|
Net Income
|
46.16M | 34.83M | 46.09M | 48.02M | 48.94M | 51.41M | 49.75M | 25.94M | 63.82M | 73.66M | 69.76M | 64.65M | 66.68M | 72.24M | 72.83M | 67.38M | 46.85M | 54.32M | 56.79M | 70.89M | 73.38M | 77.20M | 72.40M | 75.32M | 75.03M | 88.98M | 99.03M | 95.51M | 96.01M | 93.22M | 82.37M | 77.74M | 71.44M | 66.83M | 67.51M | 59.45M | 69.51M | 77.45M | 77.65M |
|
Share-based Compensation
|
1.58M | | | 1.16M | 1.18M | | | 1.28M | 1.50M | 2.56M | 1.92M | 2.00M | 1.53M | 2.27M | 1.79M | 1.75M | 1.54M | 1.80M | 1.26M | 1.80M | 1.24M | 2.06M | 1.70M | 1.81M | 1.61M | 2.60M | 1.82M | 1.80M | 1.51M | 3.00M | 1.99M | 2.04M | 0.91M | 2.13M | 1.88M | 1.89M | 1.50M | 2.20M | 2.00M |
|
Deferred Taxes
|
-13.31M | 6.22M | -15.38M | 6.53M | -14.28M | 2.06M | 1.91M | -24.23M | -3.60M | 1.17M | 0.09M | -0.00M | -4.33M | -4.26M | -1.32M | 0.09M | 0.15M | 4.75M | 5.41M | -0.82M | -6.13M | -5.55M | 2.82M | -0.30M | -3.12M | 4.72M | -0.89M | 1.38M | 7.29M | 1.84M | 2.95M | -7.30M | 4.78M | 7.19M | 8.48M | 0.30M | -0.98M | -4.03M | -5.00M |
|
Gains from Sales and Divestitures
|
0.00M | 0.01M | 0.01M | 0.01M | 0.30M | 0.30M | 0.30M | 0.39M | 0.11M | 0.07M | 0.07M | 0.12M | 0.06M | 0.09M | 0.09M | | 0.07M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.04M | 0.19M | 0.25M | 2.99M | 5.12M | | 0.01M | 0.00M | 3.22M | 0.33M | | | 1.59M | 0.71M | | 0.01M | | 0.02M | -0.34M | | 1.28M | 1.31M | 0.04M | | 0.28M | 1.73M | 0.85M | 0.04M | 0.01M | 3.51M | 0.01M | 0.95M | 0.02M | 3.68M | 0.01M | 0.00M | 0.79M | 1.96M | 0.21M |
|
Non-cash Items
|
0.42M | 1.97M | 3.03M | 1.21M | | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
41.11M | 50.36M | 79.12M | 63.80M | 54.07M | 76.17M | -6.63M | 125.28M | 84.95M | 65.20M | 89.18M | 97.21M | 87.20M | 86.33M | 150.22M | 111.23M | 95.03M | 77.20M | 60.89M | 86.83M | 91.57M | 74.81M | 71.17M | 96.77M | 86.46M | 90.99M | 188.51M | 101.40M | 121.17M | 90.68M | 107.08M | 65.81M | 88.17M | 72.92M | 81.25M | 86.82M | 98.96M | 63.95M | 150.60M |
|
Amortizatization of Intangibles
|
-1.53M | -1.88M | -1.79M | -1.18M | -0.73M | -0.57M | 0.30M | -1.96M | -0.88M | -0.84M | -0.65M | -0.65M | 2.07M | 2.08M | 2.10M | 2.12M | 2.12M | 2.13M | 2.38M | 2.23M | -2.28M | 6.74M | -10.59M | 14.29M | 2.44M | 2.60M | 2.41M | 2.40M | 2.40M | 2.36M | 2.49M | 4.12M | 6.37M | 6.54M | 6.27M | 6.19M | 5.26M | 7.11M | 7.34M |
|
Amortization of Deferred Charges
|
1.30M | 23.96M | 2.02M | 1.61M | 0.19M | 1.50M | 1.10M | 1.79M | -0.01M | -0.39M | 5.79M | 35.49M | 10.81M | 9.12M | 7.08M | 12.89M | 13.92M | 12.80M | 16.18M | 15.23M | 11.64M | 10.75M | 9.22M | 13.84M | 8.29M | 7.24M | 11.95M | 14.59M | 15.59M | 21.75M | 23.16M | 26.12M | 14.43M | 23.40M | 24.08M | 10.73M | 9.05M | 11.18M | 12.15M |
|
Depreciation & Amortization (CF)
|
1.92M | 1.94M | 1.82M | 1.81M | 1.77M | 1.74M | 1.91M | 1.85M | 2.01M | 1.86M | 1.73M | 1.72M | 1.63M | 1.68M | 1.70M | 1.75M | 1.80M | 1.89M | 1.96M | 2.02M | 2.04M | 2.11M | 1.79M | 2.01M | 2.11M | 2.46M | 2.27M | 3.11M | 2.05M | 2.35M | 2.00M | 1.97M | 1.89M | 1.81M | 1.77M | 1.72M | 1.83M | 1.68M | 1.67M |
|
Change in Accured Expenses
|
