|
Net Income
|
-11.11M | -19.24M | -0.01M | 0.80M | 16.88M | 22.62M | 0.09M | 2.00M | 34.18M | 42.23M | 40.38M | 38.94M | 41.24M | 44.99M | 48.53M | 42.12M | 46.37M | 47.30M | 43.75M | 50.43M | 47.83M | 50.46M | 51.01M |
|
Share-based Compensation
|
| 1.64M | 2.78M | -0.25M | 2.08M | 1.75M | 3.16M | 1.30M | 1.65M | 1.50M | 1.59M | 1.74M | 2.44M | 2.56M | 2.22M | 2.47M | 3.12M | 2.16M | 2.91M | 2.77M | 2.78M | 2.24M | 2.43M |
|
Deferred Taxes
|
| -4.98M | 14.92M | -1.55M | 7.18M | -0.04M | 6.79M | 6.27M | 5.08M | 9.54M | 8.09M | 17.31M | 1.03M | -4.15M | 6.80M | 12.26M | 1.36M | -2.39M | 0.28M | 7.42M | -10.08M | -1.73M | -0.77M |
|
Cash from Discontinued Operations
|
| | -0.01M | | | | | 2.00M | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.26M | 0.08M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 2.69M | -19.05M | 1.30M | 4.84M | 1.73M | 2.65M | 2.53M | 5.90M | 13.30M | -13.71M | 2.89M | 2.56M | 2.68M | -4.41M | 3.38M | 0.33M | 0.27M | 0.00M | 4.34M | | 0.04M | 8.80M |
|
Asset Writedowns and Impairment
|
| 1.29M | 0.08M | 3.68M | 1.19M | 0.97M | | | | 0.44M | -0.71M | | | | | | | | 7.28M | 0.09M | 0.07M | 0.09M | 0.90M |
|
Non-cash Items
|
| | | | | | | | | | 2.26M | 2.26M | | | | | | | | | | | |
|
Change in Interest Receivables
|
| 34.94M | 89.97M | 154.03M | -173.12M | -37.70M | -14.65M | -0.32M | -10.08M | 8.64M | 8.78M | 11.38M | 10.00M | -7.22M | -1.96M | -0.68M | -79.37M | -3.02M | | | | | |
|
Change in Loans
|
| -76.93M | -8.38M | 17.26M | -18.68M | 1.92M | 39.20M | -41.41M | 10.84M | 6.62M | 339.03M | -2.16M | 312.80M | 218.38M | 221.45M | 244.39M | 225.94M | 199.90M | 103.66M | 65.64M | 56.58M | 85.31M | 79.60M |
|
Cash from Operations
|
| 134.74M | 3.38M | -109.66M | 290.73M | 104.32M | 51.56M | 107.20M | 72.65M | 73.61M | 12.67M | 34.81M | 60.79M | 93.45M | 68.03M | 65.80M | 180.19M | 129.24M | 88.72M | 63.29M | 40.41M | 93.41M | 45.89M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | -17.54M | -16.73M | -16.51M | -10.61M | -11.61M | -12.10M | -13.43M | -13.63M |
|
Depreciation & Amortization (CF)
|
| 17.21M | 20.89M | 21.97M | 22.75M | 22.71M | 25.22M | 21.21M | 18.40M | 20.06M | 23.48M | 25.65M | 26.12M | 29.86M | -42.13M | 9.28M | 9.17M | 9.01M | 8.56M | 8.42M | 7.91M | 7.18M | 7.08M |
|
Change in Inventory
|
| | -0.00M | | | 9.79M | 1.56M | -11.55M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 9.32M | -1.49M | -2.39M | 32.62M | -2.25M | -3.86M | -11.27M | 6.76M | 11.70M | -24.36M | -35.60M | 26.14M | 5.73M | -16.86M | -32.58M | 9.02M | 6.81M | 1.93M | -8.56M | 17.87M | 10.18M | -12.88M |
|
Change in Net Loans
|
| -203.53M | -146.62M | -89.45M | 3.97M | 98.23M | 160.88M | 30.82M | 31.55M | 70.80M | 204.87M | 117.97M | 246.23M | 222.17M | 329.20M | -6.84M | 259.45M | 250.78M | 238.42M | 304.40M | 288.71M | 247.59M | 428.59M |
|
Capital Expenditures
|
| 8.68M | 9.76M | 2.58M | 3.07M | 5.22M | 7.81M | 6.75M | 6.41M | 6.55M | 9.16M | 2.48M | 5.20M | 6.87M | 7.44M | 1.76M | 3.06M | 6.43M | 10.64M | 7.97M | 6.05M | 5.88M | 10.13M |
|
Sales of Property, Plant and Equipment
|
| 12.76M | 7.74M | 3.84M | 6.10M | 11.25M | 11.90M | 4.35M | 3.44M | 4.78M | 14.30M | 2.31M | 3.43M | 1.72M | 4.02M | 1.75M | 2.31M | 1.69M | 2.00M | 2.82M | 2.31M | 2.67M | 1.19M |
|
Change in Acquisitions & Divestments
|
