|
Net Income
|
| | | | | | | | | | | | | | | | 19.78M | 15.07M | 14.34M | 6.03M | 19.03M | 4.05M | 5.16M | -2.69M | 4.69M | -1.84M | 1.16M | 2.58M | -1.59M | -7.38M | 0.23M | -3.20M | -1.78M | -3.78M | -1.07M | 0.96M | -13.49M | -2.33M | -1.82M | -3.71M | -6.15M |
|
Gains from Investment Securities
|
| | | | | | | | | -1.14M | 0.66M | | | | 0.13M | -0.05M | | 0.07M | 0.02M | 32.64M | | | -0.00M | 6.14M | | 0.84M | -18.18M | 2.41M | 0.24M | 1.58M | 0.33M | -0.33M | -0.31M | 1.41M | -5.62M | -0.11M | 0.00M | -12.27M | -0.40M | -21.28M | -2.07M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | -0.75M | -0.48M | 1.58M | -0.05M | -0.31M | -0.28M | 0.19M | 0.74M | -0.53M | 0.17M | -0.80M | -1.36M | -0.15M | 0.37M | 0.24M |
|
Cash from Operations
|
-36.94M | -55.69M | 20.81M | -67.94M | 11.12M | 12.89M | 14.86M | -47.88M | -4.76M | 6.44M | 26.59M | 5.85M | -11.87M | 2.98M | 11.96M | 4.10M | -13.07M | -25.53M | 35.27M | 34.40M | 10.46M | -48.57M | -6.84M | -19.64M | | -112.74M | 15.07M | 49.16M | -0.12M | 7.88M | 21.76M | 10.52M | 42.29M | 15.80M | 1.60M | 41.52M | 14.57M | 21.07M | -7.00M | 21.70M | 61.62M |
|
Amortizatization of Intangibles
|
-0.20M | -0.18M | -0.42M | -0.48M | -0.25M | -0.52M | -0.44M | -0.33M | -0.57M | -0.51M | -1.21M | -0.97M | -0.84M | -0.85M | -0.63M | -0.75M | -1.60M | -0.80M | -1.11M | -1.24M | -1.33M | -0.63M | -1.39M | -0.09M | | -1.17M | -1.34M | -1.63M | -1.06M | -1.59M | -1.10M | -0.97M | -1.21M | -1.21M | -1.12M | -0.79M | -1.25M | -0.96M | -0.94M | -0.98M | -0.68M |
|
Amortization of Deferred Charges
|
0.15M | 0.15M | 0.16M | 0.18M | 0.18M | 0.22M | 0.22M | 3.44M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.19M | 0.20M | 0.19M | 0.54M | 0.22M | 0.25M | 0.25M | 0.25M | 0.31M | | 1.17M | 0.37M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.40M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.32M | 0.30M | 0.35M |
|
Change in Accured Expenses
|
| | | | | | | | | | | 0.48M | 0.01M | 0.50M | 0.49M | 0.04M | 0.04M | 0.66M | 0.90M | 0.66M | -0.58M | 1.51M | 1.07M | 0.69M | | 0.40M | 1.46M | -2.43M | 2.65M | -1.00M | 1.31M | -2.17M | 1.96M | -1.81M | 1.79M | -1.22M | 1.02M | -1.83M | 1.77M | -2.43M | 3.83M |
|
Change in Acquisitions & Divestments
|
-16.62M | -88.72M | -64.84M | -90.84M | -26.48M | -47.65M | -29.86M | -63.69M | -20.55M | -20.57M | -28.50M | -51.87M | -46.05M | -40.41M | -8.33M | -42.86M | -85.88M | -78.60M | -45.31M | -67.25M | -49.70M | -76.49M | -81.56M | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | 3.00M | 75.25M | 23.25M | 11.74M | 33.40M | 69.17M | | | 33.60M | 51.50M | 45.30M | -30.00M | 7.30M | 69.40M | 30.70M | 128.65M | | 197.20M | 50.00M | 36.47M | 22.60M | 31.46M | 19.99M | 25.57M | 46.62M | 40.08M | 38.68M | 19.77M | 40.40M | 20.46M | 18.60M | 155.40M | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | -44.50M | | -23.80M | -71.51M | -7.25M | | -33.60M | -18.70M | -64.60M | -53.50M | -7.30M | | -44.80M | 262.00M | | 199.96M | 58.20M | 80.72M | 13.50M | 23.00M | 37.50M | 25.40M | 106.60M | 52.60M | 34.90M | 51.50M | 47.12M | 19.70M | 9.95M | 192.07M | 40.00M |
