|
Net Income
|
4.72M | 5.18M | 3.68M | 3.63M | 4.63M | 3.60M | 3.66M | 3.98M | 6.99M | 3.01M | -3.43M | 7.57M | 9.67M | 8.66M | 7.71M | 7.84M | 7.83M | 6.50M | 7.68M | 10.17M | 10.76M | 9.16M | 9.64M | 10.98M | 8.47M | 7.70M | 11.11M | 12.15M | 12.89M | 10.03M | 10.39M | 9.05M | 6.36M | 7.06M | 8.37M | 8.29M | 10.17M | 11.02M | 12.76M |
|
Gains from Sales and Divestitures
|
| | | 0.01M | | | | 0.01M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | | | | | 0.03M | | | | 0.03M | | | | 0.04M | | | |
|
Gains from Investment Securities
|
0.10M | 0.18M | 0.19M | 0.13M | 0.02M | 0.15M | 0.02M | | | | | 0.04M | | | | 0.04M | | | | | | | | | 1.50M | | 0.11M | 15.04M | 9.13M | 0.00M | 18.76M | 4.42M | 2.79M | 6.71M | 0.09M | 4.59M | 5.79M | 3.97M | 1.69M |
|
Cash from Operations
|
17.63M | -9.77M | 3.45M | 6.39M | 9.00M | -0.78M | 3.60M | 9.00M | 6.61M | -1.29M | 14.16M | 0.14M | 12.90M | 7.46M | 2.15M | 16.28M | 25.55M | -13.96M | 13.71M | 7.35M | 15.91M | 4.09M | 14.30M | 6.47M | 9.11M | 38.51M | -20.21M | -2.24M | 19.79M | 19.33M | 21.47M | 2.10M | 0.75M | 12.19M | 12.90M | 22.40M | 3.61M | 11.08M | 18.97M |
|
Change in Net Loans
|
3.08M | 20.84M | 19.37M | 8.74M | 19.34M | 25.97M | 41.36M | 23.06M | -10.74M | 26.12M | 37.42M | 46.14M | 10.99M | 25.61M | 49.76M | 60.00M | 34.04M | 288.73M | 16.91M | 3.67M | -0.72M | -38.73M | -15.48M | -16.15M | 18.81M | 45.32M | 94.78M | 156.28M | 34.09M | 55.82M | 118.79M | 105.81M | 36.37M | 117.95M | 29.01M | 37.92M | 23.18M | 52.38M | -61.58M |
|
Capital Expenditures
|
0.13M | 0.24M | 0.93M | 1.15M | 0.40M | 0.13M | 0.22M | 0.26M | 0.10M | 0.19M | 0.23M | 0.95M | 0.22M | 0.43M | 1.08M | 1.47M | 0.14M | 1.26M | 0.39M | 0.19M | 0.16M | 1.05M | 0.47M | 0.24M | 0.14M | 2.53M | 0.54M | 3.30M | 1.25M | 0.11M | 0.81M | 1.26M | 0.12M | -0.20M | 0.17M | 4.09M | 0.16M | | |
|
Sales of Property, Plant and Equipment
|
0.09M | 0.02M | 0.13M | 0.10M | 0.14M | | | | 0.01M | 0.23M | | 0.95M | | | | | 0.01M | | | | 0.12M | | | 0.00M | | | | | 0.69M | | | | | | | 4.24M | 0.20M | 0.71M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 29.77M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
6.04M | 8.65M | 8.58M | 10.82M | 6.91M | 8.47M | 0.95M | 10.85M | 3.56M | | 12.06M | 19.70M | 17.57M | | | 16.37M | 16.99M | | 1.46M | 19.38M | 18.05M | 10.03M | | 20.43M | 16.73M | 10.05M | 57.32M | 0.01M | 4.98M | 6.19M | | 15.23M | 4.65M | 4.88M | 6.73M | 14.97M | 41.14M | 8.99M | 8.62M |
|
Cash from Investing Activities
|
-11.28M | -20.57M | -21.98M | -9.75M | -46.85M | -32.02M | -41.07M | -26.24M | 3.31M | -23.99M | 61.77M | -74.88M | -9.20M | -29.54M | -43.22M | -68.81M | -37.84M | -288.35M | -14.10M | -0.70M | 0.58M | -59.24M | -25.29M | -46.55M | -50.87M | -43.74M | -113.14M | -202.61M | -38.63M | -46.88M | -131.32M | -94.96M | -34.17M | -130.07M | -23.06M | -71.50M | -21.23M | -54.85M | 65.62M |
|
Other financing activities
|
