|
Net Income
|
11.89M | 12.74M | 13.46M | 14.91M | 16.38M | 15.05M | 14.29M | 10.04M | 17.80M | 21.17M | 20.88M | 10.91M | 21.62M | 22.75M | 22.37M | 22.80M | 29.00M | 18.25M | 20.13M | 22.22M | 19.81M | 22.15M | 22.73M | 23.39M | 21.34M | 22.68M | 27.37M | 30.66M | 24.34M | 32.73M | 29.84M | 27.45M | 29.52M | 29.11M | 29.81M | 28.65M | 30.34M | 33.39M | 35.19M |
|
Depreciation and Depletion
|
1.57M | 1.57M | 1.58M | 1.52M | 1.52M | 1.51M | 1.45M | 1.41M | 1.27M | 1.28M | 1.26M | 1.28M | 1.21M | 1.26M | 1.27M | 1.27M | 1.32M | 1.45M | 1.51M | 1.51M | 1.44M | 1.47M | 1.47M | 1.46M | 1.39M | 1.33M | 1.32M | 1.29M | 1.21M | 1.14M | 1.10M | 1.15M | 1.07M | 1.04M | 1.04M | 1.06M | 1.05M | 1.05M | 1.05M |
|
Share-based Compensation
|
0.76M | 0.41M | 0.45M | 0.41M | 0.78M | 0.43M | 0.44M | 0.44M | 0.79M | 0.45M | 0.46M | 0.45M | 0.80M | 0.57M | 0.53M | 0.61M | 1.01M | 0.69M | 0.75M | 0.80M | 1.15M | 0.62M | 0.65M | 0.69M | 0.97M | 0.69M | 0.75M | 0.86M | 1.09M | 0.63M | 0.68M | 0.81M | 1.10M | 0.71M | 0.88M | 0.84M | 0.72M | 0.79M | 0.91M |
|
Deferred Taxes
|
0.83M | 1.72M | 1.45M | -0.18M | 2.93M | 0.46M | 0.42M | 11.10M | 0.29M | 0.49M | 0.14M | -2.17M | 1.92M | 0.21M | 0.77M | 2.03M | -0.82M | 3.15M | -1.29M | 1.60M | 0.43M | 1.46M | -0.08M | 0.38M | 0.88M | -0.25M | 0.55M | 0.29M | -0.65M | -0.21M | -0.63M | -1.27M | 0.98M | 0.46M | -0.91M | -0.15M | 1.65M | -0.21M | -1.59M |
|
Gains from Investment Securities
|
0.76M | 0.77M | 2.45M | -0.91M | 4.28M | | | 23.44M | 5.39M | 8.95M | 4.23M | 16.78M | 9.01M | 0.36M | 1.00M | 0.73M | -2.34M | 4.86M | 1.09M | 0.81M | 1.46M | 0.94M | 0.75M | 0.75M | 2.01M | 0.98M | 0.75M | 1.81M | 0.80M | 5.15M | 0.02M | 2.06M | 0.98M | 0.78M | 1.44M | 0.80M | 1.15M | 0.94M | 0.92M |
|
Asset Writedowns and Impairment
|
| | 0.05M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
1.08M | -0.09M | -0.44M | 0.42M | 0.24M | -0.52M | 1.11M | -0.01M | 0.30M | -0.18M | 2.10M | -0.73M | 1.23M | -0.94M | 0.21M | -1.36M | 1.00M | 1.63M | 2.43M | -0.83M | 0.44M | -0.26M | 0.26M | -0.60M | 0.47M | 0.24M | 0.91M | 1.03M | -0.76M | -0.42M | 1.25M | 1.07M | 1.47M | 0.07M | -0.04M | -1.14M | 0.95M | 0.05M | 0.24M |
|
Change in Loans
|
3.11M | 2.69M | 5.84M | 4.93M | 6.12M | 5.46M | 4.73M | 2.98M | 2.87M | 3.14M | 3.59M | 4.39M | 5.94M | 4.64M | 4.61M | 5.72M | 2.23M | 7.62M | 9.94M | 9.12M | 4.73M | 12.56M | 11.30M | 14.18M | 15.09M | 8.42M | 5.91M | 2.05M | 2.69M | 3.81M | 3.21M | 1.59M | 3.04M | 4.11M | 1.30M | 1.77M | 2.62M | 6.18M | 3.56M |
|
Cash from Operations
|
14.84M | 22.91M | 10.07M | 17.51M | 20.36M | 19.98M | 14.18M | 21.61M | 12.09M | 23.46M | 20.28M | 21.74M | 20.06M | 28.36M | 27.93M | 28.69M | 23.13M | 27.02M | 12.24M | 27.40M | 19.40M | 20.93M | 33.37M | 28.58M | 28.47M | 16.93M | 36.37M | 34.05M | 39.90M | 27.41M | 36.73M | 33.54M | 32.17M | 28.32M | 37.65M | 33.76M | 31.51M | 28.22M | 37.29M |
|
Amortizatization of Intangibles
|
0.12M | | | | | | | | | | 0.44M | -2.44M | 0.46M | 0.10M | -0.04M | -1.22M | -0.42M | 1.29M | 2.04M | -7.79M | 1.99M | 2.05M | 2.19M | -15.01M | 3.54M | 2.67M | 2.39M | -19.06M | 2.30M | 2.41M | 1.78M | -12.66M | 1.92M | 2.03M | 1.76M | -14.69M | 2.09M | 2.53M | 0.91M |
