|
Net Income
|
22.85M | 34.38M | 41.34M | 41.12M | 42.63M | 43.32M | 46.40M | 46.63M | 47.39M | 47.89M | 45.66M | 47.76M | 45.20M | 46.37M | 50.21M | 48.74M | 46.67M | 49.40M | 49.44M | 42.79M | 42.53M | 49.09M | 53.82M | 74.26M | 86.82M | 96.28M | 108.76M | 103.36M | 87.15M | 83.25M | -90.81M | 81.17M | 115.57M | 88.02M | -161.62M | 101.69M | 111.23M | 124.73M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 11.68M | 11.06M | 11.00M | 11.35M | 11.43M | 11.49M | 11.79M | 12.29M | 12.35M | 12.17M | 11.89M | 12.43M | 13.98M | 12.03M | 11.95M |
|
Gains from Investment Securities
|
-1.99M | -3.38M | -3.86M | -29.72M | -10.03M | -4.98M | -3.31M | 19.95M | -5.22M | -0.04M | 1.93M | 19.50M | 4.17M | 0.90M | 4.93M | 65.87M | 0.83M | 1.85M | 12.78M | 25.43M | 3.29M | -0.34M | -1.03M | -9.45M | | | 44.61M | 10.33M | -22.96M | -6.76M | 1.03M | -16.33M | -2.52M | 37.72M | -1.12M | -16.18M | 3.35M | 28.46M |
|
Asset Writedowns and Impairment
|
| -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.29M | -3.46M | 0.89M | -2.20M | -2.74M | -2.00M | 1.41M | 2.80M | 3.23M | -0.65M | -3.32M | -1.34M | 3.01M | -1.39M | 1.68M | -2.04M | 2.19M | -2.99M | 4.21M | -3.80M | 5.18M | | | 2.59M | 12.31M | 20.36M | 28.67M | 7.96M | 6.78M | 11.93M | -1.55M | -2.48M | 6.01M | -5.33M | -0.01M | -8.04M | 8.90M | -0.18M |
|
Change in Loans
|
403.71M | 201.67M | 355.05M | 804.38M | 620.89M | 788.91M | 727.25M | 684.95M | 779.02M | 746.06M | 627.20M | 364.40M | 224.35M | 254.34M | 256.88M | 274.60M | 238.40M | 360.86M | 342.31M | 299.44M | 221.76M | | | 296.09M | 204.32M | 119.94M | 94.68M | 54.65M | 96.52M | 103.45M | 113.09M | 91.03M | 137.71M | 187.11M | 168.94M | 105.64M | 132.91M | 213.31M |
|
Cash from Operations
|
198.21M | 74.81M | -30.35M | 67.12M | 111.77M | 123.99M | 82.22M | 32.51M | 133.41M | 59.75M | 178.40M | 106.40M | 73.67M | 42.85M | 14.20M | 68.80M | 11.31M | 87.81M | 124.88M | 77.20M | 22.37M | | | 246.12M | 242.92M | 233.29M | 124.24M | 47.47M | 131.30M | 199.34M | 64.63M | 154.50M | 113.50M | 105.12M | 207.13M | 98.17M | 141.47M | 157.97M |
|
Amortizatization of Intangibles
|
-16.27M | 1.18M | 1.18M | -19.48M | -16.15M | 1.05M | 1.05M | -9.70M | -14.07M | 1.01M | 1.01M | -7.99M | -6.54M | 0.99M | 0.99M | -6.50M | -9.86M | 0.89M | 0.89M | -10.77M | -10.69M | 0.54M | 0.53M | -5.34M | 2.20M | 2.20M | -1.70M | 2.20M | 2.20M | 2.20M | -11.11M | -10.67M | 2.20M | 2.20M | -13.86M | -6.34M | 2.20M | 2.20M |
|
Depreciation & Amortization (CF)
|
8.03M | 7.89M | 8.30M | 9.41M | 10.14M | 10.69M | 10.90M | 11.87M | 11.97M | 12.05M | 12.72M | 12.97M | 13.09M | 12.74M | 12.19M | 12.26M | 12.27M | 11.96M | 11.56M | 11.38M | 11.06M | | | 8.54M | 8.54M | 8.84M | 8.77M | 8.57M | 8.65M | 8.60M | 8.42M | 8.99M | 8.80M | 8.52M | 8.53M | 8.69M | 8.37M | 9.25M |
|
Change in Accured Expenses
|
-5.37M | 6.95M | -8.78M | 5.96M | -9.57M | 4.97M | -6.84M | 5.72M | -7.28M | 6.10M | -7.12M | 6.08M | -6.47M | 5.59M | -5.57M | 7.99M | -0.95M | 6.54M | -8.24M | 6.54M | -6.12M | | | -46.74M | 21.95M | 6.80M | 30.60M | -52.40M | 96.76M | 25.09M | 9.08M | -30.83M | 15.79M | 34.55M | -6.19M | -53.26M | 42.15M | -17.05M |
|
Change in Net Loans
|
