|
Net Income
|
| 9.99M | 10.29M | 9.27M | 1.51M | 3.68M | 11.78M | -14.74M | 10.83M | 14.87M | 14.92M | 12.03M | 14.22M | 13.55M | 6.76M | 15.10M | 15.09M | 20.65M | 21.05M | 26.69M | 20.98M | 23.33M | 20.40M | 22.96M | 20.92M | 21.89M | 18.72M | 1.66M | 9.13M | 6.57M | -1.16M | 4.54M | 6.18M | -21.22M | 8.90M | 12.30M | 14.87M |
|
Depreciation and Depletion
|
| 0.86M | 0.82M | 1.85M | 2.69M | 0.86M | 0.90M | 1.83M | | 1.09M | 1.06M | 1.11M | 1.20M | 1.51M | 1.61M | 1.70M | 1.63M | 1.60M | 1.66M | 1.70M | 1.66M | 1.70M | 1.77M | 1.84M | 1.85M | 1.86M | 1.87M | 1.95M | 1.99M | 1.96M | 2.01M | 2.06M | 2.05M | 2.10M | 2.08M | 2.14M | 2.18M |
|
Share-based Compensation
|
| | | | | | | | | | | | 1.63M | 2.06M | 2.20M | 2.21M | 2.18M | 2.21M | 2.14M | 2.40M | 2.20M | 2.14M | 1.92M | 2.19M | 1.68M | 1.65M | 1.84M | 2.03M | 2.28M | 1.82M | 2.03M | 2.24M | 1.24M | 0.99M | 1.13M | 1.33M | 1.13M |
|
Deferred Taxes
|
| 13.61M | -5.61M | -1.33M | 11.48M | 7.49M | 0.19M | 6.81M | | -12.25M | 0.15M | -7.31M | | 14.69M | 7.53M | -0.31M | -11.08M | 13.60M | 0.74M | | 9.78M | 7.19M | 0.95M | 1.27M | -5.71M | 16.26M | | -2.76M | 0.24M | 5.90M | | | | -7.67M | | | 0.77M |
|
Gains from Investment Securities
|
| 6.30M | 3.49M | 15.90M | 21.30M | 1.39M | 5.91M | | | 7.89M | 0.18M | 0.07M | -0.06M | 1.40M | 22.22M | 0.64M | -0.00M | | -0.69M | 9.21M | 4.67M | 3.06M | 1.85M | -0.15M | -0.26M | 2.50M | 0.58M | 0.16M | -0.08M | 2.97M | 0.66M | 0.10M | -0.03M | 1.98M | 0.31M | 0.28M | 0.71M |
|
Change in Interest Receivables
|
| 0.90M | -0.04M | 0.34M | 0.63M | 1.23M | 0.70M | 1.15M | | 0.30M | 1.20M | 0.22M | -0.89M | 0.43M | 0.68M | 4.96M | 2.84M | -1.80M | -0.79M | -0.37M | -0.44M | -0.42M | -0.53M | -0.41M | 1.88M | 3.75M | 1.23M | 0.03M | 1.86M | 2.33M | 2.24M | -0.25M | 0.32M | -1.28M | 1.52M | -0.74M | 1.09M |
|
Change in Loans
|
| | | | | | | | | 3.62M | 8.08M | 36.92M | 49.83M | 7.11M | 51.62M | 52.37M | 7.77M | | 15.82M | 259.16M | 18.02M | 9.03M | 2.20M | 1.01M | 2.98M | 3.45M | | | | | | | | | | | |
|
Cash from Operations
|
| 9.88M | 4.26M | 17.60M | 26.38M | 2.33M | 10.10M | 29.79M | | 9.96M | 25.83M | -26.61M | 30.55M | -7.96M | -8.45M | 11.63M | 4.96M | 40.91M | 172.34M | -100.06M | -4.79M | 31.22M | 32.85M | 41.90M | 37.46M | 29.95M | -3.61M | 33.53M | 43.26M | -32.47M | 14.14M | 18.57M | -28.29M | 28.90M | -1.58M | 14.64M | 30.96M |
|
Amortizatization of Intangibles
|
| -0.41M | 0.13M | -0.69M | -1.29M | -0.33M | -0.37M | -0.71M | | -0.20M | -0.31M | -0.28M | -0.20M | -0.37M | 0.93M | 0.51M | 1.20M | | -1.43M | -1.12M | -0.96M | -0.98M | 0.94M | 0.96M | 0.96M | 0.96M | 0.97M | 0.98M | 0.98M | 0.98M | 0.99M | 0.97M | 0.97M | 0.98M | 0.99M | 1.00M | 1.02M |
|
Amortization of Deferred Charges
|
