|
Net Income
|
0.92M | 0.88M | 0.96M | 0.90M | 0.97M | 1.00M | 0.82M | 1.05M | 1.14M | 1.23M | 1.12M | 1.36M | 1.25M | 1.41M | 1.22M | 1.42M | 1.52M | 1.51M | 1.44M | 1.34M | 1.52M | 1.56M | 1.48M | 1.61M | 1.69M | 1.95M | 1.73M | 1.73M | 1.87M | 1.71M | 2.16M | 2.32M | 2.43M | 2.49M | 2.54M | 2.59M | 2.69M | 2.59M | 2.48M | 2.61M | 2.80M | 2.64M | 2.88M | 2.75M | 2.90M | 2.17M | 2.70M | 3.21M | 3.65M | 3.62M | 3.93M | 3.64M | 3.48M | 3.70M | 2.93M | 1.61M | 3.15M | 2.32M | 3.62M | 3.73M | 4.15M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.55M | 0.71M | | 1.48M | 0.65M | 2.60M | | | | 0.47M | | | 0.35M | 0.70M | | | 0.71M | 0.95M | | 2.65M | 0.71M | 0.80M | | 1.95M | 0.82M | | | 1.60M | 0.90M |
|
Cash from Operations
|
| 1.38M | 2.52M | 1.04M | 1.64M | 1.17M | 1.92M | 0.55M | 0.72M | 3.12M | 2.68M | 1.18M | 1.96M | 1.77M | 2.04M | 1.00M | 1.33M | 2.77M | 2.06M | 1.19M | | | 1.38M | 1.80M | 3.02M | 0.76M | 4.41M | -1.38M | 1.79M | 4.14M | 2.31M | 1.72M | 4.09M | 4.18M | 1.89M | 2.61M | 3.06M | 4.33M | 2.49M | 5.15M | 2.04M | 4.50M | 3.31M | 2.37M | 3.46M | 5.87M | 0.88M | 4.01M | 4.00M | 5.50M | 2.78M | 3.41M | 1.89M | 7.55M | 0.60M | 5.39M | 2.94M | 6.73M | 3.05M | 4.48M | 5.77M |
|
Change in Net Loans
|
| 5.54M | | | | 2.06M | | | | -8.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 0.05M | 0.01M | 0.52M | -0.36M | 0.15M | 0.28M | 0.07M | 0.19M | 0.25M | 0.45M | 0.26M | 0.21M | 0.65M | 0.40M | 0.24M | 0.03M | 0.11M | 0.05M | 0.15M | | | 0.05M | 0.88M | 0.12M | 0.36M | 0.11M | 0.18M | 0.51M | 0.52M | 0.14M | 0.50M | 0.18M | 0.49M | 0.98M | 1.06M | 0.11M | 0.51M | 0.55M | 0.42M | 0.99M | 0.03M | 0.56M | 0.66M | 0.51M | 0.26M | 0.08M | 0.10M | 0.04M | 0.15M | 0.03M | 0.20M | 0.07M | 0.12M | 0.17M | 0.85M | 0.70M | 0.23M | 0.09M | 0.13M | 0.13M |
|
Sales of Property, Plant and Equipment
|
| 0.11M | 0.13M | 0.01M | 0.03M | 0.31M | 0.54M | 0.01M | | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 8.21M | 15.02M | 4.24M | 9.02M | 14.66M | 17.40M | 13.28M | 18.18M | 22.59M | 22.17M | 8.13M | 0.50M | 3.81M | 8.64M | 2.03M | 2.48M | | 17.73M | 4.48M | 1.49M | | 11.62M | | 0.00M | 11.73M | 4.43M | 6.76M | | 3.20M | 5.31M | 0.84M | 2.58M | 6.99M | 1.84M | 4.43M | 7.16M | 7.17M | 10.34M | 14.69M | 13.69M | 15.60M | 16.37M | 11.23M | 8.88M | 11.45M | 5.21M | 6.05M | 5.65M | 4.93M | 4.04M | 5.08M | 7.68M | 4.20M | 4.90M | 7.82M | 4.78M | 14.23M | 9.59M | 13.16M | 10.29M |
|
Cash from Investing Activities
|
