|
Net Income
|
14.00M | 17.26M | 15.89M | 16.16M | 17.99M | 20.01M | 18.99M | 18.83M | 21.07M | 18.37M | 18.80M | 20.24M | 21.12M | 21.99M | 15.48M | 22.17M | 23.68M | 22.37M | 23.13M | 22.30M | 23.84M | 25.02M | 20.07M | 24.40M | 25.86M | 27.16M | 26.39M | 26.26M | 17.19M | 35.24M | 50.12M | 40.11M | 44.61M | 43.11M | 40.82M | 41.95M | 45.02M | 39.22M | 42.88M | 40.13M | 35.25M | 42.81M | 46.48M | 52.85M | 47.94M | 45.34M | 43.56M | 47.05M | 39.80M | 48.69M | 52.53M | 5.80M | 48.29M | 44.13M | 33.71M |
|
Depreciation and Depletion
|
| 2.51M | 2.77M | 2.74M | 2.92M | 2.95M | 2.77M | 2.81M | 2.74M | 2.94M | 3.00M | 3.01M | 2.94M | 3.11M | 3.18M | 3.29M | 3.24M | 3.27M | 3.28M | 3.25M | 3.29M | 3.29M | 3.31M | 3.56M | 3.59M | 3.59M | 3.66M | 3.67M | 4.11M | 4.25M | 4.00M | 4.00M | 3.96M | 3.90M | 3.90M | 3.83M | 3.85M | 4.10M | 4.11M | 4.08M | 3.92M | 3.95M | 4.02M | 4.03M | 3.98M | 3.88M | 3.69M | 3.69M | 3.68M | 3.58M | 3.46M | 3.30M | 3.24M | 3.24M | 3.21M |
|
Share-based Compensation
|
| 0.77M | 0.76M | 1.26M | 1.03M | 0.75M | 0.75M | 1.22M | 0.81M | 0.82M | 0.81M | 1.22M | 0.89M | 0.91M | 0.95M | 1.18M | 0.91M | 0.98M | 0.92M | 1.15M | 1.00M | 1.01M | 1.04M | 1.22M | 1.00M | 1.17M | 1.39M | 1.41M | 1.32M | 1.25M | 1.15M | 1.72M | 1.68M | 1.21M | 1.46M | 1.39M | 1.37M | 1.24M | 1.29M | 1.95M | 1.28M | 1.42M | 1.77M | 1.67M | 1.57M | 1.59M | 1.50M | 1.89M | 2.30M | 1.86M | 1.69M | 2.27M | 1.92M | 2.52M | 2.56M |
|
Gains from Sales and Divestitures
|
| | -0.05M | | | | 0.06M | | | | 0.14M | | | | 0.07M | | | | 0.06M | | | | 0.06M | | | | 0.10M | | | | 0.06M | | | | 0.06M | | | | 0.13M | | | | 0.06M | | | | 578.00 | | | | 636.00 | | | | |
|
Gains from Investment Securities
|
0.01M | | 3.10M | -0.01M | 0.01M | -0.01M | -0.17M | 8.19M | | 0.29M | 4.61M | 47.79M | 16.01M | | 16.97M | 3.38M | | | -0.26M | | 10.31M | -0.36M | -9.95M | 4.61M | | | -4.61M | 0.51M | 0.94M | 10.99M | -12.43M | 0.02M | | | | | | | | | | | 6.60M | | | | 1.39M | | | | 0.04M | | | | |
|
Non-cash Items
|
| | | | | | 18.80M | | | | 12.90M | | | | 35.60M | | | | 26.30M | | | | 23.20M | | | | 54.30M | | | | 33.40M | | | | 32.80M | | | | 42.30M | | | | 25.90M | | | | 33.90M | | | | 18.30M | | | | |
|
Change in Loans
|
| -0.01M | 1.32M | -3.98M | 0.44M | -0.87M | 0.36M | -0.56M | -0.01M | 0.09M | -0.12M | -0.00M | 1.14M | -0.22M | -0.40M | 0.01M | -0.15M | -0.11M | 0.12M | 0.19M | -0.55M | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 25.92M | 25.56M | 23.08M | 27.31M | 30.21M | 13.78M | 28.89M | 23.05M | 36.23M | 20.26M | 21.52M | 34.21M | 16.20M | 31.25M | 27.93M | 30.31M | 32.84M | 31.02M | 22.01M | 31.97M | 27.67M | 37.91M | 27.30M | 42.79M | 33.73M | 31.94M | 42.66M | 49.42M | 46.77M | 50.82M | 60.99M | 51.83M | 54.96M | 53.63M | 34.61M | 55.31M | 39.06M | 73.52M | 26.69M | 68.66M | 29.88M | 54.25M | 61.81M | 26.27M | 64.95M | 49.52M | 51.94M | 46.98M | 44.12M | 71.56M | 77.37M | 41.48M | 64.86M | 44.71M |
|
