|
Net Income
|
| | | 2.97M | 3.08M | 3.51M | 2.07M | 3.78M | 4.18M | 4.53M | 3.04M | 4.01M | 4.18M | 3.37M | 2.43M | 2.89M | 3.74M | 3.29M | 2.42M | 2.65M | 4.10M | 3.48M | 2.31M | 2.48M | 4.71M | 3.19M | 3.06M | 2.73M | 4.14M | 3.02M | -3.31M | 3.89M | 5.07M | 5.10M | 3.96M | 3.77M | 5.84M | 4.88M | 4.35M | 3.64M | 3.74M | 6.92M | 7.31M | 7.17M | 8.09M | 7.83M | 5.95M | 5.74M | 6.78M | 6.54M | 10.31M | 6.50M | 6.38M | 5.78M | 5.09M | 3.44M | 5.03M | 5.42M | 6.03M | 5.39M | 7.77M | 7.11M |
|
Depreciation and Depletion
|
| | | 0.52M | 0.51M | 0.53M | 0.57M | 0.56M | 0.56M | 0.57M | 0.58M | 0.56M | 0.57M | 0.55M | 0.68M | 0.68M | 0.78M | 0.61M | 0.67M | 0.65M | 0.68M | 0.56M | 0.61M | 0.62M | 0.65M | 0.66M | 0.74M | 0.65M | 0.70M | 0.68M | 0.74M | 0.75M | 0.78M | 0.81M | 0.88M | 0.92M | 0.91M | 0.90M | 0.91M | 0.89M | 0.91M | 0.99M | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | 0.11M | 0.03M | 0.12M | 0.14M | 0.12M | 0.12M | 0.12M | 0.20M | 0.14M | 0.15M | 0.17M | 0.29M | 0.23M | 0.25M | 0.23M | 0.39M | 0.26M | 0.31M | 0.20M | 0.45M | 0.30M | 0.31M | 0.30M | 0.30M | 0.40M | 0.35M | 0.32M | 0.38M | 0.32M | 0.32M | 0.32M | 0.39M | 0.46M | 0.31M | 0.31M | 0.39M | 0.39M | 0.31M | 0.31M | 0.43M | 0.39M | 0.43M | 0.39M | 0.49M | 0.51M | 0.50M | 0.52M | 0.44M | 0.47M | 0.45M | 0.58M | 0.49M | 0.51M | 0.46M | 0.48M | 0.47M | 0.46M | 0.46M | 0.44M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.02M | | 0.00M | 0.00M | 0.02M | | -0.01M | -0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.05M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.05M | 0.01M | 0.02M | 0.02M |
|
Gains from Investment Securities
|
| | 0.39M | 0.23M | 0.17M | 0.15M | -6.82M | -0.20M | 0.33M | 0.50M | 1.13M | 0.23M | 0.02M | 0.02M | -2.04M | 0.16M | 0.00M | 0.02M | 1.37M | 0.52M | 0.00M | 0.02M | -1.24M | | 0.01M | 0.01M | -4.42M | 0.31M | 0.28M | 0.27M | -0.21M | 0.31M | 0.31M | | -0.52M | 0.29M | 0.32M | 0.30M | -0.15M | 0.39M | 0.41M | 0.40M | -3.09M | -0.68M | 0.50M | 0.49M | 2.96M | 0.19M | 0.89M | -0.02M | 2.11M | 4.71M | -0.68M | -0.36M | -1.84M | 0.57M | -0.10M | 0.91M | -0.49M | 0.18M | 0.49M | -0.13M |
|
Non-cash Items
|
| | 0.39M | | | | 0.33M | | | | 0.28M | | 0.25M | 0.21M | 0.16M | 0.16M | 0.01M | 1.22M | 0.10M | 0.16M | 0.09M | 0.09M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | 0.02M | 0.03M | 0.03M | 0.09M | -0.02M | 0.14M | 0.23M | 0.08M | -0.11M | -0.02M | 0.06M | -0.27M | -0.33M | 0.23M | -0.01M | 0.18M | -0.34M | 0.57M | | 0.17M | -0.12M | 0.29M | -0.45M | 0.71M | -0.50M | 0.12M | 0.22M | 0.48M | -0.40M | 0.06M | 0.10M | 0.08M | -0.17M | -0.04M | -0.54M | 0.09M | 0.05M | 0.85M | -0.28M | 0.27M | -0.38M | -0.34M | -0.26M | -0.32M | 0.14M | 0.75M | 0.14M | 1.14M | -0.13M | 0.41M | 0.77M | 0.36M | 0.20M | -0.08M | -0.32M | 0.39M | 0.01M | 0.34M | 0.03M |