158.26M | 482.65M | 453.70M | 659.89M | 251.51M | 605.84M | 294.09M | 486.46M | 179.44M | 213.07M | -158.75M | 359.84M | 555.98M | 610.71M | 126.03M | 443.85M | 368.79M | 334.84M | 231.57M | 201.59M | 531.89M | | | 305.88M | 1,965.17M | 1,324.28M | 984.10M | 414.27M | 640.66M | 381.98M | 109.49M | 222.66M | 156.27M | 416.13M | 539.55M | 513.24M | 351.85M | 359.64M |
|
Capital Expenditures
|
7.16M | 15.87M | 26.29M | 27.34M | 12.15M | 20.91M | 25.80M | 25.11M | 16.22M | 15.32M | 17.59M | 18.58M | 10.85M | 8.52M | 16.14M | 14.89M | 13.94M | 12.29M | 10.55M | 17.86M | 70.69M | | | 17.14M | 16.23M | 12.07M | 17.27M | 13.90M | 15.77M | 13.88M | 18.27M | 8.50M | 11.52M | 11.69M | 13.29M | 7.47M | 10.57M | 10.54M |
|
Sales of Property, Plant and Equipment
|
9.44M | 16.14M | 12.58M | 12.26M | 9.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | -1.20M | 0.07M | | 2.26M | 0.69M | | | | | | -0.69M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
483.44M | 346.40M | 386.39M | 560.02M | 439.01M | 443.82M | 388.20M | 421.05M | 403.76M | 372.19M | 306.34M | 215.79M | 180.88M | 192.81M | 246.91M | 241.43M | 282.83M | 1,000.00M | 1,000.00M | 534.99M | 180.46M | | | 167.99M | 128.19M | 96.10M | 101.92M | 79.75M | 92.93M | 115.63M | 715.00M | 176.27M | 152.72M | 331.74M | 1,100.00M | 206.88M | 297.50M | 257.16M |
|
Cash from Investing Activities
|
73.79M | -261.65M | -180.80M | -103.88M | 10.43M | -348.24M | -315.73M | -980.18M | -219.94M | -293.35M | 73.22M | -813.17M | -588.33M | -869.19M | -58.39M | -602.69M | -333.98M | -508.85M | -430.32M | -260.67M | -526.13M | | | -640.04M | -2040.52M | -1300.38M | -1273.86M | -1076.32M | -741.00M | -407.09M | 788.15M | -275.32M | -379.77M | -517.94M | -1045.96M | -127.12M | -637.50M | -485.25M |
|
Other financing activities
|
-1201.75M | 42.41M | 716.36M | 308.25M | 562.72M | -426.66M | 1,343.72M | 489.27M | 481.43M | -288.86M | 1,205.47M | -1003.70M | 242.76M | -193.67M | 885.00M | 562.25M | 1,088.09M | -582.03M | 1,288.83M | 449.27M | -322.20M | | | -60.95M | 171.23M | 622.07M | 437.64M | 695.72M | 1,682.59M | 108.92M | 1,322.72M | 267.11M | -1022.12M | 863.26M | 1,094.14M | 548.28M | -1049.15M | 734.29M |
|
Long-Term Debt Issuances
|
297.24M | | 135.26M | | | | 154.74M | | | | | 2,500.00M | | | | 996.03M | | 250.00M | | | 615.00M | | | 320.00M | 1,725.00M | 538.00M | 542.00M | 660.00M | -1345.00M | 105.00M | -1805.00M | -602.00M | 1,337.00M | -436.20M | 211.20M | 170.00M | 2,050.00M | -660.00M |
|
Long-Term Debt Repayments
|
228.01M | 0.07M | 142.01M | 300.01M | 0.12M | 25.84M | 0.01M | 285.64M | 100.08M | 300.03M | 0.05M | 27.27M | 155.01M | 0.01M | 0.04M | 0.01M | 500.01M | 500.01M | 500.01M | 0.01M | 430.01M | | | 414.58M | -5.71M | 4.65M | 0.04M | 0.51M | 0.03M | 0.03M | 0.03M | 0.66M | 0.03M | 0.03M | 600.28M | 0.03M | 400.03M | 0.13M |
|
Short-Term Debt issuances
|
800.42M | 707.87M | -723.89M | -17.29M | -578.27M | 717.05M | -899.99M | 573.65M | -557.39M | 994.95M | -1137.62M | -885.95M | 506.98M | 1,089.27M | -906.99M | -361.89M | -405.75M | 933.00M | -573.20M | -187.92M | 582.99M | | | 45.10M | 306.26M | -421.26M | 321.58M | -379.33M | 114.64M | 110.39M | -124.86M | 438.89M | 93.87M | 57.49M | -446.66M | -159.03M | -235.75M | 324.08M |
