|
Net Income
|
11.36M | 10.12M | 12.55M | 10.19M | 14.01M | 11.73M | 13.86M | 12.31M | 13.37M | 12.59M | 27.62M | -27.21M | 14.66M | 14.69M | 18.79M | 14.78M | 16.26M | 18.55M | 15.63M | 16.58M | 17.49M | 17.98M | 18.62M | 22.05M | 23.18M | 21.71M | 19.50M | 29.62M | 30.59M | 32.88M | 32.73M | 31.84M | 34.17M | 33.37M | 35.51M | 22.61M | 20.73M | 20.89M | 33.31M | 42.52M | 48.19M | 38.75M | 38.17M | 35.91M | 44.71M | 55.35M | 57.13M | 57.53M | 55.01M | 50.99M | 48.93M | 50.33M | 50.64M | 58.90M | 56.48M | 56.11M | 62.35M | 62.65M |
|
Share-based Compensation
|
0.38M | 0.27M | 0.37M | 2.06M | 0.44M | 0.36M | 0.39M | 0.34M | 0.37M | 0.32M | 0.40M | 0.27M | 0.35M | 0.43M | 0.45M | 0.45M | 0.46M | 0.29M | 0.49M | 0.45M | 0.45M | 0.36M | 0.37M | 0.22M | 0.24M | 0.35M | 0.36M | 0.31M | 0.32M | 0.35M | 0.37M | 0.17M | 0.37M | 0.35M | 0.39M | 0.43M | 0.41M | 0.43M | 0.25M | 0.58M | 0.47M | 0.56M | 0.53M | 0.46M | 0.46M | 0.63M | 0.40M | 0.38M | 0.83M | 0.86M | 0.92M | 0.71M | 0.92M | 0.94M | 0.87M | 0.79M | 0.92M | 1.06M |
|
Deferred Taxes
|
-0.35M | -0.96M | -2.17M | -1.81M | -0.02M | -0.11M | 0.56M | -1.11M | -0.10M | -0.24M | 2.12M | -2.27M | -1.93M | -1.01M | -0.16M | -0.58M | -0.59M | | | -0.83M | -1.09M | -1.15M | 1.02M | -0.48M | -0.24M | -0.97M | 6.07M | -0.12M | -0.49M | 0.69M | 3.07M | -0.46M | -0.43M | 0.14M | 1.90M | -1.21M | -2.78M | -4.68M | -0.83M | -0.74M | -0.76M | 6.16M | 2.38M | -0.97M | -0.84M | -1.13M | 3.26M | -0.78M | -0.71M | -0.55M | -0.75M | -0.82M | -0.94M | -1.05M | 0.61M | -1.26M | -0.94M | 0.83M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 525.00 | 0.00M |
|
Gains from Investment Securities
|
1.05M | 12.95M | 7.80M | 7.40M | 0.03M | 0.62M | 1.15M | 4.50M | 0.21M | 1.02M | 1,153.57M | 2.30M | 1.13M | 1.10M | 1.56M | 5.05M | 0.60M | 1.05M | 1.13M | 1.22M | 0.89M | 0.82M | 6.50M | 4.61M | 0.64M | 1.26M | 9.01M | 2.86M | 0.97M | 1.21M | 3.70M | 1.23M | 1.21M | 0.09M | 4.20M | 1.38M | 0.34M | 0.41M | 4.50M | 1.20M | 1.21M | 12.40M | 2.80M | 1.23M | 2.98M | 5.64M | 7.86M | 1.30M | 1.98M | 1.25M | 9.72M | -2.35M | 3.25M | 1.04M | 10.20M | 0.92M | 0.89M | 0.84M |
|
Non-cash Items
|
| | | | | | | 12.64M | | 16.51M | 540.17M | 0.56M | 0.54M | 29.67M | 28.62M | 0.49M | 0.50M | 27.26M | 0.47M | 15.77M | 18.12M | 0.37M | 0.65M | 27.56M | 0.28M | 40.32M | 32.16M | 0.52M | 38.24M | 0.53M | 26.07M | 28.54M | 0.65M | 31.70M | 0.64M | 0.65M | 0.70M | 9.46M | 31.45M | 0.55M | 28.90M | 26.38M | 0.61M | 48.70M | 0.52M | 48.93M | 46.74M | 0.50M | 0.48M | 0.50M | 0.52M | 41.58M | 38.02M | 51.14M | 0.36M | 0.39M | 0.38M | 0.36M |
|
Change in Interest Receivables
|