|
Change in Loans
|
| | | 163.07M | 134.66M | 160.76M | 155.04M | 179.60M | 191.25M | 240.60M | 233.72M | 205.47M | 198.15M | 204.84M | 157.22M | 99.80M | 122.75M | 145.10M | 123.67M | 104.39M | 139.46M | 169.35M | 126.70M | 124.28M | 142.48M | 202.50M | 205.16M | 153.79M | 205.38M | 207.03M | 183.91M | 161.87M | 190.75M | 201.89M | 165.74M | 146.70M | 195.83M | 270.59M | 290.85M | 227.42M | 396.69M | 446.23M | 597.77M | 462.47M | 447.05M | 367.38M | 336.57M | 227.61M | 216.05M | 200.85M | 128.04M | 105.02M | 147.15M | 141.94M | 110.61M | 87.48M | 135.93M | 147.85M | 156.37M | 108.01M | 198.75M | 180.15M |
|
Cash from Operations
|
| | | 44.98M | -9.45M | 14.16M | -21.70M | 14.86M | -11.00M | 14.93M | 10.50M | 34.38M | -5.95M | 8.79M | 26.38M | 12.12M | -1.83M | 9.01M | 14.88M | -6.71M | -17.30M | 31.52M | 7.83M | 25.11M | -24.89M | 1.98M | 24.77M | 16.52M | 0.04M | 9.11M | 0.11M | 22.11M | -6.57M | 20.68M | 11.34M | 14.17M | -41.68M | 6.77M | 6.11M | -21.78M | -44.71M | -70.83M | 56.95M | 41.13M | 64.53M | 14.11M | 37.62M | 41.20M | 8.20M | 19.63M | 21.53M | 0.17M | -0.97M | 22.64M | 16.97M | 0.90M | 1.70M | 0.40M | 35.49M | 3.21M | -4.39M | 23.44M |
|
Amortizatization of Intangibles
|
| | | -0.20M | -0.19M | -0.19M | -0.18M | -0.19M | -0.17M | -0.18M | -0.18M | -0.18M | -0.16M | -0.16M | -0.32M | -0.82M | 0.19M | -0.45M | -0.33M | -0.37M | -0.38M | -0.41M | -0.39M | -0.42M | -0.43M | -0.38M | -0.22M | -0.41M | -0.41M | -0.42M | -0.44M | -0.45M | -0.45M | -0.45M | -0.43M | -0.41M | 0.06M | 0.05M | -0.36M | -0.37M | 0.08M | 0.08M | -0.71M | -0.83M | -0.90M | -0.90M | -0.92M | -0.81M | -0.68M | -0.47M | -0.33M | -0.28M | -0.32M | -0.44M | -0.45M | -0.40M | -0.37M | -0.30M | -0.20M | -0.02M | 0.11M | 0.16M |
|
Depreciation & Amortization (CF)
|
| | | 0.52M | 0.51M | 0.53M | 0.57M | 0.56M | 0.56M | 0.57M | 0.58M | 0.56M | 0.57M | 0.55M | 0.68M | 0.68M | 0.78M | 0.61M | 0.67M | 0.65M | 0.68M | 0.56M | 0.61M | 0.62M | 0.65M | 0.66M | 0.74M | 0.65M | 0.70M | 0.68M | 0.74M | 0.75M | 0.78M | 0.81M | 0.88M | 0.92M | 0.91M | 0.90M | 0.91M | 0.97M | 0.99M | 1.07M | 1.16M | 1.19M | 1.20M | 1.19M | 1.16M | 1.14M | 1.09M | 1.08M | 1.05M | 0.99M | 0.97M | 0.96M | 0.96M | 0.94M | 0.96M | 0.94M | 1.02M | 0.99M | 1.00M | 0.97M |
|
Change in Accured Expenses
|
| | | 0.09M | -2.57M | -1.67M | 4.54M | 2.47M | -4.89M | 5.32M | -3.17M | -1.24M | 1.11M | -4.25M | -4.08M | 0.32M | -2.70M | 3.01M | -5.10M | 0.39M | 0.64M | 0.39M | 0.11M | -0.86M | 3.90M | 2.17M | -1.41M | -3.48M | 0.10M | 2.39M | -2.10M | 0.80M | 0.44M | 1.41M | -2.88M | -3.32M | 5.75M | -1.33M | -0.72M | -3.10M | 3.57M | 3.58M | -2.29M | 0.43M | -3.83M | -0.15M | -2.54M | -1.29M | -0.95M | -0.80M | -1.73M | -0.98M | 2.43M | 0.78M | 0.30M | -2.63M | 4.24M | -1.14M | -1.86M | -1.18M | 0.85M | 0.74M |