Amortizatization of Intangibles
|
1.86M | 1.28M | 0.97M | 0.90M | 1.19M | 1.16M | 1.13M | 1.09M | 1.04M | 1.21M | 1.26M | 1.18M | 1.14M | 1.09M | 1.06M | 1.14M | 1.10M | 1.05M | 0.99M | 0.92M | 0.88M | 0.84M | 1.02M | 1.44M | 1.40M | 1.36M | 1.27M | 2.77M | 4.26M | 4.95M | 4.96M | 4.80M | 4.55M | 4.43M | 4.38M | 4.13M | 3.90M | 3.96M | 3.96M | 3.67M | 3.52M | 3.58M | 3.52M | 3.35M | 3.25M | 3.70M | 3.75M | 3.73M | 3.85M | 3.84M | 3.79M | 3.67M | 3.71M | 3.58M | 3.56M |
|
Depreciation & Amortization (CF)
|
| 2.51M | 2.77M | 2.74M | 2.92M | 2.95M | 2.77M | 2.81M | 2.74M | 2.94M | 3.00M | 3.01M | 2.94M | 3.11M | 3.18M | 3.29M | 3.24M | 3.27M | 3.28M | 3.25M | 3.29M | 3.29M | 3.31M | 3.56M | 3.59M | 3.59M | 3.66M | 3.67M | 4.11M | 4.25M | 4.00M | 4.00M | 3.96M | 3.90M | 3.90M | 3.83M | 3.85M | 4.10M | 4.11M | 4.08M | 3.92M | 3.95M | 4.02M | 4.03M | 3.98M | 3.88M | 3.69M | 3.69M | 3.68M | 3.58M | 3.46M | 3.30M | 3.24M | 3.24M | 3.21M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | 0.15M | 0.08M | 0.08M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | |
|
Change in Net Loans
|
| -9.36M | 83.21M | 24.51M | -13.59M | -19.95M | 21.68M | 8.24M | -103.07M | 281.98M | | | | | | | | | | -70.01M | 101.19M | 52.89M | 92.69M | 22.03M | 86.95M | 39.40M | 11.49M | -12.20M | -57.90M | -49.94M | -44.82M | -25.90M | 12.25M | 64.82M | -15.76M | -11.85M | 20.30M | 91.56M | 40.36M | -25.45M | 322.32M | -68.64M | -43.10M | -52.30M | -126.87M | 37.68M | 91.56M | 49.56M | 286.24M | 399.28M | 268.67M | 179.29M | 194.66M | 286.08M | 263.25M |
|
Capital Expenditures
|
| 4.82M | 4.22M | 2.14M | 2.10M | 2.66M | 2.72M | 0.56M | 3.57M | 2.97M | 3.74M | 2.50M | 4.85M | 3.87M | 2.63M | 1.40M | 2.43M | 4.01M | 5.54M | 3.32M | 2.49M | 3.37M | 3.22M | 2.64M | 2.93M | 2.26M | 4.61M | 2.09M | 3.30M | 2.31M | 3.12M | 1.56M | 3.74M | 3.60M | 3.74M | 1.23M | 2.74M | 1.06M | 0.66M | 3.02M | 1.62M | 4.09M | 6.06M | 0.88M | 4.81M | 4.61M | 3.08M | 2.58M | 2.88M | 4.55M | 2.91M | 4.07M | 2.87M | 6.95M | 4.70M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.37M | 0.12M | 1.45M | 0.50M | 1.63M | 2.73M | 1.53M | 1.57M |
|
Acquisitions
|
| | | 0.27M | -6.53M | 12.46M | -1.45M | | | 600.97M | -1201.94M | | | | -291.98M | 0.92M | | | | | | | -25.50M | 0.57M | | | | 63.52M | 41.88M | | 2.01M | 1.46M | 0.27M | | | 1.20M | | 3.45M | | | -34.36M | | | | 2.90M | 26.43M | | 2.46M | -2.81M | | 1.01M | 2.06M | 4.32M | 1.93M | 0.22M |
|
Change in Acquisitions & Divestments
|
| 21.32M | -353.78M | 36.76M | 66.54M | 48.70M | 102.37M | 36.74M | 66.97M | 41.25M | 70.27M | 398.65M | 274.10M | 38.79M | 2.15M | 19.23M | 48.33M | 33.67M | 36.05M | 36.67M | 52.96M | 42.08M | 89.43M | 18.89M | 30.61M | 37.38M | 22.75M | 33.48M | 40.29M | 36.39M | 47.12M | 27.36M | 42.27M | 32.91M | 38.23M | 52.52M | 537.66M | | | 61.75M | 68.99M | 88.76M | 666.05M | 78.11M | 73.88M | 161.92M | 109.83M | 49.67M | 36.76M | 123.73M | 52.10M | 733.79M | | | |