-2.06M | 0.14M | -2.52M | 0.57M | -1.50M | 0.38M | -0.87M | -0.69M | 0.32M | -0.34M | -1.16M | 0.89M | -0.13M | 0.54M | -0.79M | 0.69M | 0.36M | | | 0.18M | 0.86M | -1.11M | 1.57M | -0.60M | 1.71M | 0.54M | 1.63M | 1.11M | 1.51M | -0.24M | 1.01M | 1.50M | 0.56M | -3.31M | 0.36M | -0.20M | 3.63M | -2.35M | -0.76M | -0.23M | -1.81M | -1.85M | -0.32M | 4.71M | 0.35M | 6.64M | 5.21M | 1.39M | 2.00M | 5.13M | 1.36M | 2.52M | 0.56M | 0.14M | -2.58M | 0.73M | -1.64M | 2.34M |
|
Change in Loans
|
40.59M | 34.97M | 42.19M | 48.50M | 45.77M | 57.35M | 65.95M | 62.74M | 54.54M | 57.07M | 54.38M | 34.96M | 30.78M | 40.30M | 43.31M | 38.05M | 36.16M | | | 40.27M | 45.85M | 56.92M | 46.58M | 43.01M | 54.14M | 65.98M | 48.44M | 44.56M | 51.16M | 50.13M | 41.62M | 43.23M | 55.36M | 65.73M | 74.00M | 56.88M | 114.55M | 126.26M | 117.90M | 114.52M | 106.53M | 73.34M | 74.91M | 83.75M | 71.33M | 52.90M | 38.53M | 34.25M | 43.51M | 41.03M | 31.04M | 28.77M | 81.32M | 42.18M | 2.71M | 37.20M | 49.00M | 52.52M |
|
Cash from Operations
|
25.98M | 8.86M | 17.76M | 9.80M | 14.88M | 14.62M | 18.38M | 12.41M | 23.61M | 19.10M | 27.79M | 7.59M | 20.19M | 10.97M | 28.65M | 17.11M | 22.81M | | | 28.48M | 13.98M | 28.38M | 19.70M | 31.91M | 21.86M | 23.05M | 32.92M | 26.36M | 32.21M | 47.05M | 34.40M | 36.66M | 35.45M | 40.36M | 46.49M | 35.26M | 47.38M | 28.61M | 43.60M | 69.04M | 68.79M | 39.49M | 26.62M | 63.61M | 56.23M | 59.45M | 46.98M | 69.50M | 59.68M | 61.10M | 42.76M | 66.32M | 100.15M | 77.59M | 17.13M | 76.95M | 78.12M | 75.42M |
|
Amortizatization of Intangibles
|
-1.35M | -1.21M | -0.78M | -0.57M | -0.41M | -0.37M | -0.31M | -0.31M | -0.42M | -0.42M | -0.44M | -0.28M | -0.28M | -0.24M | -0.20M | -0.20M | -0.15M | | | -0.15M | -0.04M | 0.02M | 0.03M | 0.05M | 0.06M | 0.01M | 0.04M | 0.05M | 0.03M | 0.06M | 0.28M | 1.95M | 1.70M | 0.11M | 0.52M | 0.46M | -0.12M | -0.10M | -0.15M | -0.37M | -1.30M | -1.40M | -1.34M | -1.92M | -0.85M | -0.23M | 0.38M | 0.27M | 0.30M | 0.31M | 0.39M | 0.31M | 0.32M | 0.22M | 0.20M | 0.06M | 0.18M | 0.20M |
|
Depreciation & Amortization (CF)
|
2.28M | 2.27M | 2.57M | 2.56M | 2.59M | 2.68M | 2.71M | 2.86M | 2.75M | 2.78M | 2.73M | 2.81M | 2.76M | 2.83M | 2.88M | 2.88M | 2.91M | | | 3.11M | 3.15M | 3.12M | 3.01M | 2.97M | 2.94M | 3.04M | 2.85M | 3.14M | 3.19M | 3.47M | 3.74M | 3.74M | 3.77M | 4.11M | 4.36M | 4.46M | 4.51M | 4.76M | 4.69M | 4.67M | 4.94M | 4.96M | 5.47M | 5.61M | 5.50M | 5.49M | 5.45M | 5.52M | 5.65M | 5.57M | 5.45M | 5.44M | 5.39M | 5.37M | 5.48M | 5.69M | 5.55M | 5.59M |
|
Change in Accured Expenses
|