|
Change in Net Loans
|
| | | 6.95M | 17.08M | 6.47M | -1.06M | 11.91M | 11.75M | 14.70M | 1.22M | 4.16M | 0.48M | 14.76M | -6.37M | 1.26M | 11.61M | 5.43M | 11.99M | 10.86M | 6.02M | 19.30M | 29.46M | 27.67M | 38.30M | 16.16M | 36.37M | 8.03M | 49.08M | 31.79M | 28.11M | 28.12M | 27.24M | 32.28M | 29.37M | 30.60M | 30.08M | 32.35M | 30.11M | 32.45M | 69.83M | 16.36M | 10.37M | 35.91M | 41.70M | 42.48M | 41.21M | 44.27M | 47.83M | 44.52M | 38.72M | 39.06M | 41.89M | 40.31M | 37.50M | 45.39M | 39.61M | 40.40M | 33.56M | 16.00M | 66.92M | 41.72M |
|
Capital Expenditures
|
| | | 0.54M | 0.65M | 0.40M | 0.26M | 0.28M | 0.38M | 0.20M | 0.04M | 1.32M | 0.58M | 1.23M | 0.53M | 0.45M | 0.77M | 0.39M | 0.21M | 0.30M | 0.26M | 0.44M | 0.81M | 0.56M | 0.33M | 0.85M | 0.98M | 0.57M | 0.52M | 1.31M | 1.78M | 0.62M | 1.07M | 0.76M | 0.93M | 0.75M | 0.72M | 0.53M | 0.70M | 1.55M | 1.91M | 4.20M | 2.57M | 2.12M | 1.32M | 0.93M | 0.41M | 1.20M | 0.19M | 0.96M | 1.03M | 0.52M | 0.10M | 0.41M | 0.44M | 0.48M | 0.54M | 2.03M | 0.43M | 0.27M | 0.57M | 0.74M |
|
Sales of Property, Plant and Equipment
|
| | | 3.52M | 2.38M | 1.96M | 0.95M | 0.94M | 0.16M | 0.35M | 1.23M | 0.87M | 1.32M | 0.18M | 1.84M | 2.48M | 1.79M | 0.49M | -0.39M | 0.05M | 0.29M | 0.37M | 0.00M | 0.16M | 0.65M | 0.28M | 0.30M | 0.03M | 0.09M | 0.13M | | | | 0.21M | -0.20M | 0.01M | 0.51M | | | 0.28M | | | | | | | -0.46M | | | | 1.05M | 0.03M | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.10M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 6.83M | 8.49M | 6.46M | 9.33M | 7.80M | 13.27M | 7.26M | 5.77M | 7.18M | 8.18M | 2.21M | 61.88M | 16.59M | 4.96M | 10.31M | 70.55M | 8.55M | 8.34M | 7.52M | 64.42M | 12.22M | 19.31M | 16.77M | 9.06M | 11.37M | 10.12M | 12.47M | 7.56M | 12.73M | 9.67M | 12.87M | 15.80M | 31.59M | 18.37M | 15.83M | 9.80M | 39.06M | 31.72M | 30.29M | 22.67M | 33.71M | 21.78M | 29.80M | 28.73M | -24.95M | -20.34M | 88.97M | 11.65M | 114.12M | 50.91M | 50.97M | 75.91M | 62.97M | 47.49M | 27.19M | 7.48M | 17.18M | 14.16M | 20.09M |
|
Cash from Investing Activities
|
| | | -8.87M | -17.36M | -4.10M | -0.85M | -10.68M | -8.34M | -13.33M | -12.43M | -3.10M | -1.93M | -16.47M | 112.31M | 10.72M | -14.33M | -7.82M | -12.99M | -9.68M | -22.82M | -20.69M | -30.47M | -23.56M | -33.43M | -11.46M | -37.88M | -11.77M | 3.89M | -31.25M | -20.77M | -5.97M | -11.00M | -4.77M | -25.78M | -11.31M | -6.09M | 8.31M | -26.84M | -9.68M | -112.09M | -58.24M | -3.27M | -61.79M | -35.70M | -12.95M | -28.25M | -90.48M | -176.43M | -70.29M | -74.07M | -39.49M | 3.44M | -10.61M | -9.68M | -49.62M | -22.60M | -44.48M | -31.94M | -33.54M | -56.07M | -14.98M |
