|
Net Income
|
59.95M | 67.53M | 62.05M | 63.84M | 54.83M | 56.86M | 52.80M | 58.59M | 46.84M | 46.06M | 47.90M | 19.19M | 36.39M | 34.08M | 40.36M | 26.94M | 43.98M | 47.64M | 53.34M |
|
Share-based Compensation
|
2.78M | 3.34M | 3.54M | 3.61M | 4.01M | 4.16M | 3.77M | 4.12M | 3.37M | 4.30M | 4.31M | 3.68M | 4.03M | 3.48M | 3.55M | 3.39M | 3.68M | 3.84M | 4.16M |
|
Deferred Taxes
|
6.40M | -2.37M | 1.28M | -2.29M | 3.33M | -2.49M | -7.68M | 3.59M | 5.71M | -6.44M | -1.31M | -9.16M | 2.47M | -6.71M | -3.04M | -4.94M | | | |
|
Gains from Sales and Divestitures
|
| | | 0.10M | | | | 0.14M | | | | 0.13M | | | | 0.21M | | | |
|
Gains from Investment Securities
|
1.20M | 2.42M | 1.37M | -1.24M | -1.54M | -1.29M | -2.15M | 11.10M | -1.79M | -1.31M | 6.88M | 1.62M | 1.50M | -1.60M | -1.10M | -3.31M | 1.60M | | |
|
Non-cash Items
|
| | | 0.02M | | | | | | | | | | | | | | | |
|
Change in Loans
|
171.76M | 122.24M | 118.15M | 96.05M | 77.59M | 25.21M | 19.60M | 11.31M | 7.30M | 11.81M | 20.89M | 17.74M | 11.84M | 9.52M | 21.00M | 18.87M | 6.94M | 6.01M | 4.63M |
|
Cash from Operations
|
182.41M | 28.86M | 129.01M | 36.88M | 41.80M | 116.55M | 110.52M | 64.09M | -30.96M | 11.59M | 143.94M | 25.65M | 55.34M | 45.73M | -20.33M | 97.71M | 18.34M | 81.66M | 38.49M |
|
Amortizatization of Intangibles
|
-8.88M | -8.89M | -9.38M | -9.34M | -7.03M | -5.42M | -4.52M | -3.85M | -3.39M | -3.35M | -3.28M | -3.20M | -3.07M | -3.16M | -3.03M | -2.98M | -2.96M | -2.91M | -2.90M |
|
Amortization of Deferred Charges
|
2.49M | 5.04M | 5.90M | 3.30M | 0.86M | -0.29M | -0.06M | -0.29M | -0.32M | -0.12M | -0.14M | 0.09M | -0.05M | -0.02M | 0.23M | 0.17M | 0.21M | 0.46M | 0.31M |
|
Depreciation & Amortization (CF)
|
5.24M | 5.33M | 5.19M | 5.33M | 5.31M | 5.30M | 5.34M | 5.43M | 5.88M | 5.64M | 4.69M | 5.11M | 5.23M | 5.16M | 5.05M | 4.61M | 4.74M | 4.68M | 4.80M |
|
Change in Net Loans
|
204.50M | -85.36M | 30.62M | 193.00M | 284.80M | 407.38M | 378.39M | 326.49M | 180.61M | 90.14M | 7.11M | 47.40M | -110.21M | -20.44M | 89.77M | 140.71M | 50.60M | -108.71M | 20.25M |
|
Capital Expenditures
|
3.65M | 6.08M | 4.58M | 8.06M | 5.66M | 7.62M | 11.53M | 3.96M | 2.24M | 2.81M | 0.49M | 3.87M | 2.86M | 4.99M | 4.63M | -2.81M | 8.12M | 9.04M | 8.67M |
|
Sales of Property, Plant and Equipment
|
| | 5.51M | 1.24M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
325.97M | 367.44M | 445.40M | 348.23M | 249.59M | 206.84M | 141.03M | 79.64M | 105.88M | 114.54M | 187.53M | 55.49M | 88.02M | 104.69M | 106.85M | 95.85M | 87.22M | 97.74M | 105.23M |