| -6.84M | -2.76M | -15.29M | 7.20M | -0.61M | 21.84M | -12.11M | -16.16M | -17.07M | -7.58M | -12.49M | -5.16M | -11.90M | -9.73M | -28.02M | 10.52M | -2.71M | -3.21M | -12.08M | | | 2.72M | -11.62M | -5.41M | -6.76M | -9.45M | -14.97M | -7.13M | -7.76M | -8.98M | -1.48M | 0.97M | -9.26M | -2.82M | -2.20M | -14.32M | -9.47M | 2.56M | -78.54M | 0.67M | -60.80M | 14.59M | 16.29M | -12.57M | -76.29M | -108.77M | -21.63M | -34.98M | -18.07M | -12.99M | -10.01M | -9.91M | -6.22M | -0.30M | 0.76M | -0.32M | -8.22M | -11.85M | -12.17M | -24.05M |
|
Other financing activities
|
| 11.50M | 12.21M | -5.27M | -0.94M | 7.61M | 14.25M | 6.69M | 4.55M | -0.39M | 21.17M | -17.89M | 5.33M | 18.03M | 0.08M | -14.36M | 17.10M | 2.85M | 13.55M | -2.74M | | | -15.06M | 6.52M | 5.74M | 18.55M | 1.40M | 4.92M | 24.52M | 11.63M | -6.84M | 18.66M | -7.54M | 18.97M | 0.84M | 15.99M | 34.79M | 25.43M | -12.38M | 144.80M | 24.70M | 50.91M | 77.01M | 18.10M | -18.04M | 34.12M | -7.81M | -1.83M | 36.16M | -5.86M | -15.91M | 14.16M | -3.60M | 9.35M | -17.31M | 13.72M | 46.70M | -25.64M | 25.89M | 18.57M | 7.25M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | -0.06M | -0.05M | -0.05M | | 4.95M | -0.13M | 0.18M | | -0.17M | -1.05M | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| 0.25M | 8.72M | 3.20M | 0.18M | 0.19M | 0.17M | 2.15M | 0.14M | 0.13M | 4.07M | 0.06M | 0.05M | 0.05M | 0.05M | | | | 2.17M | 0.17M | | | 0.13M | 0.76M | 0.10M | 0.09M | 0.08M | 0.52M | 0.18M | 10.19M | 0.19M | 2.40M | 0.15M | 0.15M | 0.15M | 1.80M | 0.12M | 0.12M | 0.12M | 1.34M | 0.10M | 5.10M | 0.10M | 0.99M | 0.08M | 0.08M | 0.08M | 0.73M | 0.07M | 0.07M | 0.07M | 0.53M | 0.05M | 0.05M | 0.05M | 0.37M | 0.03M | 0.03M | 0.03M | 0.27M | 0.02M |
|
Short-Term Debt issuances
|
| -1.55M | 2.48M | -3.64M | 4.00M | 0.14M | 4.55M | 4.64M | -0.52M | 1.82M | 0.98M | -0.44M | -1.70M | 4.19M | 2.63M | 13.12M | -11.27M | -1.81M | -2.09M | 5.51M | | | 0.19M | 5.34M | -3.16M | -2.23M | 5.28M | 2.91M | -11.88M | -5.58M | -1.13M | 5.80M | -6.69M | -0.05M | -1.09M | -0.85M | -0.40M | 3.82M | 1.72M | 3.26M | -2.22M | -4.43M | 2.45M | -1.19M | -0.34M | -1.60M | 2.36M | -5.01M | 0.31M | -1.65M | -2.74M | -1.29M | 2.21M | 5.11M | -6.36M | -1.64M | -8.62M | 6.46M | -0.70M | -2.62M | -2.06M |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.29M | | | | | 1.02M | 0.01M | 0.34M | 0.05M | 0.20M | 0.03M | 0.17M | 0.36M | 0.33M | 0.11M | 0.29M |
|
Dividends Paid - Common
|