|
Cash from Investing Activities
|
| 0.86M | 44.72M | -18.52M | 12.13M | 48.77M | -65.06M | -612.10M | -220.43M | 557.97M | 10.30M | 353.12M | -48.29M | -247.00M | 495.42M | -237.00M | -46.14M | -46.87M | -1.12M | -43.45M | -362.89M | -59.51M | 191.69M | -10.92M | -82.07M | -10.46M | -18.55M | -28.51M | 37.08M | 67.02M | 55.78M | 31.67M | 19.10M | -50.46M | 17.19M | 50.42M | 566.24M | -65.11M | -708.62M | 49.42M | -251.21M | 123.61M | -320.54M | -414.98M | -19.23M | -432.60M | -663.97M | -1261.11M | -341.39M | -282.67M | -253.82M | 596.07M | 159.80M | -123.23M | -296.87M |
|
Other financing activities
|
| 26.36M | -35.42M | 86.99M | -35.48M | 81.65M | -43.51M | 156.76M | -41.66M | 0.32M | -80.59M | 146.78M | -104.69M | 17.20M | -94.75M | 142.84M | -67.59M | -3.96M | -32.07M | 191.28M | -39.73M | 61.29M | 26.12M | 245.59M | -161.21M | 119.56M | -1.47M | 260.92M | -159.68M | -19.61M | -161.57M | 326.67M | -257.10M | -50.17M | -141.45M | 297.29M | -131.46M | 112.00M | -173.40M | 309.01M | 1,026.42M | 273.91M | 104.38M | 979.26M | 134.79M | 384.80M | 187.35M | 406.50M | -482.19M | 128.55M | -474.01M | 98.36M | -238.89M | 159.00M | -102.67M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 3.75M | -0.02M | -0.01M | 0.03M | | -2.21M | 2.21M | 300.00M | 100.00M |
|
Long-Term Debt Repayments
|
| -0.05M | 51.59M | -0.07M | -19.70M | -0.10M | 45.82M | 182.15M | 247.44M | -429.43M | -0.39M | 414.42M | 150.72M | 0.00M | 250.24M | 75.20M | 102.30M | 24.40M | -5.80M | -142.30M | 370.50M | -8.10M | -256.80M | -267.60M | 233.90M | -133.70M | 12.30M | -146.20M | 11.36M | -58.76M | 48.79M | -81.34M | -97.96M | 92.77M | 39.18M | -63.91M | -107.54M | 90.95M | 16.10M | -45.04M | -38.52M | 112.25M | 2.22M | -26.94M | -65.90M | 121.85M | 6.93M | -24.21M | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.88M | 7.96M | -24.19M | -76.78M | 129.02M | -6.12M | -42.05M | -71.14M | 96.78M | -25.66M |
|
Shares Issued
|
| 0.33M | 3.04M | 1.32M | 0.53M | 0.42M | 3.08M | 60.42M | 0.59M | 2.07M | 1.06M | 4.91M | 2.45M | 4.71M | 3.17M | 4.84M | 0.76M | 0.52M | 3.30M | 2.94M | 2.67M | 2.77M | 8.18M | 5.02M | 1.11M | 1.43M | 2.99M | 2.15M | 4.02M | 1.69M | 2.20M | 2.55M | 3.63M | 1.05M | 5.33M | 1.89M | 1.46M | 3.32M | 0.25M | 6.40M | 6.62M | 1.12M | 1.65M | 7.33M | 1.34M | 0.47M | 0.68M | 0.48M | 0.31M | 0.29M | 0.10M | 0.51M | 0.15M | 0.05M | 0.30M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | 4.37M | 9.12M | | | 0.00M | | 0.72M | | 2.75M | | 3.08M | 0.15M | 0.08M | 0.08M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 4.92M | 3.59M | 12.91M | 0.06M | 0.06M | 10.97M | 9.71M | 5.16M | 4.39M |
|
Dividends Paid - Common
|
| 7.96M | 8.72M | 7.98M | 8.02M | 8.83M | 11.21M | 9.61M | 10.22M | 10.26M | 11.77M | 10.70M | 10.73M | 10.79M | 11.89M | 11.29M | 11.33M | 11.37M | 13.11M | 12.17M | 12.19M | 12.22M | 14.04M | 13.61M | 13.61M | 13.67M | 14.83M | 14.19M | 14.66M | 16.21M | 20.44M | 17.28M | 17.44M | 19.48M | 19.66M | 19.81M | 19.66M | 21.25M | 21.29M | 21.37M | 22.00M | 22.54M | 22.57M | 22.55M | 22.71M | 23.14M | 23.21M | 23.23M | 23.25M | 23.71M | 23.72M | 23.72M | 23.69M | 24.06M | 24.03M |
