|
Net Income
|
6.55M | 6.65M | 6.74M | 6.60M | 6.63M | 7.21M | 7.42M | 8.07M | 8.53M | 9.73M | 9.26M | 8.76M | 8.73M | 8.93M | 10.07M | 9.74M | 8.13M | 9.16M | 11.05M | 12.49M | 13.28M | 13.28M | 12.99M | 10.31M | 12.57M | 11.97M | 12.16M | 12.09M | 8.56M | 6.05M | 7.74M | 7.72M | 7.66M | 8.60M | 8.97M | 4.47M | 6.31M | 10.80M | 12.82M |
|
Share-based Compensation
|
0.22M | 0.15M | 0.14M | 0.61M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.27M | 0.09M | 0.08M | 0.08M | 0.06M | 0.09M | 0.12M | 0.30M | 0.12M |
|
Deferred Taxes
|
-0.00M | -0.40M | -0.06M | 0.18M | -0.08M | -0.01M | 0.07M | -1.51M | -0.22M | -0.04M | -0.13M | 0.30M | -0.30M | -0.27M | -0.07M | 0.99M | -0.87M | -0.87M | -0.51M | 0.01M | 0.35M | -0.36M | -0.03M | 0.98M | -0.46M | 0.13M | -0.34M | -0.58M | 0.89M | -0.96M | 0.07M | 1.80M | -0.26M | 0.01M | -0.00M | -0.53M | -0.85M | 0.73M | 0.30M |
|
Gains from Investment Securities
|
-3.69M | 4.81M | -4.59M | 5.54M | -4.09M | 4.21M | -4.33M | 3.25M | -5.17M | 6.31M | -0.22M | 4.64M | -7.63M | 0.32M | -1.57M | 8.00M | -0.37M | -0.11M | -0.07M | 0.71M | 0.16M | 0.20M | -0.11M | -0.53M | 0.13M | 0.15M | 0.10M | -0.55M | -0.10M | -0.18M | 0.07M | 9.31M | -0.03M | 0.36M | -0.02M | 2.73M | -0.04M | 0.10M | 0.02M |
|
Change in Loans
|
5.77M | 4.86M | 8.93M | 4.87M | 1.82M | 6.30M | 6.36M | 3.69M | 12.52M | -10.32M | 1.42M | 0.81M | 3.72M | 5.62M | 10.09M | 5.11M | 7.97M | 14.52M | 29.61M | 35.63M | 32.09M | 19.89M | 5.11M | 3.95M | 1.35M | 0.01M | 0.02M | 0.00M | 0.00M | | 0.02M | 0.01M | 0.00M | 0.01M | 6.37M | 2.23M | 4.13M | 6.88M | 8.86M |
|
Cash from Operations
|
10.46M | 4.54M | 10.17M | 9.53M | 9.94M | 8.69M | 7.77M | 11.43M | 12.28M | 8.76M | 12.55M | 8.38M | 10.73M | 10.36M | 11.63M | 11.22M | 13.13M | 2.73M | 11.71M | 14.75M | 20.12M | 19.97M | 15.62M | 12.49M | 16.77M | 13.91M | 17.53M | 11.50M | 13.22M | 12.48M | 11.20M | -16.32M | 10.35M | 9.08M | 9.42M | 5.62M | 10.07M | 10.28M | 15.02M |
|
Depreciation & Amortization (CF)
|
1.58M | 1.54M | 1.49M | 1.33M | 1.52M | 1.46M | 1.26M | 1.15M | 1.20M | 1.21M | 1.17M | 1.18M | 1.31M | 1.21M | 1.48M | 1.51M | 1.60M | 1.90M | 1.17M | 2.20M | 1.95M | 2.00M | 1.94M | 1.93M | 1.95M | 1.89M | 2.01M | 1.70M | 1.74M | 1.69M | 1.53M | 1.76M | 1.39M | 1.25M | 1.36M | 1.35M | 1.21M | 1.41M | 1.51M |
|
Change in Accured Expenses
|
4.96M | -2.23M | 0.69M | -2.35M | 2.82M | -1.44M | 0.44M | -0.84M | 2.19M | -2.86M | 2.65M | -2.66M | 2.61M | 0.68M | 7.19M | -0.45M | 8.56M | -5.00M | 1.19M | -4.17M | 1.62M | 0.27M | -0.16M | 2.31M | -2.80M | 3.33M | 2.88M | -2.56M | -1.80M | 5.19M | 3.60M | 2.28M | 1.18M | 2.28M | -2.11M | -0.57M | -2.95M | 0.75M | 0.51M |
|
Change in Net Loans
|
48.97M | 48.13M | 36.52M | 48.45M | 57.64M | 68.89M | 30.12M | 43.96M | 42.97M | 64.63M | 69.01M | 70.96M | 39.55M | 45.15M | 55.66M | 53.10M | 27.32M | 137.45M | 32.81M | 2.98M | 51.87M | 7.91M | 10.62M | 14.73M | 70.44M | 108.30M | 81.44M | 59.37M | 23.48M | 66.16M | 69.88M | 69.38M | 51.35M | 58.64M | 17.90M | 59.62M | 21.17M | 21.32M | 20.62M |