-7.21M | -0.01M | 2.67M | 1.75M | -12.93M | 14.78M | -1.03M | -3.47M | -3.00M | 2.87M | 11.13M | 2.85M | -9.21M | 59.74M | 13.65M | -43.12M | -2.66M | 1.33M | -25.27M | 7.65M | -9.92M | -0.66M | 1.50M | 11.48M | 4.73M | 13.81M | 106.81M | -17.88M | -9.73M | 39.01M | -1.47M | -52.24M | 0.28M | 0.07M | -40.74M | 1.60M | -41.88M | -22.40M | 31.72M |
|
Change in Net Loans
|
174.40M | 176.41M | 502.64M | 198.50M | 170.84M | 198.91M | 316.47M | 277.63M | 141.21M | 333.69M | 296.39M | 354.33M | 281.19M | 316.63M | 205.46M | 343.73M | 458.62M | 77.60M | -39.48M | 86.40M | 15.25M | 45.95M | 288.73M | 365.94M | 413.72M | 389.36M | 319.44M | 149.75M | 68.13M | 637.40M | 83.93M | 537.58M | -10.63M | -63.85M | 48.45M | 62.05M | 6.92M | 451.50M | 361.89M |
|
Capital Expenditures
|
1.06M | 0.79M | 1.31M | 0.36M | 1.02M | 0.70M | -0.74M | 2.21M | 0.64M | 2.07M | 1.79M | 2.17M | 1.50M | 1.19M | 2.43M | 2.01M | 0.87M | 2.45M | 1.06M | 1.41M | 0.76M | 1.03M | 1.04M | 0.90M | 1.28M | 0.95M | 0.86M | 0.30M | 0.29M | 0.67M | 0.67M | 1.77M | 0.92M | 0.53M | 1.21M | 0.98M | 2.70M | 1.26M | 0.49M |
|
Sales of Property, Plant and Equipment
|
| | 5.88M | 0.99M | 0.88M | 0.52M | 0.79M | 16.17M | 1.48M | 1.30M | 0.52M | 0.52M | 0.06M | 1.84M | | 0.92M | 0.88M | 1.36M | 2.06M | | | | | 0.80M | 0.31M | | | | | | | | | | | | 0.77M | 9.54M | |
|
Acquisitions
|
| | | | | | | -12.92M | | | | | | | | | | | | | | | | | 73.88M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-104.50M | 346.34M | 173.70M | 44.46M | 99.54M | | | 463.05M | 173.91M | 83.42M | 88.99M | 101.44M | 74.64M | 108.93M | 49.49M | 63.66M | 126.88M | 300.26M | 115.97M | 191.37M | 148.69M | 98.82M | 79.02M | 97.86M | 45.39M | 47.40M | 37.88M | 83.26M | 104.67M | 68.34M | 239.26M | 110.55M | 384.72M | 186.38M | 526.50M | 310.32M | 602.87M | 110.53M | 536.19M |
|
Cash from Investing Activities
|
24.27M | -226.98M | -653.70M | 2.91M | -85.40M | -352.74M | -236.96M | -228.88M | -92.00M | -582.65M | -126.50M | -333.18M | -373.67M | -440.37M | -185.63M | -382.01M | -361.52M | 107.79M | 78.45M | -66.92M | 97.38M | -146.94M | -378.60M | -431.76M | -646.61M | -440.26M | -561.18M | -201.35M | -128.43M | -617.59M | -141.19M | -589.87M | 37.10M | 82.37M | 145.47M | -80.91M | 145.22M | -646.30M | -309.05M |
|
Other financing activities
|
-184.80M | 147.09M | 467.69M | 736.07M | -87.33M | -123.89M | 284.35M | 128.10M | 322.17M | 0.33M | 476.62M | 121.46M | 383.88M | 0.71M | 295.31M | 34.26M | 397.67M | 1.38M | 0.00M | 75.29M | 244.33M | 183.96M | 469.42M | 1,052.02M | -573.72M | 227.07M | 288.33M | -70.49M | 143.63M | 1.80M | 538.58M | -310.23M | 520.84M | -73.21M | 170.98M | -257.61M | 131.24M | 188.85M | 514.73M |
|
Long-Term Debt Issuances
|
450.00M | 1,305.00M | 975.00M | 825.00M | 250.00M | 545.00M | 1,813.00M | 2,215.00M | 1,150.00M | -1130.00M | 4,475.00M | 635.00M | 1,910.00M | 1,290.00M | 410.00M | 745.00M | 1,065.00M | 385.00M | | | 50.00M | | | | | 75.00M | 265.00M | 5,140.00M | 2,075.00M | 3,695.00M | 4,340.00M | 3,925.00M | 4,403.00M | 1,565.00M | 1,000.00M | | 2,399.00M | 2,498.00M | 5,248.00M |
|
Long-Term Debt Repayments
|
