|
Net Income
|
13.31M | 12.25M | 11.99M | 3.66M | 14.28M | 14.22M | 15.19M | 15.79M | 16.04M | 13.53M | 14.55M | 14.20M | 8.33M | 9.92M | 6.86M | 18.04M | 18.71M | 20.82M | 22.33M | 19.44M | 17.59M | 16.71M | 20.18M | 16.19M | 14.47M | 13.14M | 14.87M | 12.95M | 15.82M | 13.30M | 11.35M | 17.76M | 18.27M | 18.57M |
|
Share-based Compensation
|
0.50M | -0.09M | 0.71M | 0.80M | 0.40M | 0.45M | 0.99M | 0.94M | 0.50M | 0.35M | 0.88M | 1.01M | 0.67M | | | 0.88M | 0.46M | 1.10M | 0.79M | 0.20M | 0.71M | 1.45M | 0.92M | -0.16M | 0.81M | 0.55M | 0.43M | 0.15M | 1.03M | 0.63M | 0.26M | -0.20M | 1.18M | 0.64M |
|
Deferred Taxes
|
6.68M | 6.96M | 6.34M | 12.22M | 3.73M | 3.84M | 4.97M | -4.67M | 5.01M | 3.49M | -0.95M | -11.51M | -0.41M | | | -6.69M | -1.93M | 5.65M | 13.79M | -26.30M | -8.00M | -2.15M | 62.26M | 8.39M | 2.84M | -2.27M | 2.26M | 2.65M | -1.49M | 12.20M | -4.60M | 5.33M | -8.57M | 2.38M |
|
Gains from Investment Securities
|
0.21M | 1.96M | 1.09M | 0.68M | 0.32M | 0.50M | -0.03M | 1.46M | 55.89M | | | 0.89M | -0.02M | | | 0.90M | 1.79M | 0.67M | 1.69M | -1.74M | -0.20M | 1.12M | 6.40M | 1.30M | 1.32M | 0.58M | 4.11M | 3.33M | 1.70M | 1.16M | -15.40M | 0.50M | 2.26M | 3.02M |
|
Change in Loans
|
86.66M | 81.96M | 81.24M | 69.69M | 64.11M | 54.19M | 65.67M | 56.17M | 31.88M | 61.61M | 59.19M | 55.00M | 31.50M | | | 57.44M | 31.58M | 24.08M | 53.05M | 31.37M | 30.53M | 11.86M | 6.47M | 6.00M | 8.49M | 9.60M | 9.81M | 10.76M | 25.86M | 11.15M | 20.57M | 14.45M | 23.20M | 23.95M |
|
Cash from Operations
|
45.17M | 13.00M | 18.41M | 20.20M | 29.88M | 20.38M | 28.56M | 24.67M | 25.88M | 12.09M | 14.52M | 19.71M | 31.25M | | | 19.68M | 39.46M | 15.78M | 35.57M | 9.41M | 38.14M | 34.45M | 32.12M | 18.27M | 30.00M | 35.23M | 21.61M | 17.00M | 25.95M | 21.27M | 26.31M | 20.44M | 34.27M | 22.23M |
|
Amortizatization of Intangibles
|
-2.97M | -2.86M | -3.13M | -2.71M | -2.92M | -2.85M | -2.70M | -2.44M | -2.21M | -2.43M | -2.16M | -2.46M | -1.98M | | | -2.39M | -3.32M | -1.84M | -1.62M | -1.40M | -1.12M | -1.00M | -0.87M | -0.80M | -0.80M | -0.78M | -0.66M | -0.56M | -0.54M | -0.46M | -0.21M | 0.32M | 0.22M | 0.38M |
|
Depreciation & Amortization (CF)
|
1.54M | 1.61M | 1.62M | 1.67M | 1.60M | 1.58M | 1.52M | 1.59M | 1.54M | 1.54M | 1.54M | 1.51M | 1.50M | | | 1.61M | 1.69M | 1.87M | 1.82M | 1.64M | 1.62M | 1.61M | 1.99M | 1.63M | 1.75M | 1.83M | 1.74M | 1.75M | 1.71M | 1.68M | 1.75M | 1.74M | 1.82M | 1.79M |
|
Change in Net Loans
|
-2.11M | 19.83M | 46.12M | 102.22M | 46.14M | 46.40M | 97.48M | 60.17M | 6.85M | 114.91M | 93.08M | 22.66M | 41.34M | | | 138.57M | -142.34M | -122.68M | -2.15M | -6.38M | 41.34M | 35.28M | 63.26M | -15.09M | -33.30M | 1.86M | -64.49M | -33.44M | -26.00M | -52.15M | -20.01M | -26.86M | -72.92M | 44.48M |
|
Capital Expenditures
|
24.12M | 26.60M | | 33.06M | 0.69M | 19.92M | 0.26M | 37.70M | 18.29M | 31.04M | 29.49M | 61.27M | 22.34M | | | 36.06M | 82.14M | 91.72M | 56.80M | 79.71M | 85.99M | 86.48M | 71.21M | 19.51M | 0.15M | | | 3.25M | 9.13M | 14.73M | 22.33M | 31.44M | 34.02M | 34.13M |
|
Sales of Property, Plant and Equipment
|
0.10M | | 0.18M | | 0.04M | 0.01M | | | | | | 0.14M | | 0.10M | 0.10M | | -0.10M | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.44M | 0.02M | 0.09M | 0.11M | | | | 0.62M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