|
Other financing activities
|
| | | 6.70M | 0.49M | 2.48M | 13.35M | 11.91M | 14.80M | 6.42M | 27.96M | 12.51M | 0.78M | -4.60M | | 26.23M | 25.32M | -25.67M | -25.88M | | | | | | 0.06M | 0.04M | -0.06M | 0.06M | | | | -0.14M | | | 0.29M | -0.11M | 0.03M | 0.04M | 0.03M | -0.11M | 0.03M | 0.04M | -0.14M | -0.29M | -0.11M | | -0.30M | -0.12M | -0.13M | -0.00M | -0.08M | -0.06M | -0.05M | 0.02M | -0.04M | -0.10M | -0.04M | -0.14M | -0.10M | -0.10M | -0.20M | -0.15M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | | | | | | | | | | | | 40.00M | | | | | | -12.00M |
|
Long-Term Debt Repayments
|
| | | -5.30M | 2.65M | -2.07M | 1.73M | -2.75M | 17.59M | -5.01M | -8.23M | 4.47M | -0.08M | 0.12M | -43.98M | 3.71M | -3.95M | 0.90M | -3.50M | -1.36M | 15.98M | -2.71M | -1.70M | -3.56M | -2.67M | -3.86M | 17.59M | 1.20M | -0.32M | 0.41M | 1.96M | -0.88M | -0.91M | 4.29M | | | | | | 7.52M | 75.03M | | 39.17M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | -0.88M | -0.91M | -3.80M | -0.11M | 2.11M | -0.18M | 0.02M | -0.50M | 2.03M | 4.26M | 37.83M | -40.03M | 3.47M | -0.36M | 13.44M | -2.27M | -2.30M | 4.50M | 0.70M | -1.04M | 108.99M | -21.40M | -28.52M | -37.44M | -30.42M | -2.76M | 23.59M | -19.65M | -3.08M | -5.27M | |
|
Shares Issued
|
| | | | 0.14M | 0.00M | 0.55M | 0.26M | 0.24M | 0.30M | 0.51M | 0.02M | 0.65M | 1.55M | 2.09M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 1.20M | 0.04M | 0.04M | 0.28M | 0.01M | 0.08M | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | 0.07M | 1.45M | 0.03M | | 0.21M | 0.14M | 0.01M | 0.01M | 0.26M | 0.18M | | | 0.38M | 0.22M | 0.01M | | 1.30M | 1.67M | 1.62M | 1.10M | 0.53M | 0.35M | 0.26M | -0.26M | 0.71M | 0.23M | 4.54M | 2.74M | 0.73M | 0.72M | 1.12M | 1.70M | 1.83M | 2.46M | 2.51M | 1.40M | 1.40M | 1.03M | 3.51M | 3.25M | 0.97M | 0.43M | 0.01M | |
|
Preferred Shares Repurchased
|
| | | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | 1.03M | 1.03M | 1.01M | 0.95M | 0.96M | 0.91M | 0.87M | 0.94M | 0.95M | 0.95M | 0.97M | 0.98M | 0.99M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.09M | 1.10M | 1.10M | 1.11M | 1.15M | 1.15M | 1.15M | 1.15M | 1.19M | 1.19M | 1.19M | 1.26M | 1.29M | 1.29M | 1.28M | 1.27M | 1.30M | 1.39M | 1.39M | 1.39M | 1.39M | 1.40M | 1.45M | 1.42M | 1.41M | 1.42M | 1.41M | 1.47M | 1.46M | 1.52M | 1.50M | 1.49M | 1.48M | 1.48M | 1.46M | 1.43M | 1.42M | 1.49M | 1.49M | 1.49M |
|
Cash from Financing Activities
|