-0.09M | | | | -0.24M | -0.21M | -0.11M | 0.02M | -0.16M | -0.10M | -0.06M | -0.05M | -0.20M | -0.12M | -0.05M | 0.03M | -0.02M | | | 0.01M | 0.00M | -0.04M | 0.09M | 0.02M | 0.10M | 0.06M | 0.18M | 0.35M | 0.22M | 0.19M | 0.41M | 0.38M | 0.08M | -0.23M | -0.25M | -0.54M | -0.40M | -0.34M | -0.35M | -0.33M | -0.00M | 0.40M | -0.69M | 0.48M | -0.33M | 0.37M | 2.66M | 2.26M | 0.74M | 2.23M | 2.48M | 3.37M | 1.94M | 1.18M | -0.04M | -0.32M | -0.01M | -0.16M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | 99.99M | -3.61M | | | 45.01M | 53.55M | -15.77M | 93.81M | -7.37M | 189.22M | 70.03M | 79.48M | -48.82M | 24.64M | -56.82M | 31.65M | 67.25M | 54.18M | 128.67M | 59.96M | 308.10M | 685.89M | -38.47M | -157.51M | -32.05M | -356.30M | -173.18M | 157.15M | 67.67M | 122.47M | 214.92M | 116.17M | 176.74M | 180.40M | 175.33M | 186.82M | 130.80M | 315.12M | 134.84M | -192.91M | 71.78M | 42.69M | 165.89M |
|
Capital Expenditures
|
1.30M | 25.54M | 1.56M | 12.99M | 0.54M | 16.71M | 4.96M | 7.17M | 26.60M | 7.53M | 6.72M | -26.95M | 3.15M | 2.63M | 2.76M | 2.95M | 4.11M | | | 2.94M | 2.11M | 2.80M | 2.99M | 3.37M | 3.20M | 4.93M | 6.51M | 7.17M | 9.46M | 27.77M | 7.46M | 6.79M | 6.12M | 6.96M | 7.19M | 11.35M | 18.94M | 18.02M | 18.13M | 7.72M | 7.48M | 5.66M | 6.39M | 6.90M | 4.97M | 3.24M | 4.68M | 7.96M | 5.05M | 4.68M | 4.81M | 10.25M | 6.02M | 5.24M | 15.14M | 11.31M | 13.74M | 11.71M |
|
Sales of Property, Plant and Equipment
|
10.92M | 1.28M | 1.93M | 1.46M | 4.94M | 2.28M | 1.03M | 1.41M | 0.99M | 1.19M | 1.34M | 1.87M | 0.81M | 2.51M | 1.42M | 1.11M | 1.96M | | -2.70M | 5.97M | 5.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 4.45M | | | | | | | | | -174.65M | 0.36M | | | | | | | | | | | | | | 6.25M | | | | | | | | 18.40M | | | | | | 0.03M | 0.16M | 121.10M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
62.16M | 72.40M | 130.42M | 128.55M | 44.03M | 26.00M | 51.17M | 24.53M | -27.28M | 83.65M | 99.84M | 25.56M | -64.08M | 227.56M | 34.00M | 27.93M | 6.14M | | | 55.07M | 47.61M | 50.94M | 146.54M | 26.49M | 33.87M | 12.49M | 5.83M | 5.73M | 53.51M | 62.35M | 5.33M | 2.41M | 356.57M | 10.10M | 139.22M | 142.82M | 5.55M | 209.48M | 189.88M | 243.60M | 30.27M | 32.36M | 200.51M | 222.47M | | 0.00M | 327.54M | 32.94M | 31.10M | 97.38M | 306.19M | 17.66M | 98.95M | 96.16M | 529.18M | 56.28M | 71.29M | 95.38M |
|
Cash from Investing Activities
|
78.76M | 74.71M | 36.19M | -49.25M | 8.78M | -18.20M | -19.92M | -156.55M | 12.18M | 15.64M | -77.47M | -81.42M | 73.72M | -99.44M | -66.94M | -90.71M | -22.09M | | | 13.80M | -15.49M | -1.02M | -95.32M | 12.02M | -178.88M | -85.28M | -97.65M | 26.03M | -11.34M | 32.86M | -341.36M | -78.16M | 297.58M | -146.01M | -23.06M | -386.21M | -720.93M | 30.28M | 178.35M | 44.49M | 362.30M | 188.74M | -172.64M | -2723.74M | 1,825.24M | -510.81M | -109.86M | -228.58M | -140.58M | -166.84M | -133.71M | -141.23M | -220.04M | -27.15M | 317.03M | -50.37M | 23.95M | -73.46M |
