|
Net Income
|
2.38M | 12.12M | 11.04M | 17.41M | 30.51M | 45.54M |
|
Depreciation and Depletion
|
0.87M | 1.50M | 1.70M | 2.60M | 3.50M | 4.10M |
|
Share-based Compensation
|
0.23M | 0.28M | 0.66M | 1.27M | 1.63M | 1.70M |
|
Deferred Taxes
|
| | -0.38M | -1.25M | -2.89M | -3.17M |
|
Gains from Investment Securities
|
0.99M | 2.66M | 6.22M | 19.21M | 8.57M | 15.78M |
|
Asset Writedowns and Impairment
|
| 0.01M | | | | 0.06M |
|
Change in Interest Receivables
|
1.32M | 9.70M | -0.75M | 12.71M | 4.39M | |
|
Change in Loans
|
| 3.84M | 2.35M | | | |
|
Cash from Operations
|
3.59M | -3.65M | 4.58M | 21.79M | 39.08M | 35.14M |
|
Amortizatization of Intangibles
|
-0.00M | -0.06M | -0.03M | -0.39M | 0.41M | 1.23M |
|
Amortization of Deferred Charges
|
| | | 3.03M | 4.41M | 7.71M |
|
Depreciation & Amortization (CF)
|
0.87M | 0.08M | -0.27M | 2.56M | 3.95M | 4.62M |
|
Change in Receivables
|
| | | 12.71M | 4.39M | 7.65M |
|
Change in Accured Expenses
|
0.44M | -0.34M | 0.34M | 7.55M | 9.58M | 0.50M |
|
Change in Net Loans
|
120.71M | 482.41M | 493.60M | 1,033.95M | 527.60M | 322.25M |
|
Capital Expenditures
|
2.98M | 1.35M | 5.62M | 12.19M | 3.44M | 1.77M |
|
Sales of Property, Plant and Equipment
|
0.68M | 0.06M | 1.35M | 1.33M | | |
|
Acquisitions
|
| -16.11M | | | | |
|
Change in Acquisitions & Divestments
|
600.32M | 1,902.56M | 1,996.99M | 2,002.16M | 3,103.55M | 4,039.39M |
|
Cash from Investing Activities
|
-121.70M | -500.01M | -500.06M | -1239.53M | -529.53M | -520.93M |
|
Other financing activities
|
0.23M | 0.28M | 0.66M | | | 0.07M |
|
Long-Term Debt Issuances
|
8.00M | 11.00M | | 80.19M | | |
|
Long-Term Debt Repayments
|
1.50M | 7.50M | 32.88M | | | |
|
Short-Term Debt issuances
|
| 5.00M | -13.00M | | | |
|
Shares Issued
|
0.30M | 0.39M | 0.99M | 0.67M | 0.05M | 0.66M |
|
Preferred Shares Issued
|
| | | 66.22M | | |
|
Dividends Paid - Common
|
| | | 0.22M | 4.74M | 4.75M |
|
Cash from Financing Activities
|
79.28M | 611.16M | 618.94M | 1,222.73M | 570.29M | 495.15M |
|
Change in Cash
|
-38.83M | 107.50M | 123.47M | 4.99M | 79.83M | 9.36M |
|
Beginning Cash Balance
|
38.83M | -107.50M | -123.47M | -4.99M | -79.83M | -9.36M |
|
Free Cash Flow
|
0.61M | -5.01M | -1.04M | 9.60M | 35.64M | 33.37M |
|
Net Cash Flow
|
-38.83M | 107.50M | 123.47M | 4.99M | 79.83M | 9.36M |