| 0.49M | 0.98M | | | 0.49M | 0.98M | | | 0.49M | 0.98M | | | 0.49M | 0.98M | | | 0.49M | 1.04M | | | | | | 0.52M | 1.10M | | | 0.55M | 1.21M | | | 0.66M | 1.37M | | | 0.71M | 1.54M | | | 0.77M | 1.56M | | | 0.82M | 1.69M | | | 0.89M | 0.95M | 0.96M | 1.02M | 1.02M | 1.01M | 1.04M | 1.04M | 1.06M | 1.06M | 1.06M | 1.08M | 1.08M |
|
Cash from Financing Activities
|
| 9.20M | 4.99M | -12.11M | 2.39M | 7.06M | 17.64M | 9.18M | 3.39M | 0.80M | 17.11M | -18.39M | 3.10M | 21.68M | 1.67M | 3.71M | 5.21M | 0.39M | 8.26M | 2.60M | | | -15.01M | 10.58M | 1.97M | 15.13M | 6.59M | 16.76M | 11.91M | -5.34M | -8.16M | 21.41M | -15.04M | 17.39M | -0.40M | 12.63M | 33.55M | 27.59M | -10.79M | 150.95M | 21.61M | 39.81M | 79.36M | 14.78M | -19.62M | 30.45M | -5.53M | -9.25M | 35.13M | -8.52M | -20.70M | 11.31M | -2.80M | 13.34M | -24.96M | 10.64M | 36.81M | -20.64M | 23.77M | 14.49M | 3.80M |
|
Change in Cash
|
| 3.74M | 4.75M | -26.36M | 11.24M | 7.62M | 41.40M | -2.38M | -12.05M | -13.16M | 12.20M | -29.70M | -0.11M | 11.55M | -6.02M | -23.31M | 17.06M | 0.46M | 7.11M | -8.29M | | | -10.90M | 0.76M | -0.42M | 9.13M | 1.55M | 0.41M | 6.58M | -8.95M | -14.83M | 21.64M | -9.98M | 12.31M | -1.32M | 13.03M | 22.29M | 22.45M | -5.75M | 77.55M | 24.32M | -16.49M | 97.26M | 33.43M | -28.72M | -39.96M | -113.42M | -26.87M | 4.15M | -21.10M | -30.91M | 4.71M | -10.82M | 14.67M | -24.66M | 16.79M | 39.44M | -22.13M | 14.98M | 6.80M | -14.48M |
|
Free Cash Flow
|
| 1.33M | 2.51M | 0.52M | 2.00M | 1.02M | 1.64M | 0.48M | 0.53M | 2.87M | 2.23M | 0.92M | 1.74M | 1.12M | 1.64M | 0.76M | 1.30M | 2.67M | 2.01M | 1.04M | | | 1.33M | 0.92M | 2.90M | 0.40M | 4.29M | -1.56M | 1.28M | 3.62M | 2.17M | 1.22M | 3.90M | 3.69M | 0.92M | 1.54M | 2.95M | 3.83M | 1.94M | 4.73M | 1.05M | 4.46M | 2.76M | 1.71M | 2.95M | 5.61M | 0.80M | 3.91M | 3.96M | 5.35M | 2.75M | 3.21M | 1.81M | 7.43M | 0.43M | 4.53M | 2.25M | 6.50M | 2.96M | 4.35M | 5.64M |
|
Net Cash Flow
|
| 3.74M | 4.75M | -26.36M | 11.24M | 7.62M | 41.40M | -2.38M | -12.05M | -13.16M | 12.20M | -29.70M | -0.11M | 11.55M | -6.02M | -23.31M | 17.06M | 0.46M | 7.11M | -8.29M | | | -10.90M | 0.76M | -0.42M | 9.13M | 1.55M | 0.41M | 6.58M | -8.95M | -14.83M | 21.64M | -9.98M | 12.31M | -1.32M | 13.03M | 22.29M | 22.45M | -5.75M | 77.55M | 24.32M | -16.49M | 97.26M | 33.43M | -28.72M | -39.96M | -113.42M | -26.87M | 4.15M | -21.10M | -30.91M | 4.71M | -10.82M | 14.67M | -24.66M | 16.79M | 39.44M | -22.13M | 14.98M | 6.80M | -14.48M |