| 6.98M | 70.06M | 228.12M | 146.60M | 131.90M | 126.54M | 214.70M | 186.84M | | 186.55M | 174.45M | 45.85M | 102.37M | 227.32M | 216.01M | 24.75M | 7.74M | 120.08M | 131.36M | | 16.38M | 143.44M |
|
Cash from Investing Activities
|
| -547.74M | 30.33M | -182.70M | 83.29M | -130.67M | -287.77M | -3.79M | 160.51M | -451.87M | -476.56M | -469.91M | -168.65M | -449.83M | -301.84M | -211.11M | -220.41M | -324.05M | -381.55M | -308.73M | -265.29M | -406.90M | -688.87M |
|
Other financing activities
|
| 441.22M | 27.75M | 361.40M | -513.98M | 94.49M | 34.75M | 515.88M | -408.14M | -130.59M | 70.09M | 288.47M | 29.43M | 439.51M | 117.53M | 93.05M | 211.69M | 163.96M | -145.35M | 185.24M | 162.97M | 344.65M | 104.38M |
|
Long-Term Debt Issuances
|
| 32.00M | 100.00M | 243.00M | 56.00M | 450.00M | 1,078.00M | 45.93M | | 703.00M | 930.00M | 800.00M | 1,026.27M | 1,000.00M | 4,093.58M | 900.00M | 1,025.00M | 1,253.12M | 1,750.00M | 1,401.23M | 1,313.77M | 2,637.93M | 5,019.30M |
|
Long-Term Debt Repayments
|
| 30.10M | 218.03M | 213.12M | 0.10M | 606.10M | 783.11M | 410.43M | 0.03M | 345.03M | 438.03M | 700.03M | 849.03M | 1,076.44M | 3,718.63M | 825.04M | 1,300.04M | 1,278.16M | 1,300.04M | 1,250.04M | 1,300.04M | 2,565.05M | 4,450.06M |
|
Short-Term Debt issuances
|
| -142.59M | -14.71M | -6.49M | 110.80M | 88.41M | 43.12M | -234.08M | 222.47M | 141.04M | -56.20M | 103.88M | -65.21M | 106.64M | -233.85M | -42.39M | 179.58M | 158.94M | -40.63M | -183.78M | 253.38M | -164.28M | 13.78M |
|
Shares Issued
|
| | 77.72M | 0.51M | 0.60M | 0.58M | 116.67M | 0.33M | 0.17M | 0.09M | 0.10M | 0.26M | 0.16M | 0.43M | 0.14M | 0.14M | 0.23M | 0.61M | 1.75M | 0.20M | 1.35M | 0.19M | 0.48M |
|
Shares Repurchased
|
| 0.10M | 0.64M | 0.29M | 0.28M | 0.31M | 0.77M | 0.24M | 0.30M | 0.81M | 0.33M | 1.64M | 0.03M | 0.33M | 47.99M | | | | | 10.07M | 0.67M | | |
|
Preferred Shares Repurchased
|
| | | 100.00M | | | 300.00M | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 6.20M | 6.24M | 5.41M | 4.19M | 4.36M | 3.25M | 0.87M | 4.37M | 4.36M | 4.37M | 4.38M | 8.77M | 8.76M | 8.78M | 8.50M | 13.39M | 13.37M | 13.88M | 13.54M | 17.92M | 18.21M | 18.02M |
|
Cash from Financing Activities
|
| 331.80M | -35.95M | 279.24M | -352.59M | 21.82M | 220.99M | -94.57M | -207.67M | 350.86M | 491.07M | 412.17M | 132.06M | 323.71M | 321.54M | 11.68M | 100.63M | 282.49M | 249.70M | 273.71M | 260.91M | 232.70M | 667.46M |
|
Change in Cash
|
| -81.20M | -2.25M | -13.12M | 21.43M | -4.52M | -15.12M | 10.84M | 25.49M | -27.41M | 27.18M | -22.93M | 24.20M | -32.67M | 87.73M | -133.63M | 60.41M | 87.68M | -43.13M | 28.27M | 36.03M | -80.79M | 24.48M |
|
Beginning Cash Balance
|
| 81.20M | 2.25M | 13.12M | -21.43M | 4.52M | 15.12M | -10.84M | -25.49M | 27.41M | -27.18M | 22.93M | -24.20M | 32.67M | -87.73M | 133.63M | -60.41M | -87.68M | 43.13M | -28.27M | -36.03M | 80.79M | -24.48M |
|
Free Cash Flow
|
| 126.06M | -6.39M | -112.23M | 287.65M | 99.10M | 43.75M | 100.45M | 66.24M | 67.06M | 3.51M | 32.33M | 55.59M | 86.59M | 60.59M | 64.05M | 177.13M | 122.81M | 78.08M | 55.32M | 34.36M | 87.52M | 35.76M |
|
Net Cash Flow
|
| -81.20M | -2.24M | -13.12M | 21.43M | -4.52M | -15.22M | 8.85M | 25.49M | -27.41M | 27.18M | -22.93M | 24.20M | -32.67M | 87.73M | -133.63M | 60.41M | 87.68M | -43.13M | 28.27M | 36.03M | -80.79M | 24.48M |