|
Cash from Investing Activities
|
-721.04M | -905.29M | -833.44M | 36.43M | -321.42M | -117.62M | -113.48M | -700.89M | -17.13M | 136.08M | 344.77M | 99.08M | 245.65M | 175.92M | -171.69M | -228.89M | -136.38M | -6.34M | -71.31M |
|
Other financing activities
|
1,345.03M | 613.06M | 323.97M | -133.57M | 356.18M | 309.39M | -136.91M | -273.08M | -124.40M | 17.32M | 293.69M | 252.74M | -378.46M | -268.08M | 569.82M | -345.29M | 375.18M | -209.30M | 281.75M |
|
Long-Term Debt Issuances
|
| | | | | | | | 100.00M | 1,250.00M | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.02M | 50.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 1,200.03M | 0.03M | 0.03M | 50.03M | 0.03M | -49.98M | 50.02M | 0.02M | 0.03M |
|
Short-Term Debt issuances
|
-0.10M | -50.00M | -100.00M | | | | | 300.00M | 325.00M | | | | | | | -0.49M | | | |
|
Shares Issued
|
2.70M | 3.74M | 4.39M | 2.77M | 2.29M | 1.54M | 1.49M | 1.48M | 1.44M | 1.54M | 1.45M | 1.46M | 1.42M | 1.37M | 1.32M | 1.32M | 1.31M | 1.29M | 1.29M |
|
Shares Repurchased
|
3.19M | 0.11M | 20.11M | 7.85M | 13.96M | 10.35M | 15.23M | 15.52M | 13.79M | 0.14M | 0.12M | 0.23M | 3.32M | 1.68M | 0.15M | 0.16M | 3.31M | 0.29M | 0.14M |
|
Dividends Paid - Common
|
27.03M | 27.11M | 28.29M | 28.20M | 28.27M | 28.21M | 28.11M | 27.98M | 27.94M | 27.93M | 27.95M | 27.97M | 28.06M | 28.06M | 28.09M | 28.10M | 28.23M | 28.24M | 28.26M |
|
Cash from Financing Activities
|
1,317.40M | 665.04M | 178.93M | -168.84M | 314.25M | 245.38M | -180.75M | 382.92M | 258.31M | 913.79M | -1509.93M | 223.99M | -410.41M | -187.83M | 539.44M | -378.01M | 289.66M | -241.83M | 249.35M |
|
Change in Cash
|
778.77M | -211.39M | -525.50M | -95.53M | 34.62M | 244.31M | -183.72M | -253.88M | 210.22M | 1,061.46M | -1021.22M | 348.72M | -109.42M | 33.82M | 347.43M | -509.19M | 171.63M | -166.52M | 216.54M |
|
Beginning Cash Balance
|
3,366.82M | 4,894.78M | 5,005.70M | 4,497.55M | 4,297.41M | 3,785.85M | 2,691.91M | 3,195.93M | 2,744.42M | 1,825.28M | 3,672.84M | 2,172.53M | 2,632.85M | 2,449.02M | 2,303.00M | 3,381.14M | 2,859.63M | 3,403.30M | 3,185.11M |
|
Free Cash Flow
|
178.76M | 22.78M | 124.42M | 28.82M | 36.14M | 108.94M | 98.99M | 60.14M | -33.20M | 8.78M | 143.45M | 21.79M | 52.48M | 40.73M | -24.96M | 100.52M | 10.23M | 72.61M | 29.82M |
|
Net Cash Flow
|
778.77M | -211.39M | -525.50M | -95.53M | 34.62M | 244.31M | -183.72M | -253.88M | 210.22M | 1,061.46M | -1021.22M | 348.72M | -109.42M | 33.82M | 347.43M | -509.19M | 171.63M | -166.52M | 216.54M |