|
Cash from Financing Activities
|
| 18.81M | -37.99M | 80.55M | -62.68M | 73.21M | -49.71M | 390.38M | 196.23M | -437.34M | -89.75M | -272.91M | -167.64M | 256.43M | -551.24M | 212.84M | 24.32M | 9.62M | -49.00M | 33.57M | 323.44M | 45.63M | -233.23M | -31.08M | 62.40M | -23.37M | -1.08M | 103.18M | -157.99M | -92.00M | -127.05M | 230.21M | -364.68M | 2.19M | -115.82M | 211.50M | -255.09M | 165.25M | -173.91M | 248.19M | 973.10M | 363.14M | 75.58M | 858.71M | 47.54M | 484.38M | 166.85M | 355.04M | -528.89M | 288.31M | 144.76M | -694.04M | -167.80M | 291.40M | -12.69M |
|
Change in Cash
|
| 45.59M | 32.28M | 85.10M | -23.25M | 152.18M | -101.00M | -192.82M | -1.15M | 156.85M | -59.20M | 101.74M | -181.72M | 25.63M | -24.56M | 3.77M | 8.49M | -4.40M | -19.10M | 12.14M | -7.49M | 13.79M | -3.63M | -14.70M | 23.12M | -0.09M | 12.31M | 117.33M | -71.49M | 21.79M | -20.44M | 322.86M | -293.75M | 6.68M | -45.00M | 296.53M | 366.47M | 139.21M | -809.01M | 324.31M | 790.54M | 516.64M | -190.72M | 505.54M | 54.58M | 116.73M | -447.60M | -854.14M | -823.30M | 49.76M | -37.49M | -20.60M | 33.48M | 233.03M | -264.85M |
|
Beginning Cash Balance
|
| -45.59M | -32.28M | -85.10M | 23.25M | -152.18M | 101.00M | 192.82M | 1.15M | -156.85M | 287.75M | -101.74M | 181.72M | -25.63M | 174.21M | -3.77M | -8.49M | 4.40M | 157.50M | -12.14M | 7.49M | -13.79M | 156.84M | 14.70M | -23.12M | 0.09M | 161.54M | -117.33M | 71.49M | -21.79M | 20.44M | -322.86M | 293.75M | -6.68M | 45.00M | -296.53M | -366.47M | -139.21M | 811.19M | -324.31M | -786.39M | -508.16M | 217.34M | -481.42M | -31.67M | -93.36M | 447.85M | 856.82M | 823.30M | -49.76M | 37.49M | 20.60M | -33.48M | -233.03M | 264.85M |
|
Free Cash Flow
|
| 21.10M | 21.34M | 20.94M | 25.21M | 27.55M | 11.06M | 28.34M | 19.48M | 33.26M | 16.51M | 19.02M | 29.35M | 12.33M | 28.62M | 26.53M | 27.88M | 28.83M | 25.49M | 18.69M | 29.48M | 24.30M | 34.70M | 24.66M | 39.86M | 31.47M | 27.33M | 40.57M | 46.12M | 44.46M | 47.70M | 59.43M | 48.09M | 51.36M | 49.89M | 33.38M | 52.58M | 38.00M | 72.86M | 23.67M | 67.04M | 25.80M | 48.19M | 60.93M | 21.45M | 60.34M | 46.44M | 49.36M | 44.10M | 39.57M | 68.66M | 73.30M | 38.61M | 57.91M | 40.01M |
|
Net Cash Flow
|
| 45.59M | 32.28M | 85.10M | -23.25M | 152.18M | -101.00M | -192.82M | -1.15M | 156.85M | -59.20M | 101.74M | -181.72M | 25.63M | -24.56M | 3.77M | 8.49M | -4.40M | -19.10M | 12.14M | -7.49M | 13.79M | -3.63M | -14.70M | 23.12M | -0.09M | 12.31M | 117.33M | -71.49M | 21.79M | -20.44M | 322.86M | -293.75M | 6.68M | -45.00M | 296.53M | 366.47M | 139.21M | -809.01M | 324.31M | 790.54M | 516.64M | -190.72M | 505.54M | 54.58M | 116.73M | -447.60M | -854.14M | -823.30M | 49.76M | -37.49M | -20.60M | 33.48M | 233.03M | -264.85M |