|
Other financing activities
|
151.92M | 63.22M | 35.03M | 183.03M | 148.11M | -35.54M | 161.99M | 193.13M | -239.03M | -5.20M | 174.22M | 48.70M | 80.60M | -80.34M | 18.86M | 164.25M | -20.90M | | | 37.51M | -66.89M | 80.97M | 223.11M | 146.57M | -158.94M | 66.36M | 113.00M | -31.95M | -20.88M | -49.04M | -37.64M | 100.58M | -92.46M | 113.14M | 152.96M | 44.56M | 913.47M | 9.22M | -431.19M | 1,344.61M | 100.13M | 263.65M | -1900.13M | 2,729.04M | -108.28M | -83.75M | -84.71M | -364.12M | -134.92M | 48.18M | 165.95M | 209.50M | 105.98M | 458.75M | 244.19M | 408.20M | -70.56M | 62.20M |
|
Long-Term Debt Repayments
|
1.07M | 1.07M | 13.82M | 9.57M | 5.07M | 2.07M | 0.07M | 2.08M | -1.86M | 1.08M | 1.03M | 2.00M | 4.94M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-0.15M | -5.70M | -0.01M | -4.00M | -0.95M | -0.98M | -0.68M | -1.09M | 0.32M | -1.37M | 1.55M | -0.48M | 4.01M | 3.71M | -0.84M | -7.49M | -1.94M | | | 0.80M | 2.20M | 0.50M | | 0.30M | 0.20M | 1.10M | -1.20M | -0.80M | 2.40M | -0.30M | -0.53M | 3.52M | -4.20M | -0.40M | 0.50M | 0.30M | 6.70M | -7.80M | | 2.65M | -0.65M | 0.40M | -3.50M | 3.30M | 2.80M | -1.50M | -4.30M | 203.19M | -199.60M | 0.08M | -0.62M | 6.35M | -5.43M | 0.17M | -4.43M | | 5.86M | 5.82M |
|
Shares Issued
|
0.54M | 0.02M | 0.38M | 0.45M | 0.54M | 0.24M | 0.79M | 1.35M | 0.19M | 1.06M | 1.77M | 1.61M | 0.86M | 0.78M | 1.60M | 2.58M | 0.24M | 1.11M | 0.78M | 0.88M | 1.00M | 3.86M | 6.28M | 2.75M | 0.69M | 0.86M | 0.55M | 1.29M | 0.43M | 0.41M | 0.10M | 0.33M | 0.46M | 0.13M | 1.57M | 0.23M | 0.30M | 0.32M | 0.93M | 1.31M | 0.41M | | 0.54M | 3.14M | 1.50M | 2.37M | 0.64M | 0.64M | 1.33M | 0.09M | 0.48M | 0.85M | 1.71M | 3.63M | 3.01M | 0.89M | 1.09M | 2.62M |
|
Shares Repurchased
|
| | 5.63M | 0.75M | | | | | 0.94M | 0.72M | 1.05M | | | | | | | | | 5.52M | | | | | | | | | | | | | | | | 3.10M | | | | | | | -0.00M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
3.85M | 3.84M | 3.82M | 4.09M | 4.08M | 4.09M | 4.09M | 8.83M | 4.42M | -0.01M | 4.42M | 4.74M | 4.75M | 4.76M | 4.77M | 5.25M | 5.27M | | | 5.62M | 5.59M | 5.60M | 5.96M | 6.01M | 6.04M | 6.04M | 6.69M | 6.70M | 6.87M | 6.87M | 9.82M | 9.78M | 9.79M | 9.79M | 10.45M | 10.46M | 10.45M | 10.45M | 11.11M | 11.12M | 11.14M | 11.15M | 11.73M | 11.74M | 11.78M | 11.80M | 13.14M | 13.15M | 13.16M | 13.18M | 14.16M | 14.16M | 14.18M | 14.20M | 15.24M | 15.28M | 15.29M | 15.30M |
|
Cash from Financing Activities
|