|
Depreciation & Amortization (CF)
|
0.12M | 0.03M | 0.29M | 1.52M | 0.36M | 0.07M | 0.40M | 1.41M | 0.41M | 0.31M | 0.44M | 1.28M | 0.46M | 1.26M | 1.27M | 1.27M | 1.32M | 1.45M | 1.51M | 1.51M | 1.44M | 1.47M | 1.47M | 1.46M | 1.39M | 1.33M | 1.32M | 1.29M | 1.21M | 1.14M | 1.10M | 1.15M | 1.07M | 1.04M | 1.04M | 1.06M | 1.05M | 1.05M | 1.05M |
|
Change in Accured Expenses
|
11.43M | 14.89M | -9.98M | -10.76M | 0.38M | -0.56M | -1.33M | 4.46M | 3.50M | 4.99M | 3.05M | -7.24M | -0.06M | 2.66M | 3.51M | 1.48M | 8.94M | 7.40M | -2.94M | -1.42M | -3.27M | 8.15M | 4.51M | 2.34M | 4.77M | 0.01M | 4.36M | 10.93M | 6.60M | -13.95M | 2.76M | 1.39M | -1.38M | -6.65M | 4.09M | -3.98M | 12.62M | -9.13M | 1.45M |
|
Change in Net Loans
|
14.67M | 26.21M | 55.12M | 87.50M | 30.83M | 9.49M | 22.82M | 22.35M | 10.83M | 16.65M | -8.42M | 76.23M | -26.92M | -41.48M | 63.07M | 35.48M | -6.44M | 52.59M | -0.83M | -41.41M | -75.82M | -16.43M | -7.09M | 22.35M | 15.70M | 6.86M | 62.73M | 17.70M | -6.11M | 29.18M | 84.91M | 115.80M | -34.02M | 20.45M | 44.48M | 116.93M | 10.20M | 51.79M | 72.34M |
|
Capital Expenditures
|
0.61M | 0.78M | 2.16M | 1.96M | 2.11M | 0.96M | 1.19M | 2.31M | 1.56M | 1.15M | 1.53M | 5.96M | 1.58M | 1.44M | 0.50M | 1.21M | 3.33M | 0.47M | 0.55M | 1.19M | 1.05M | 1.51M | 0.37M | 0.39M | 0.40M | 0.65M | 0.63M | 0.46M | 0.62M | 1.11M | 0.67M | 0.57M | 0.60M | 0.51M | 0.65M | 0.96M | 0.25M | 0.39M | 1.54M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 0.26M | 3.11M | 0.03M | 0.09M | 0.89M | 1.28M | 0.12M | 0.01M | | 0.41M | | 0.37M | 0.00M | -0.37M | 0.06M | | 0.12M | -0.19M | | 0.28M | 0.00M | -0.28M | 0.05M | 0.05M | -0.00M | | 0.05M | | -0.01M |
|
Acquisitions
|
| | | | | | | | | | | | | 24.66M | | | -0.44M | 0.44M | | | | | | | | | | | 13.52M | 0.49M | | 0.00M | | | | | | | |
|
Change in Acquisitions & Divestments
|
57.99M | -23.98M | 21.56M | 23.16M | 118.62M | -83.12M | 25.88M | 28.28M | 94.76M | -6.59M | 34.42M | -65.75M | 25.06M | 6.92M | 38.26M | 5.48M | 26.09M | 25.16M | 44.77M | 42.91M | 49.37M | 87.19M | 77.02M | 77.98M | 69.48M | 61.83M | | 33.04M | 84.94M | | 17.69M | 102.38M | 24.20M | | | 68.78M | 45.53M | 14.88M | 51.92M |
|
Cash from Investing Activities
|
1.22M | -65.76M | -80.27M | -116.48M | -39.11M | -45.14M | -42.05M | -45.38M | -24.40M | -32.06M | -6.40M | -105.61M | 12.93M | -13.32M | -57.94M | -50.50M | -25.57M | -157.69M | -116.00M | 13.99M | 58.65M | -144.42M | -37.40M | -68.00M | -102.39M | -150.04M | -143.55M | -14.46M | 129.35M | -21.68M | -74.83M | -18.16M | 2.95M | -133.31M | -2.82M | -119.08M | 12.66M | -192.05M | -10.14M |
|
Other financing activities
|
| | | | 0.19M | 0.36M | | 0.01M | 0.15M | -0.00M | 0.00M | 0.35M | 0.08M | -0.52M | -0.22M | -0.22M | 0.12M | 0.02M | 0.02M | -0.81M | 0.06M | 0.17M | 0.18M | -1.22M | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | | | 50.00M | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | 4.12M | | | | | 0.43M | 0.20M | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