250.00M | 1,225.00M | 830.00M | 1,175.00M | 275.00M | 395.00M | 1,723.00M | 2,380.00M | 1,255.00M | 1,145.00M | 2,210.00M | 420.00M | 2,020.00M | 1,160.00M | 360.00M | 675.00M | 1,240.00M | 650.00M | | 80.00M | 125.00M | 55.00M | | | | | | 5,015.00M | 2,200.00M | 3,240.00M | 5,140.00M | 3,400.00M | 4,678.00M | 1,665.00M | 1,105.00M | | 2,364.00M | 2,181.00M | 5,470.00M |
|
Short-Term Debt issuances
|
| | | | -200.00M | | -50.00M | | | | -50.00M | | | | | 25.68M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | 12.79M | 12.90M | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.05M | | | 7.61M | 0.42M | 0.46M | 0.14M | 0.08M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
54.44M | | | | | | | | | | | 42.65M | 8.60M | 23.01M | 4.69M | | 12.88M | | | 10.71M | | 63.53M | 37.14M | 66.44M | 32.90M | 30.59M | 46.29M | 31.54M | 16.74M | -0.04M | -0.01M | -0.02M | | | | | | | |
|
Dividends Paid - Common
|
14.18M | 14.19M | 14.20M | 16.70M | 16.76M | 16.77M | 16.97M | 19.40M | 19.47M | 19.50M | 19.53M | 24.93M | 24.97M | 24.75M | 24.70M | 24.71M | 24.66M | 24.67M | 24.68M | 24.67M | 24.65M | 24.55M | 24.14M | 25.99M | 25.52M | 25.54M | 25.06M | 24.84M | 24.61M | 24.66M | 24.67M | 24.70M | 24.71M | 24.77M | 24.33M | 24.16M | 23.86M | 23.85M | 23.24M |
|
Cash from Financing Activities
|
-52.87M | 213.38M | 549.04M | 377.61M | -333.17M | 10.41M | 308.13M | 19.46M | 195.98M | 197.87M | 215.19M | 254.25M | 224.56M | 373.39M | 302.82M | 39.42M | 172.73M | 888.69M | -278.97M | -32.90M | 144.27M | 40.43M | 409.00M | 960.54M | -631.47M | 245.15M | 482.05M | -0.99M | -21.80M | 875.84M | -285.23M | 189.93M | 221.86M | -226.22M | 7.05M | -305.16M | 100.82M | 444.81M | 219.53M |
|
Change in Cash
|
12.51M | 36.77M | -25.53M | 444.33M | -364.50M | -266.17M | 64.53M | -84.14M | 188.92M | -319.58M | 177.88M | 18.27M | -61.91M | 19.35M | 267.42M | -231.37M | -93.76M | 1,073.68M | -139.63M | -12.99M | 333.22M | -31.70M | 101.57M | 625.54M | -1191.62M | -104.12M | 109.38M | -100.94M | -29.07M | 348.94M | -319.33M | -334.13M | 347.13M | -70.93M | 233.76M | -299.25M | 344.99M | -137.54M | 61.08M |
|
Beginning Cash Balance
|
1,476.02M | 1,207.31M | 1,325.79M | 740.76M | 1,185.08M | 820.58M | 554.41M | 1,424.91M | 1,089.74M | 723.73M | 1,147.69M | 1,257.72M | 1,406.14M | 1,486.86M | 1,195.57M | 1,715.85M | 1,472.12M | 102.37M | 1,250.39M | 1,081.37M | 603.14M | 1,062.92M | 1,004.29M | 535.31M | 2,478.68M | 1,424.19M | 1,427.45M | 1,641.39M | 1,647.93M | 1,258.47M | 1,943.92M | 358.39M | -347.13M | 70.93M | -233.76M | 349.42M | -344.99M | 137.54M | -61.08M |
|
Free Cash Flow
|
40.05M | 49.57M | 77.81M | 63.45M | 53.05M | 75.47M | -5.89M | 123.06M | 84.31M | 63.13M | 87.39M | 95.03M | 85.70M | 85.13M | 147.79M | 109.22M | 94.17M | 74.75M | 59.83M | 85.43M | 90.81M | 73.78M | 70.13M | 95.87M | 85.18M | 90.04M | 187.65M | 101.10M | 120.87M | 90.01M | 106.41M | 64.05M | 87.25M | 72.38M | 80.04M | 85.84M | 96.26M | 62.69M | 150.10M |
|
Net Cash Flow
|
12.51M | 36.77M | -25.53M | 444.33M | -364.50M | -266.17M | 64.53M | -84.14M | 188.92M | -319.58M | 177.88M | 18.27M | -61.91M | 19.35M | 267.42M | -231.37M | -93.76M | 1,073.68M | -139.63M | -12.99M | 333.22M | -31.70M | 101.57M | 625.54M | -1191.62M | -104.12M | 109.38M | -100.94M | -29.07M | 348.94M | -319.33M | -334.13M | 347.13M | -70.93M | 233.76M | -299.25M | 344.99M | -137.54M | 61.08M |