157.92M | 20.78M | -14.75M | 136.89M | 105.56M | -69.47M | 150.24M | 176.68M | -264.89M | -30.55M | 156.38M | 104.43M | 11.67M | -18.20M | 15.26M | 154.09M | -27.93M | | | 27.87M | -69.00M | 80.97M | 219.92M | 143.61M | -164.09M | 62.27M | 105.65M | -38.16M | -24.91M | -55.80M | -60.95M | 94.65M | -106.00M | 103.08M | 142.98M | 31.53M | 913.03M | -11.71M | -440.56M | 1,331.96M | 147.91M | 241.24M | -1914.82M | 745.97M | 1,862.01M | -94.68M | -101.52M | -173.44M | -346.35M | 33.35M | 151.65M | 202.54M | 88.08M | 448.34M | 227.53M | 393.82M | -78.90M | 55.32M |
|
Change in Cash
|
262.67M | 104.35M | 39.19M | 97.44M | 129.22M | -73.05M | 148.71M | 32.53M | -229.10M | 4.19M | 106.70M | 30.60M | 105.57M | -106.67M | -23.03M | 80.49M | -27.21M | | | 70.15M | -70.50M | 108.33M | 144.31M | 187.55M | -321.11M | 0.04M | 40.93M | 14.23M | -4.04M | 24.11M | -367.91M | 53.15M | 227.03M | -2.57M | 166.41M | -319.42M | 239.48M | 47.18M | -218.61M | 1,445.50M | 578.99M | 469.47M | -2060.84M | 2,041.38M | -212.06M | -546.04M | -164.40M | -332.52M | -427.25M | -72.38M | 60.70M | 127.63M | -31.80M | 498.78M | 561.70M | 420.40M | 23.18M | 57.29M |
|
Beginning Cash Balance
|
-262.67M | -104.35M | -39.19M | -97.44M | -129.22M | 73.05M | -148.71M | -32.53M | 229.10M | -4.19M | -106.70M | -30.60M | -105.57M | 106.67M | 23.03M | -80.49M | 27.21M | | | -70.15M | 70.50M | -108.33M | 1,706.86M | -187.55M | 321.11M | 1,728.90M | 1,717.64M | 1,778.97M | 1,794.90M | 1,768.66M | 402.31M | -16.99M | -194.76M | 1,704.74M | -120.73M | 346.17M | -218.04M | -8.56M | 250.68M | -1424.22M | -557.44M | -445.98M | 2,074.04M | -2031.19M | 222.31M | 560.32M | 199.39M | 347.53M | 442.42M | 87.21M | -28.93M | -114.46M | 45.13M | -486.01M | -528.83M | -407.62M | 0.35M | -36.19M |
|
Free Cash Flow
|
24.68M | -16.68M | 16.20M | -3.19M | 14.34M | -2.09M | 13.42M | 5.24M | -2.98M | 11.57M | 21.06M | 34.54M | 17.03M | 8.35M | 25.89M | 14.16M | 18.71M | | | 25.54M | 11.87M | 25.58M | 16.71M | 28.55M | 18.66M | 18.13M | 26.41M | 19.19M | 22.74M | 19.28M | 26.94M | 29.87M | 29.33M | 33.40M | 39.30M | 23.91M | 28.44M | 10.58M | 25.47M | 61.32M | 61.30M | 33.83M | 20.23M | 56.71M | 51.26M | 56.22M | 42.30M | 61.54M | 54.62M | 56.42M | 37.95M | 56.07M | 94.13M | 72.36M | 1.99M | 65.64M | 64.38M | 63.71M |
|
Net Cash Flow
|
262.67M | 104.35M | 39.19M | 97.44M | 129.22M | -73.05M | 148.71M | 32.53M | -229.10M | 4.19M | 106.70M | 30.60M | 105.57M | -106.67M | -23.03M | 80.49M | -27.21M | | | 70.15M | -70.50M | 108.33M | 144.31M | 187.55M | -321.11M | 0.04M | 40.93M | 14.23M | -4.04M | 24.11M | -367.91M | 53.15M | 227.03M | -2.57M | 166.41M | -319.42M | 239.48M | 47.18M | -218.61M | 1,445.50M | 578.99M | 469.47M | -2060.84M | -1914.17M | 3,743.49M | -546.04M | -164.40M | -332.52M | -427.25M | -72.38M | 60.70M | 127.63M | -31.80M | 498.78M | 561.70M | 420.40M | 23.18M | 57.29M |