| -0.17M | -0.24M | -0.60M | -0.94M | -0.44M | -0.39M | -0.84M | | -0.55M | -0.31M | -0.79M | 0.05M | -0.15M | -0.82M | 0.17M | -0.16M | 2.28M | 1.24M | 0.20M | -1.46M | -2.10M | -1.83M | -1.43M | -1.48M | -1.31M | -1.37M | -1.41M | -1.57M | -1.26M | -1.20M | -0.90M | -1.04M | -1.30M | -1.39M | -1.56M | -1.81M |
|
Depreciation & Amortization (CF)
|
| 0.86M | 0.82M | 1.85M | 2.69M | 0.86M | 0.90M | 1.83M | | 1.09M | 1.06M | 1.11M | 1.20M | 1.51M | 1.61M | 1.70M | 1.63M | 1.60M | 1.66M | 1.70M | 1.66M | 1.70M | 1.77M | 1.84M | 1.85M | 1.86M | 1.87M | 1.95M | 1.99M | 1.96M | 2.01M | 2.06M | 2.05M | 2.10M | 2.08M | 2.14M | 2.18M |
|
Change in Accured Expenses
|
| 0.84M | -1.28M | 0.15M | -1.50M | 3.90M | 0.90M | 3.17M | | 4.47M | -3.55M | 16.43M | 23.49M | -33.34M | 45.93M | -9.42M | -2.82M | -0.80M | 117.63M | -117.04M | -5.53M | 6.87M | -24.97M | 29.63M | 20.29M | 0.05M | -13.91M | 13.43M | 35.26M | -31.49M | 10.21M | 8.11M | -22.80M | -2.82M | -16.54M | 1.94M | 5.93M |
|
Capital Expenditures
|
| 0.92M | 1.73M | 4.01M | 5.61M | 2.65M | 1.98M | 5.84M | | 4.47M | 7.30M | 4.09M | 3.65M | 4.30M | 1.70M | 1.15M | 0.90M | 0.87M | 2.48M | 1.10M | 0.63M | 1.27M | 0.86M | 1.52M | 2.48M | 2.34M | 1.73M | 1.09M | 2.50M | 2.32M | 1.67M | 1.38M | 2.78M | 1.62M | 2.90M | 1.72M | 2.84M |
|
Sales of Property, Plant and Equipment
|
| 0.34M | 1.07M | 1.19M | 1.28M | | | 0.29M | | 0.09M | 0.09M | | | | | | | | | | | 1.19M | | | | 0.76M | | | | | | | 1.27M | -0.05M | 0.02M | 1.60M | |
|
Acquisitions
|
| | | | | | | | | | | | | 31.29M | | | | | | | | 20.42M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 58.05M | -0.70M | 35.83M | 129.30M | 7.01M | 21.30M | | | 9.02M | 25.94M | 15.70M | 16.10M | 61.18M | 36.57M | | | 85.75M | 94.25M | 4.70M | 22.50M | 110.90M | 89.92M | 126.80M | | 55.07M | 42.62M | 234.40M | | | 31.07M | | | 203.46M | 29.84M | 15.70M | |
|
Cash from Investing Activities
|
| -100.26M | -99.85M | -218.51M | -230.28M | -372.13M | -236.47M | -513.30M | | -116.87M | -105.83M | -108.60M | -69.42M | -237.16M | -36.15M | -50.79M | 110.66M | 233.92M | -343.49M | 40.22M | -206.00M | 65.67M | -67.46M | 79.31M | -305.79M | -320.78M | -63.57M | 308.44M | -142.14M | -63.07M | -49.05M | -104.19M | 12.98M | 179.73M | -159.02M | -130.25M | -113.46M |
|
Other financing activities
|
| 48.68M | 86.86M | 131.73M | 251.93M | 139.89M | 1,131.94M | 31.52M | | 41.53M | 192.75M | 62.02M | 114.68M | 79.82M | 126.58M | 475.46M | 48.54M | 148.98M | 217.71M | 82.95M | 143.08M | 137.74M | 24.77M | -64.66M | 31.83M | -63.73M | -326.96M | 39.95M | -10.99M | 143.39M | -17.15M | -47.86M | 176.51M | 138.09M | 98.79M | -59.45M | 104.84M |
|
Long-Term Debt Issuances
|
| | | 161.20M | 148.40M | | 26.36M | 154.05M | | 52.05M | 53.45M | 25.54M | 48.35M | 12.66M | 50.00M | 40.00M | | | | 37.12M | | | | | 35.89M | 300.00M | 111.11M | 150.00M | 50.00M | 225.00M | 60.00M | 150.00M | 25.20M | 36.00M | 20.00M | 110.00M | 25.33M |
|
Long-Term Debt Repayments
|