49.20M | 46.81M | 32.57M | 40.88M | 40.04M | 38.36M | 36.11M | 10.00M | 43.09M | 78.79M | 53.90M | 57.45M | 50.88M | | 86.50M | 80.02M | 175.00M | 104.50M | 12.20M | 59.47M | 28.76M | 62.09M | 17.91M | 14.17M | 14.35M | 16.30M | 15.29M | 11.61M | 13.89M | 13.32M | 18.55M | 13.90M | 27.72M | 17.42M |
|
Cash from Investing Activities
|
-70.27M | -53.23M | -76.25M | -96.38M | -78.69M | -12.15M | -58.07M | -62.23M | 20.85M | -69.45M | -52.26M | -28.11M | -118.03M | | | -249.07M | -136.11M | -113.49M | -163.63M | -82.81M | -120.80M | -64.28M | -116.59M | -3.04M | 55.82M | 30.61M | 96.28M | 10.16M | 3.49M | 12.89M | -25.90M | -42.10M | 66.72M | -52.38M |
|
Other financing activities
|
169.24M | 108.94M | 41.12M | 28.86M | 24.08M | -1.33M | 24.58M | -57.19M | 1.64M | 28.72M | 60.81M | 82.36M | 16.05M | | | 412.83M | 188.21M | 118.70M | 123.30M | -40.13M | 23.03M | -65.63M | 179.79M | 10.74M | 58.77M | 69.01M | -27.15M | -228.74M | -36.40M | 0.56M | 61.00M | -47.96M | -51.06M | 32.70M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | 20.62M | 20.62M | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | |
|
Short-Term Debt issuances
|
-114.00M | -21.00M | | 32.00M | 24.00M | 31.00M | 18.00M | 92.00M | -18.00M | 42.00M | -16.00M | -55.00M | 72.00M | | | -22.00M | | | | | | 115.00M | -110.00M | 20.00M | -25.00M | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | 2.60M | -0.04M | | -2.40M | | | | 0.87M | 0.14M | | 0.22M | 0.68M | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
4.92M | 5.51M | 5.46M | 5.41M | 5.67M | 6.21M | 6.16M | 6.10M | 6.05M | 6.58M | 6.56M | 6.52M | 6.50M | | | 6.49M | 6.79M | 6.73M | 6.95M | 7.20M | 7.15M | 7.11M | 7.04M | 7.03M | 7.03M | 7.03M | 7.03M | 7.03M | 7.04M | 7.04M | 7.04M | 7.33M | 7.29M | 7.28M |
|
Cash from Financing Activities
|
46.79M | 74.75M | 25.56M | 50.19M | 32.30M | 15.49M | 29.74M | 50.03M | -50.74M | 57.90M | 34.24M | 16.17M | 76.80M | | | 385.21M | 177.24M | 106.08M | 108.12M | -53.38M | 11.66M | 37.40M | 57.82M | 71.52M | 26.39M | 61.91M | -34.19M | -236.72M | -43.44M | -6.48M | 53.96M | -82.38M | -60.92M | 23.07M |
|
Change in Cash
|
21.69M | 34.52M | -32.28M | -25.98M | -16.51M | 23.71M | 0.22M | 12.47M | -4.01M | 0.53M | -3.51M | 7.77M | -9.98M | | | 155.82M | 80.59M | 8.36M | -19.93M | -126.78M | -71.00M | 7.57M | -26.65M | 86.74M | 112.20M | 127.75M | 83.71M | -209.56M | -13.99M | 27.68M | 54.37M | -104.05M | 40.07M | -7.08M |
|
Beginning Cash Balance
|
-21.69M | -34.52M | 32.28M | 42.73M | 16.51M | -23.71M | -0.22M | -1.83M | 4.01M | -0.53M | 3.51M | -7.77M | 9.98M | | | -155.82M | -80.59M | -8.36M | 19.93M | 126.78M | 71.00M | -7.57M | 26.65M | -86.74M | -112.20M | -127.75M | -83.71M | 209.56M | 13.99M | -27.68M | -54.37M | 104.05M | -40.07M | 7.08M |
|
Free Cash Flow
|
21.05M | -13.60M | 18.41M | -12.85M | 29.20M | 0.45M | 28.30M | -13.03M | 7.60M | -18.95M | -14.98M | -41.56M | 8.90M | | | -16.38M | -42.67M | -75.95M | -21.22M | -70.30M | -47.85M | -52.03M | -39.09M | -1.24M | 29.85M | 35.23M | 21.61M | 13.74M | 16.82M | 6.54M | 3.98M | -11.00M | 0.25M | -11.89M |
|
Net Cash Flow
|
21.69M | 34.52M | -32.28M | -25.98M | -16.51M | 23.71M | 0.22M | 12.47M | -4.01M | 0.53M | -3.51M | 7.77M | -9.98M | | | 155.82M | 80.59M | 8.36M | -19.93M | -126.78M | -71.00M | 7.57M | -26.65M | 86.74M | 112.20M | 127.75M | 83.71M | -209.56M | -13.99M | 27.68M | 54.37M | -104.05M | 40.07M | -7.08M |