|
Capital Expenditures
|
0.30M | 0.22M | 0.56M | 0.36M | 0.25M | 0.62M | 0.47M | 1.27M | 0.63M | 0.77M | 0.98M | 2.73M | 2.10M | 2.29M | 2.31M | 1.09M | 1.07M | 0.97M | 1.60M | 1.49M | 1.31M | 1.09M | 1.54M | 3.19M | 3.12M | 2.96M | 4.83M | 3.34M | 2.63M | 2.43M | 1.41M | 0.61M | 1.16M | 1.56M | 1.36M | 1.51M | 1.27M | 2.00M | 0.74M |
|
Sales of Property, Plant and Equipment
|
0.22M | 1.22M | 0.30M | 0.25M | 0.30M | 0.23M | 0.29M | 0.58M | 0.44M | 0.21M | 0.43M | 0.75M | 0.44M | 0.34M | 0.50M | 0.23M | 0.78M | 0.02M | 1.53M | 0.15M | 0.26M | 0.62M | 0.18M | 0.49M | 0.34M | 0.53M | 0.20M | 0.42M | 0.79M | 0.52M | 0.67M | 0.73M | 0.64M | 1.59M | 0.48M | 0.62M | 0.62M | 0.82M | 0.85M |
|
Divestments
|
0.02M | 0.03M | 0.02M | | 0.02M | | 0.05M | 0.02M | | 0.05M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
17.50M | 26.28M | 22.18M | 31.96M | 11.83M | 20.04M | 11.75M | 63.56M | 9.38M | 30.24M | 10.11M | 12.09M | 21.26M | 30.43M | 27.39M | 16.98M | 17.44M | 25.20M | 32.81M | 29.49M | 25.98M | 27.11M | 40.24M | 25.00M | 21.47M | 21.19M | 18.96M | 42.50M | 15.67M | 18.53M | 14.30M | 52.24M | 10.08M | 36.22M | 26.25M | 35.26M | 26.17M | 42.27M | 13.75M |
|
Cash from Investing Activities
|
-22.78M | -54.81M | -4.70M | -75.50M | -44.05M | -66.53M | -8.11M | -29.87M | -43.05M | -60.44M | -78.12M | -46.16M | -8.45M | -15.74M | -76.28M | -91.76M | -32.07M | -132.20M | -33.53M | 10.48M | -153.76M | 28.61M | -57.34M | -92.10M | -126.17M | -110.35M | -106.97M | -49.57M | -5.74M | -22.74M | -52.34M | -1.83M | -37.69M | 6.16M | 32.70M | -90.12M | 5.08M | 6.56M | -49.68M |
|
Other financing activities
|
0.44M | 0.44M | 0.43M | 84.82M | 0.42M | 0.42M | 0.41M | 127.31M | 166.16M | -106.49M | 103.07M | -62.27M | 144.51M | 13.66M | 110.79M | 1.51M | 194.95M | 257.77M | 196.09M | -30.13M | 218.86M | -15.55M | 167.53M | -55.07M | 164.88M | -169.71M | 249.44M | -296.74M | 47.98M | -44.12M | 164.26M | 21.08M | 91.45M | -82.48M | 103.24M | -9.53M | 140.24M | -38.84M | 170.72M |
|
Long-Term Debt Issuances
|
| 20.00M | -20.00M | | -91.00M | 90.00M | -89.00M | 90.00M | -105.00M | 136.00M | -5.00M | -26.00M | | | | | 40.00M | | | 5.00M | | | | | | | | 27.00M | 100.00M | 150.00M | 6.50M | | 100.00M | | 2.10M | | | | |
|
Long-Term Debt Repayments
|
| | | -82.00M | | | | | 10.00M | | | | 10.00M | 5.00M | | | 20.00M | | | 10.00M | | | | 17.49M | 20.00M | | | -2.80M | 20.00M | 113.00M | 4.00M | 147.80M | | 20.00M | 5.00M | 95.00M | | | 4.33M |
|
Short-Term Debt issuances
|