227.75M | -164.77M | 19.15M | -13.05M | 190.35M | -146.56M | 36.40M | 3.63M | 85.75M | -144.50M | -44.36M | 2.14M | 185.91M | -133.08M | -0.10M | 46.14M | 313.18M | 77.32M | -0.49M | 120.63M | 286.51M | -72.92M | 31.77M | -18.07M | 198.44M | -159.63M | -18.44M | -88.27M | 223.53M | 99.26M | -147.03M | 189.29M | -4.33M | -3.08M | 246.12M | -11.86M | 27.02M | -42.68M | 34.26M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | 75.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | 2.50M | | | | 10.00M | | | | | | | | | | | | | | | | | | | 3.15M | 1.58M | 1.37M | 12.57M | 40.18M | 0.18M | 2.52M | 0.84M | -0.12M | 0.15M | 0.76M | 0.68M |
|
Short-Term Debt issuances
|
-0.77M | -6.55M | 3.99M | 7.21M | -5.25M | -10.94M | 2.42M | 6.61M | -4.30M | -3.22M | 4.29M | 3.68M | -0.23M | -6.42M | -0.47M | 3.59M | 4.03M | 0.91M | 2.21M | 3.10M | 0.60M | -4.60M | -1.58M | 2.16M | -1.56M | -6.45M | 2.68M | 4.99M | -9.51M | -8.84M | -6.79M | | | | | | | | |
|
Shares Issued
|
| | | | 32.83M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | 11.10M | 0.35M | 1.31M | 0.70M | 3.98M | 7.38M | 9.20M | 1.75M | 4.57M | 6.06M | 6.11M | 0.15M | 0.12M | | 1.50M | 0.01M | 0.15M | | 0.01M | | 0.17M | | 0.01M |
|
Dividends Paid - Common
|
0.39M | 0.39M | 0.47M | 2.00M | 0.51M | 0.61M | 0.61M | 1.96M | 0.71M | 0.72M | 0.97M | 2.35M | 1.40M | 1.72M | 1.72M | 2.35M | 1.83M | 1.76M | 1.77M | 1.75M | 1.91M | 1.89M | 2.14M | 2.10M | 2.09M | 2.04M | 2.16M | 2.20M | 2.20M | 2.37M | 2.52M | 2.51M | 2.51M | 2.52M | 2.52M | 2.52M | 2.63M | 2.64M | 3.28M |
|
Cash from Financing Activities
|
172.50M | -142.30M | 9.98M | 6.82M | 183.60M | -110.14M | 31.35M | 24.37M | 68.53M | -52.54M | -52.34M | 52.77M | 117.61M | -92.18M | 53.44M | 37.87M | 219.77M | 242.81M | -1.36M | -62.42M | 281.23M | -136.78M | 18.85M | 53.63M | 190.22M | -174.19M | -59.02M | 207.29M | 28.20M | 16.18M | 118.81M | 102.94M | 23.32M | 123.33M | 29.05M | 37.59M | 44.92M | 27.17M | -95.68M |
|
Change in Cash
|
178.85M | -172.63M | -8.54M | 3.47M | 145.75M | -142.93M | -6.12M | 7.12M | 78.45M | -77.81M | 23.60M | -21.98M | 121.31M | -114.25M | 12.38M | -14.66M | 207.49M | -59.50M | -1.75M | -55.76M | 297.72M | -191.93M | 7.86M | 13.55M | 148.46M | -179.42M | -192.37M | 2.45M | 9.36M | -11.37M | 8.96M | 10.09M | -10.10M | 5.45M | 18.90M | -11.51M | 27.30M | -16.60M | -11.09M |
|
Beginning Cash Balance
|
-85.67M | 267.85M | 104.77M | 1.28M | -42.28M | 251.87M | 119.74M | 33.39M | -77.11M | 79.16M | -20.91M | 63.77M | -119.17M | 114.28M | -12.38M | 61.24M | 48.53M | 256.02M | 196.52M | 192.81M | 137.05M | 437.24M | 245.31M | 250.69M | 264.24M | 412.70M | 233.28M | 40.91M | -6.30M | 14.43M | -5.92M | 50.32M | 13.10M | -2.48M | -18.90M | 30.68M | -7.51M | 24.54M | 18.07M |
|
Free Cash Flow
|
17.51M | -10.01M | 2.53M | 5.25M | 8.60M | -0.91M | 3.38M | 8.74M | 6.51M | -1.48M | 13.93M | -0.81M | 12.69M | 7.03M | 1.07M | 14.81M | 25.42M | -15.22M | 13.33M | 7.16M | 15.75M | 3.03M | 13.83M | 6.23M | 8.98M | 35.98M | -20.74M | -5.54M | 18.55M | 19.22M | 20.66M | 0.84M | 0.63M | 12.39M | 12.74M | 18.30M | 3.45M | 11.08M | 18.97M |
|
Net Cash Flow
|
178.85M | -172.63M | -8.54M | 3.47M | 145.75M | -142.93M | -6.12M | 7.12M | 78.45M | -77.81M | 23.60M | -21.98M | 121.31M | -114.25M | 12.38M | -14.66M | 207.49M | -59.50M | -1.75M | -55.76M | 297.72M | -191.93M | 7.86M | 13.55M | 148.46M | -179.42M | -192.37M | 2.45M | 9.36M | -11.37M | 8.96M | 10.09M | -10.10M | 5.45M | 18.90M | -11.51M | 27.30M | -16.60M | -11.09M |