|
Short-Term Debt issuances
|
-25.00M | 42.00M | 50.00M | 72.50M | 6.00M | 23.00M | 45.50M | | 3.00M | 75.25M | 23.25M | | | | | | | | | | | | | | | -0.34M | 0.17M | 0.14M | -0.03M | -0.27M | 0.16M | 0.14M | 0.17M | 0.04M | -0.01M | -0.06M | -0.03M | 0.07M | -0.03M | -0.10M | 0.13M |
|
Shares Issued
|
| | | | | | | | | | | | | | -0.01M | | | | | | | | | | | 33.56M | -0.05M | 0.17M | 0.00M | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | 6.50M | 6.50M | | | 7.28M | 7.29M | | | | | | | | | | 9.89M | 7.72M | 7.75M | 8.25M | 9.41M | 8.25M | 9.88M | 8.60M | 8.60M | 8.95M | 8.95M | 8.95M | 14.64M | 8.95M | 8.95M | 8.95M |
|
Cash from Financing Activities
|
-30.23M | 36.68M | -15.13M | 67.18M | -10.88M | -5.38M | -17.52M | 49.42M | -3.50M | -2.00M | -27.74M | 5.25M | 3.09M | 20.63M | -13.77M | -7.08M | -7.29M | 25.51M | -27.23M | -27.27M | -7.30M | 62.08M | -21.39M | 19.59M | | 118.92M | -16.56M | -51.82M | 0.85M | -0.95M | -25.77M | -9.71M | -35.52M | -21.12M | -5.17M | -40.68M | -15.67M | -13.88M | -1.24M | -8.04M | -48.95M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.29M | -0.01M | -0.00M | 0.02M | -0.01M | 0.03M | -0.07M | 0.03M | -0.02M | | | -0.03M | 0.03M | 0.00M | -0.01M |
|
Change in Cash
|
-67.17M | -19.01M | 5.68M | -0.76M | 0.24M | 7.50M | -2.66M | 1.54M | -8.26M | 4.44M | -1.15M | 11.10M | -8.78M | 23.60M | -1.81M | -2.98M | -20.36M | -0.02M | 8.04M | 7.13M | 3.16M | 13.50M | -28.23M | -0.03M | | 5.90M | -1.20M | -2.68M | 0.72M | 6.95M | -4.02M | 0.84M | 6.69M | -5.29M | -3.59M | 0.85M | -1.08M | 7.17M | -8.21M | 13.66M | 12.66M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | 28.89M | | | | 38.94M | | | | 33.73M | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-36.94M | -55.69M | 20.81M | -67.94M | 11.12M | 12.89M | 14.86M | -47.88M | -4.76M | 6.44M | 26.59M | 5.85M | -11.87M | 2.98M | 11.96M | 4.10M | -13.07M | -25.53M | 35.27M | 34.40M | 10.46M | -48.57M | -6.84M | -19.64M | | -112.74M | 15.07M | 49.16M | -0.12M | 7.88M | 21.76M | 10.52M | 42.29M | 15.80M | 1.60M | 41.52M | 14.57M | 21.07M | -7.00M | 21.70M | 61.62M |
|
Net Cash Flow
|
-67.17M | -19.01M | 5.68M | -0.76M | 0.24M | 7.50M | -2.66M | 1.54M | -8.26M | 4.44M | -1.15M | 11.10M | -8.78M | 23.60M | -1.81M | -2.98M | -20.36M | -0.02M | 8.04M | 7.13M | 3.16M | 13.50M | -28.23M | -0.05M | | 6.18M | -1.48M | -2.66M | 0.72M | 6.93M | -4.00M | 0.81M | 6.76M | -5.32M | -3.57M | 0.84M | -1.10M | 7.20M | -8.24M | 13.65M | 12.67M |