1.84M | -3.04M | 25.71M | 68.92M | -61.62M | 37.62M | 57.16M | -29.25M | -56.84M | 182.63M | 12.11M | -130.24M | -67.23M | 12.35M | -4.41M | 8.63M | 22.89M | 48.53M | -2.81M | 16.09M | 20.05M | -4.69M | -14.67M | 15.82M | -23.98M | 113.89M | -97.56M | -13.84M | -4.21M | -21.54M | 6.96M | 56.19M | -29.91M | 17.73M | 16.48M | -13.50M | 22.07M | -7.89M | 29.18M |
|
Shares Issued
|
| 0.68M | 0.02M | 6.16M | 28.41M | | | | 0.28M | 0.69M | 0.18M | 0.01M | 0.25M | 0.11M | 0.16M | | 0.12M | 0.07M | 0.03M | | 0.39M | 0.15M | 0.09M | 0.07M | | 0.66M | 0.04M | 0.10M | | | | | 0.06M | 0.23M | | 0.40M | | | |
|
Shares Repurchased
|
9.93M | 0.09M | | | | | | | 14.00M | 0.69M | 0.54M | 5.04M | 4.09M | 8.02M | 7.32M | | 12.97M | 4.89M | 13.74M | 4.88M | 5.76M | 17.08M | 25.48M | 10.36M | 2.98M | 16.31M | 0.72M | 6.43M | 20.10M | 23.95M | 9.77M | 6.31M | 3.65M | 14.24M | | | 9.46M | 19.43M | |
|
Dividends Paid - Common
|
6.37M | 6.45M | 6.45M | 6.45M | 6.52M | 6.86M | 6.87M | 6.87M | 7.19M | 7.10M | 7.11M | 8.18M | 8.78M | 8.73M | 8.75M | 9.29M | 9.29M | 9.20M | 9.16M | 9.02M | 9.25M | 9.12M | 9.02M | 8.75M | 9.04M | 9.10M | 8.91M | 9.65M | 9.59M | 10.01M | 9.76M | 10.63M | 10.60M | 10.75M | 10.51M | 11.62M | 11.61M | 11.60M | 11.45M |
|
Cash from Financing Activities
|
89.00M | -53.74M | 56.43M | 122.30M | 121.43M | -83.29M | 28.67M | 23.12M | 53.58M | 150.34M | 26.50M | -99.05M | -12.14M | 9.84M | -22.52M | 45.76M | -27.06M | 393.29M | -16.77M | 234.55M | 150.09M | -23.41M | 33.69M | 34.50M | 37.34M | 232.05M | -291.45M | -117.94M | -66.44M | -77.26M | -82.47M | 30.19M | 127.29M | 4.29M | 41.14M | 16.76M | 115.14M | -48.75M | 26.32M |
|
Change in Cash
|
105.05M | -96.59M | -13.77M | 23.33M | 102.67M | -108.45M | 0.81M | -0.66M | 41.27M | 141.75M | 40.39M | -182.92M | 20.86M | 24.87M | -52.52M | 23.95M | -29.51M | 262.62M | -120.54M | 275.94M | 228.14M | -146.91M | 29.66M | -4.92M | -36.58M | 98.93M | -398.63M | -98.35M | 102.81M | -71.53M | -120.56M | 45.56M | 162.41M | -100.70M | 75.96M | -68.56M | 159.32M | -212.58M | 53.47M |
|
Beginning Cash Balance
|
70.11M | 175.16M | 78.58M | 64.81M | 88.14M | 190.81M | 82.36M | 83.17M | 82.51M | 123.78M | 265.52M | 305.91M | 122.99M | 143.85M | 168.72M | 116.19M | 140.14M | 110.64M | 373.25M | 252.72M | 528.66M | 756.80M | 609.89M | 639.55M | 634.63M | 598.05M | 696.98M | 298.35M | 200.00M | 302.81M | 231.28M | 110.72M | 156.28M | 318.68M | 217.99M | 293.95M | 225.39M | 384.70M | 172.12M |
|
Free Cash Flow
|
14.23M | 22.13M | 7.91M | 15.55M | 18.25M | 19.02M | 12.99M | 19.30M | 10.53M | 22.31M | 18.76M | 15.78M | 18.49M | 26.92M | 27.44M | 27.48M | 19.80M | 26.56M | 11.69M | 26.21M | 18.35M | 19.41M | 33.00M | 28.19M | 28.07M | 16.28M | 35.74M | 33.59M | 39.28M | 26.30M | 36.07M | 32.97M | 31.57M | 27.82M | 37.00M | 32.80M | 31.26M | 27.83M | 35.75M |
|
Net Cash Flow
|
105.05M | -96.59M | -13.77M | 23.33M | 102.67M | -108.45M | 0.81M | -0.66M | 41.27M | 141.75M | 40.39M | -182.92M | 20.86M | 24.87M | -52.52M | 23.95M | -29.51M | 262.62M | -120.54M | 275.94M | 228.14M | -146.91M | 29.66M | -4.92M | -36.58M | 98.93M | -398.63M | -98.35M | 102.81M | -71.53M | -120.56M | 45.56M | 162.41M | -100.70M | 75.96M | -68.56M | 159.32M | -212.58M | 53.47M |