| | | -1.45M | -2.41M | -1.55M | 10.42M | 10.74M | 3.85M | 1.22M | 13.39M | 13.82M | -3.01M | -7.82M | -34.92M | 21.93M | 5.60M | -38.22M | 20.40M | 22.21M | 6.00M | -4.73M | 30.17M | -3.30M | -0.37M | 5.96M | 27.32M | 12.59M | -5.57M | 13.72M | 29.62M | 12.49M | 5.27M | -42.50M | 20.30M | 19.58M | 4.97M | 36.06M | 40.37M | 14.04M | 89.09M | 74.54M | 7.22M | 81.43M | -6.80M | 30.88M | 56.88M | 50.48M | 38.19M | 11.21M | -20.25M | 96.89M | -27.79M | -0.43M | -2.65M | 28.77M | 10.37M | 48.60M | 12.84M | 40.70M | 64.70M | 7.44M |
|
Change in Cash
|
| | | 34.65M | -29.21M | 8.51M | -12.13M | 14.92M | -15.49M | 2.82M | 11.87M | 45.11M | -10.89M | -15.50M | 103.81M | 44.77M | -10.55M | -37.02M | 22.29M | 5.82M | -34.12M | 6.10M | 7.53M | -1.75M | -58.69M | -3.51M | 14.21M | 17.34M | -1.64M | -8.43M | 8.95M | 28.62M | -12.30M | -26.59M | 5.86M | 22.44M | -42.80M | 51.14M | 19.64M | -17.42M | -67.71M | -54.53M | 60.90M | 60.77M | 22.03M | 32.03M | 66.25M | 1.19M | -130.04M | -39.45M | -72.79M | 57.56M | -25.32M | 11.61M | 4.65M | -19.95M | -10.54M | 4.53M | 16.39M | 10.37M | 4.24M | 15.90M |
|
Beginning Cash Balance
|
14.09M | 9.88M | 9.68M | 9.68M | 44.33M | 15.12M | 23.63M | 11.51M | 26.43M | 10.93M | 13.75M | 25.62M | 70.73M | 59.83M | 44.33M | 148.14M | 192.91M | 182.35M | 145.33M | 167.62M | 173.44M | 139.31M | 145.41M | 152.94M | 151.19M | 92.51M | 89.00M | 103.20M | 120.54M | 118.90M | 110.47M | 119.42M | 148.05M | 135.74M | 109.15M | 115.01M | 137.45M | 94.66M | 145.79M | 165.43M | 148.01M | 80.30M | 25.77M | 86.67M | 147.44M | 169.47M | 201.50M | 267.75M | 268.94M | 138.90M | 99.45M | 26.66M | 84.22M | 58.91M | 70.51M | 75.16M | 55.21M | 44.67M | 49.19M | 65.59M | 75.96M | 80.19M |
|
Free Cash Flow
|
| | | 44.44M | -10.09M | 13.77M | -21.96M | 14.58M | -11.38M | 14.73M | 10.46M | 33.06M | -6.53M | 7.55M | 25.86M | 11.67M | -2.60M | 8.63M | 14.67M | -7.02M | -17.56M | 31.08M | 7.02M | 24.55M | -25.21M | 1.14M | 23.79M | 15.95M | -0.48M | 7.79M | -1.67M | 21.49M | -7.64M | 19.92M | 10.41M | 13.41M | -42.40M | 6.24M | 5.40M | -23.33M | -46.62M | -75.03M | 54.38M | 39.01M | 63.21M | 13.17M | 37.21M | 39.99M | 8.01M | 18.66M | 20.50M | -0.35M | -1.07M | 22.23M | 16.53M | 0.41M | 1.16M | -1.63M | 35.06M | 2.94M | -4.95M | 22.70M |
|
Net Cash Flow
|
| | | 34.65M | -29.21M | 8.51M | -12.13M | 14.92M | -15.49M | 2.82M | 11.46M | 45.11M | -10.89M | -15.50M | 103.76M | 44.77M | -10.55M | -37.02M | 22.29M | 5.82M | -34.12M | 6.10M | 7.53M | -1.75M | -58.69M | -3.51M | 14.21M | 17.34M | -1.64M | -8.43M | 8.95M | 28.62M | -12.30M | -26.59M | 5.86M | 22.44M | -42.80M | 51.14M | 19.64M | -17.42M | -67.71M | -54.53M | 60.90M | 60.77M | 22.03M | 32.03M | 66.25M | 1.19M | -130.04M | -39.45M | -72.79M | 57.56M | -25.32M | 11.61M | 4.65M | -19.95M | -10.54M | 4.53M | 16.39M | 10.37M | 4.24M | 15.90M |