|
Shares Issued
|
| | | | | | | | | | | | | | | | 6.24M | 7.47M | 1.67M | 4.68M | 2.21M | | | 6.65M | 0.14M | 1.27M | 3.00M | 1.77M | 0.09M | 0.50M | 1.94M | 3.91M | 0.53M | 8.85M | 317.74M | 2.19M | 0.09M | 2.59M |
|
Shares Repurchased
|
0.61M | 0.01M | 0.02M | 0.02M | 1.11M | 30.10M | 0.34M | 30.10M | 33.12M | 30.11M | 30.05M | 30.05M | 42.20M | 30.45M | 39.60M | -3.65M | 4.11M | 0.40M | 0.57M | -5.07M | 2.79M | | | 5.19M | 0.89M | 0.18M | 0.22M | 5.36M | 0.88M | 0.26M | 0.09M | 18.29M | | | | 22.29M | | |
|
Preferred Shares Issued
|
| | 63.27M | | | | | | | | | | | | | | | | | | | | 97.07M | | | | -97.07M | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| 262.50M | 262.50M | | | | | | | | 0.62M | 1.01M | 0.81M | 0.15M | | 1.49M | | 0.75M | 0.58M | | 1.09M | | | | -1.09M | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
6.56M | 1.73M | 1.73M | 1.30M | 8.73M | 8.60M | 8.59M | 13.62M | 13.48M | 13.30M | 13.17M | 14.77M | 14.64M | 14.39M | 13.98M | 15.41M | 15.28M | 15.06M | 14.93M | 16.80M | 16.41M | 16.44M | 16.43M | 30.58M | 30.13M | 30.15M | 31.88M | 32.01M | 31.80M | 31.81M | 33.53M | 33.53M | 33.31M | 33.41M | 38.56M | 38.54M | 38.30M | 38.34M |
|
Cash from Financing Activities
|
-341.01M | 482.45M | -218.13M | -12.12M | -26.82M | 110.89M | 588.19M | 732.26M | -223.94M | 361.17M | 22.58M | 479.84M | 535.84M | 849.17M | -127.51M | 1,091.41M | 137.95M | 90.48M | 198.86M | 246.94M | 405.48M | | | -130.52M | 2,163.61M | 702.44M | 1,268.66M | 1,230.24M | 416.52M | 290.88M | -641.75M | 48.58M | 373.79M | 420.76M | 891.39M | 241.81M | 523.67M | 359.95M |
|
Change in Cash
|
-69.01M | 295.61M | -429.29M | -48.88M | 95.38M | -113.37M | 354.68M | -215.42M | -310.47M | 127.57M | 274.20M | -226.93M | 21.18M | 22.83M | -171.70M | 557.51M | -184.72M | -330.56M | -106.58M | 63.47M | -98.28M | | | -524.45M | 366.00M | -364.65M | 119.04M | 201.38M | -193.18M | 83.13M | 211.03M | -72.24M | 107.51M | 7.95M | 52.56M | 212.86M | 27.64M | 32.67M |
|
Beginning Cash Balance
|
69.01M | -295.61M | 429.29M | 48.88M | -95.38M | 113.37M | -354.68M | 215.42M | 310.47M | -127.57M | -274.20M | 226.93M | -21.18M | -22.83M | 171.70M | -557.51M | 184.72M | 330.56M | 106.58M | 410.21M | 98.28M | | | 524.45M | -366.00M | 364.65M | -119.04M | -201.38M | 193.18M | -83.13M | -211.03M | 72.24M | -107.51M | -7.95M | -52.56M | -212.86M | -27.64M | -32.67M |
|
Free Cash Flow
|
191.06M | 58.94M | -56.64M | 39.79M | 99.62M | 103.08M | 56.42M | 7.40M | 117.19M | 44.42M | 160.80M | 87.82M | 62.82M | 34.33M | -1.95M | 53.91M | -2.63M | 75.53M | 114.33M | 59.34M | -48.31M | | | 228.98M | 226.69M | 221.22M | 106.97M | 33.57M | 115.54M | 185.46M | 46.36M | 146.00M | 101.98M | 93.44M | 193.84M | 90.69M | 130.90M | 147.43M |
|
Net Cash Flow
|
-69.01M | 295.61M | -429.29M | -48.88M | 95.38M | -113.37M | 354.68M | -215.42M | -310.47M | 127.57M | 274.20M | -226.93M | 21.18M | 22.83M | -171.70M | 557.51M | -184.72M | -330.56M | -106.58M | 63.47M | -98.28M | | | -524.45M | 366.00M | -364.65M | 119.04M | 201.39M | -193.18M | 83.13M | 211.03M | -72.24M | 107.51M | 7.95M | 52.56M | 212.86M | 27.64M | 32.67M |