-60.02M | 78.34M | -2.91M | -2.75M | -3.80M | 8.86M | 20.53M | 3.55M | 9.99M | -14.71M | 2.25M | -7.84M | 3.75M | -7.26M | 21.72M | -21.77M | 6.81M | -10.31M | 26.35M | -56.46M | -10.69M | -3.70M | -0.67M | -2.43M | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.55M | 0.77M | 0.45M | 0.63M | 0.39M | 0.31M | 0.03M | 0.46M | 0.61M | 1.08M | 0.28M | 0.28M | 0.54M | 0.79M | 0.32M | 0.15M | 0.34M | 0.07M | 0.19M | 0.15M | 0.16M | 0.37M | 0.93M | 0.05M | 0.24M | 0.09M | 0.04M | 0.27M | 0.12M | | | | 0.12M | 0.05M | 0.04M | 0.22M | 0.10M | 0.06M | 0.08M |
|
Shares Repurchased
|
0.53M | 1.12M | 0.18M | 0.32M | 1.18M | 0.74M | 0.85M | 0.48M | 0.62M | 0.80M | 0.41M | 0.28M | 1.39M | 0.65M | 0.33M | 0.10M | 1.51M | | 0.06M | 0.01M | | 0.19M | 2.44M | 0.03M | 2.09M | 0.52M | 0.11M | 0.15M | 0.85M | | | 2.76M | 5.96M | 0.51M | 0.05M | 0.27M | 3.48M | 5.17M | 1.43M |
|
Dividends Paid - Common
|
3.24M | 3.24M | 3.25M | 3.36M | 3.37M | 3.37M | 3.38M | 3.48M | 3.48M | 3.50M | 3.65M | 3.76M | 3.76M | 3.77M | 3.78M | 3.90M | 3.90M | 3.90M | 3.91M | 4.03M | 4.04M | 4.05M | 4.04M | 4.17M | 4.33M | 4.32M | 4.33M | 4.46M | 4.46M | 4.47M | 4.47M | 4.58M | 4.57M | 4.51M | 4.53M | 4.68M | 4.70M | 4.66M | 4.77M |
|
Cash from Financing Activities
|
21.97M | 52.67M | 33.47M | 21.27M | 41.56M | 59.12M | 14.93M | 10.61M | 58.20M | 12.15M | 97.12M | 29.73M | -25.29M | 6.85M | 94.25M | 58.46M | 87.25M | 244.21M | 219.22M | -94.91M | 204.86M | -22.56M | 161.86M | -61.06M | 139.28M | -173.88M | 245.62M | -270.70M | 131.34M | -19.61M | 162.28M | -134.06M | 167.27M | -97.51M | 97.77M | -101.04M | 131.75M | -49.84M | 163.65M |
|
Change in Cash
|
9.64M | 2.40M | 38.94M | -44.70M | 7.45M | 1.27M | 14.59M | -7.83M | 27.43M | -39.53M | 31.55M | -8.06M | -23.01M | 1.47M | 29.60M | -22.08M | 68.31M | 114.74M | 197.40M | -69.67M | 71.22M | 26.02M | 120.14M | -140.67M | 29.88M | -270.32M | 156.18M | -308.77M | 138.81M | -29.87M | 121.14M | -152.20M | 139.93M | -82.27M | 139.89M | -185.54M | 146.90M | -33.00M | 128.99M |
|
Beginning Cash Balance
|
-9.64M | -2.40M | -38.94M | 102.06M | -7.45M | -1.27M | -14.59M | 80.67M | -27.43M | 39.53M | -31.55M | 92.30M | 23.01M | -1.47M | -29.60M | 92.30M | -68.31M | -114.74M | -197.40M | 450.67M | -71.22M | -26.02M | -120.14M | 598.37M | -29.88M | 270.32M | -156.18M | 373.43M | -138.81M | 29.87M | -121.14M | 294.74M | 142.54M | 282.46M | 200.20M | 185.54M | -146.90M | 33.00M | -128.99M |
|
Free Cash Flow
|
10.15M | 4.32M | 9.61M | 9.17M | 9.69M | 8.07M | 7.30M | 10.16M | 11.66M | 7.99M | 11.58M | 5.65M | 8.63M | 8.07M | 9.32M | 10.13M | 12.05M | 1.76M | 10.11M | 13.26M | 18.81M | 18.88M | 14.08M | 9.30M | 13.65M | 10.96M | 12.69M | 8.17M | 10.59M | 10.05M | 9.79M | -16.93M | 9.19M | 7.51M | 8.05M | 4.11M | 8.80M | 8.28M | 14.28M |
|
Net Cash Flow
|
9.64M | 2.40M | 38.94M | -44.70M | 7.45M | 1.27M | 14.59M | -7.83M | 27.43M | -39.53M | 31.55M | -8.06M | -23.01M | 1.47M | 29.60M | -22.08M | 68.31M | 114.74M | 197.40M | -69.67M | 71.22M | 26.02M | 120.14M | -140.67M | 29.88M | -270.32M | 156.18M | -308.77M | 138.81M | -29.87M | 121.14M | -152.20M | 139.93M | -82.27M | 139.89M | -185.54M | 146.90M | -33.00M | 128.99M |