| 40.00M | 258.90M | 3,161.95M | 4,777.45M | 90.00M | 90.00M | 120.00M | | 40.00M | 60.00M | 100.00M | 60.00M | 10.00M | 56.10M | 60.37M | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| 81.80M | -71.80M | 3,079.45M | 4,638.25M | 286.00M | -276.00M | -32.80M | | 41.40M | -84.00M | 139.10M | -22.50M | 192.48M | -23.98M | -264.32M | -33.29M | -54.41M | -23.32M | -10.05M | -0.05M | -210.60M | 55.45M | -18.55M | 218.16M | 191.75M | 478.45M | -735.05M | 185.96M | -22.52M | -43.27M | 58.48M | -183.01M | -70.02M | 66.99M | 54.99M | -15.01M |
|
Short-Term Debt repayments
|
| | | | | | | | | | 84.00M | | | | 23.98M | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | 492.43M | | | | | 0.01M | 1.08M | | | | 0.48M | | 0.00M | -0.03M | 0.03M | -0.18M | 0.18M | | | | | | 0.00M | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | 3.87M | 38.22M | 13.22M | 40.36M | 13.00M | 6.92M | 47.88M | 32.84M | 25.71M | 20.54M | 28.68M | 21.68M | 31.49M | 18.59M | 22.23M | 47.32M | 22.00M | 8.97M | 2.20M | 1.65M | 4.24M | | | | | 2.84M |
|
Cash from Financing Activities
|
| 85.25M | 100.99M | 214.27M | 264.31M | 334.33M | 795.26M | 485.20M | | 94.28M | 102.94M | 124.45M | 42.44M | 262.71M | 57.38M | 176.72M | -75.61M | -117.77M | 107.91M | 87.36M | 122.05M | -324.41M | 59.64M | -108.05M | 261.23M | 368.01M | 207.39M | -567.93M | 209.89M | 314.31M | -14.87M | 103.26M | -92.30M | -202.91M | 127.47M | 107.74M | 87.69M |
|
Change in Cash
|
| -5.13M | 5.40M | 13.35M | 60.41M | -35.48M | 568.88M | 1.69M | | -12.63M | 22.94M | -10.76M | 3.58M | 17.59M | 12.78M | 137.56M | 40.02M | 157.06M | -63.24M | 27.52M | -88.74M | -227.53M | 25.03M | 13.15M | -7.10M | 77.18M | 140.21M | -225.96M | 111.01M | 218.76M | -49.78M | 17.64M | -107.61M | 5.72M | -33.13M | -7.87M | 5.18M |
|
Beginning Cash Balance
|
45.69M | 45.69M | 40.56M | 40.56M | 40.56M | 100.97M | 65.50M | 65.50M | 54.83M | 54.83M | 42.20M | 65.14M | 54.38M | 57.95M | 75.55M | 88.32M | 225.88M | 265.90M | 422.96M | 359.72M | 387.23M | 298.49M | 70.96M | 96.00M | 109.15M | 102.05M | 179.23M | 319.44M | 93.47M | 204.48M | 423.25M | 373.47M | 391.11M | 283.50M | 289.22M | 256.09M | 248.22M |
|
Free Cash Flow
|
| 8.96M | 2.53M | 13.59M | 20.77M | -0.32M | 8.11M | 23.95M | | 5.49M | 18.54M | -30.70M | 26.90M | -12.26M | -10.16M | 10.48M | 4.06M | 40.04M | 169.85M | -101.16M | -5.43M | 29.95M | 31.99M | 40.38M | 34.98M | 27.61M | -5.33M | 32.45M | 40.77M | -34.80M | 12.46M | 17.20M | -31.07M | 27.28M | -4.48M | 12.92M | 28.12M |
|
Net Cash Flow
|
| -5.13M | 5.40M | 13.35M | 60.41M | -35.48M | 568.88M | 1.69M | | -12.63M | 22.94M | -10.76M | 3.58M | 17.59M | 12.78M | 137.56M | 40.02M | 157.06M | -63.24M | 27.52M | -88.74M | -227.53M | 25.03M | 13.15M | -7.10M | 77.18M | 140.21M | -225.96M | 111.01M | 218.76M | -49.78M | 17.64M | -107.61M | 5.72M | -33.13M | -7.87M | 5.18M |