20M | 11.89M | -1.77M | -128.20M | 33.49M | 1.96M | 50.46M | 202.54M | -142.50M |
|
Shares Issued
|
82.55M | 47.13M | | | 46.98M | 24.64M | | | 55.64M | 0.98M | | | 5.02M | 3.41M | 5.10M | 0.94M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | 10.87M | 0.88M |
|
Preferred Shares Repurchased
|
| | | | 50.00M | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.39M | | 6.88M | 2.50M | 2.82M | | | | | | | | 22.51M | 41.24M | 60.59M | 61.65M |
|
Cash from Financing Activities
|
-15.64M | -102.34M | 112.80M | 38.39M | 55.94M | 182.08M | 176.92M | 423.36M | 196.53M | 51.44M | 212.18M | 561.41M | 591.58M | -366.77M | -432.82M | 456.41M |
|
Change in Cash
|
63.91M | -3.69M | -44.32M | 7.91M | 16.64M | -91.08M | 35.53M | -26.42M | -0.14M | 6.45M | 8.58M | 279.56M | 333.64M | -535.79M | 245.24M | 29.43M |
|
Beginning Cash Balance
|
-63.91M | 3.69M | 44.32M | -7.91M | -16.64M | 91.08M | -35.53M | 26.42M | 0.14M | -6.45M | -8.58M | -279.56M | -333.64M | 535.79M | -245.24M | -29.43M |
|
Free Cash Flow
|
2.17M | 42.11M | 22.67M | -5.90M | 47.03M | 15.86M | 20.42M | 55.95M | 43.20M | 125.59M | 115.22M | 59.06M | 150.25M | 183.21M | 140.32M | 175.87M |
|
Net Cash Flow
|
63.91M | -3.69M | -44.32M | 7.91M | 16.64M | -91.08M | 35.53M | -26.42M | -0.14M | 6.45M | 8.58M | 279.56M | 333.64M | -535.79M | 245.24M | 29.43M |