|
Net Income
|
23.39M | 25.51M | 25.45M | 27.08M | 28.50M | 28.37M | 29.68M | 17.85M | 34.91M | 35.37M | 38.56M | 43.16M | 51.64M | 54.48M | 50.42M | 51.28M | 37.98M | 41.63M | 47.49M | 45.62M | 63.89M | 51.18M | 49.75M | 47.70M | 45.56M | 59.06M | 64.64M | 62.90M | 59.27M | 55.77M | 57.89M | 44.17M | 48.60M | 50.03M | 51.22M | 50.86M | 51.10M | 50.56M | 52.59M |
|
Share-based Compensation
|
0.65M | 0.65M | 0.85M | 0.65M | 0.68M | 0.78M | 0.74M | 0.75M | 0.74M | 0.73M | 0.85M | 1.19M | 1.02M | 0.95M | 1.82M | 1.76M | 1.62M | 1.35M | 1.41M | 1.16M | 1.28M | | | | 1.59M | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.01M | 0.02M | 1.25M | | | 0.85M | 0.02M | 5.58M | 16.25M | 2.23M | 0.81M | 2.31M | 0.02M | 0.70M | 12.98M | 2.98M | 0.06M | -0.15M | 0.72M | 4.96M | 0.73M | -0.76M | -0.92M | 0.77M | | | | | | | | | | | | | | |
|
Non-cash Items
|
7.94M | 1.76M | 14.16M | -0.76M | 28.64M | -21.01M | 12.08M | 14.28M | 11.08M | -13.04M | 9.68M | 5.23M | 2.85M | -26.37M | 14.38M | 9.49M | 37.55M | -20.08M | -6.55M | -2.98M | -16.95M | -27.42M | 16.13M | 10.97M | 29.55M | -5.78M | 9.82M | 4.72M | 10.85M | 36.21M | 26.96M | 0.17M | 28.88M | -23.89M | 20.17M | 23.89M | -9.23M | 2.54M | 28.96M |
|
Change in Interest Receivables
|
-0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
31.33M | 27.28M | 39.61M | 26.32M | 57.15M | 7.36M | 41.77M | 32.13M | 46.00M | 22.33M | 48.24M | 48.39M | 54.49M | 28.11M | 64.81M | 60.77M | 75.53M | 21.55M | 40.94M | 47.08M | 46.94M | 23.76M | 65.88M | 58.66M | 75.11M | 53.28M | 74.46M | 70.89M | 70.12M | 91.98M | 84.85M | 48.68M | 77.47M | 26.15M | 71.39M | 74.75M | 41.88M | 53.11M | 81.54M |
|
Amortizatization of Intangibles
|
-5.18M | -5.01M | 25.61M | -36.43M | 4.61M | 4.38M | 4.60M | -31.60M | -3.84M | -3.46M | -3.36M | -2.87M | -2.50M | -2.56M | -2.54M | 17.89M | -2.62M | -3.31M | -4.25M | 25.23M | -6.41M | | | | -8.13M | | | | | | | | | | | 15.73M | | | |
|
Depreciation & Amortization (CF)
|
0.14M | 1.55M | 1.44M | 2.20M | 0.56M | -0.96M | -0.03M | 3.09M | 0.26M | 0.10M | 3.79M | 4.20M | 5.67M | 2.16M | 9.16M | 5.04M | 5.18M | -1.49M | -1.51M | -3.33M | -3.53M | | | | 2.32M | | | | | | | | | | | | | | |
|
Change in Account Payables
|
43.52M | 26.21M | 26.14M | 29.86M | 20.03M | 34.16M | 29.43M | 30.81M | 35.93M | 32.63M | 42.23M | 61.20M | 60.28M | 46.64M | 33.56M | 42.09M | 35.20M | 53.58M | 48.17M | 31.09M | 56.22M | 41.00M | 38.42M | 41.17M | 48.29M | 47.48M | 51.54M | 37.99M | 72.44M | 44.19M | 65.03M | 16.08M | 71.18M | 43.09M | 28.59M | 41.54M | 84.71M | 46.60M | 55.03M |
|
Change in Accured Expenses
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | 0.17M | | | | 0.62M | | | | | | | | | -28.81M | -16.80M | | 0.91M | -47.99M | -11.32M | | | | -20.25M | -35.69M | | | 0.06M | -69.90M | | | -3.63M | -6.78M | | | -1.94M |
|
Change in Net Loans
|
-8.33M | 62.95M | 54.42M | 93.99M | -92.50M | 67.29M | 54.92M | 82.17M | -39.42M | 18.62M | 27.61M | 172.25M | -163.59M | -83.86M | -42.04M | 520.60M | -103.89M | 925.24M | -6.20M | -71.86M | -64.17M | -233.63M | -231.97M | 32.48M | -75.66M | 96.08M | 77.38M | 302.42M | -138.71M | -37.32M | -30.03M | 25.73M | -132.28M | -90.45M | -111.38M | -18.64M | -173.17M | -6.44M | 110.59M |
|
Capital Expenditures
|
0.91M | 1.13M | 0.30M | 10.27M | 1.00M | 1.47M | 0.66M | 1.76M | 0.72M | 0.51M | 2.26M | 0.71M | 1.49M | 1.14M | 0.43M | 2.46M | 0.88M | 0.67M | 0.89M | 2.23M | 0.66M | 1.64M | -0.02M | 2.40M | 1.12M | 1.19M | 1.75M | 1.30M | 0.34M | 2.01M | 0.53M | 1.64M | 0.17M | 1.78M | 1.21M | 1.98M | 0.68M | 0.85M | 0.84M |
|
Sales of Property, Plant and Equipment
|
0.20M | 0.42M | 1.23M | 0.26M | | | 4.01M | | 8.07M | | | | 5.49M | | | 0.27M | | | 2.13M | | 2.22M | 1.65M | | 1.14M | | | | | | | | | | | | | 21.35M | | |
|
Acquisitions
|
7.50M | | | | -28.32M | | | | | | | | | | | | | | | | | | | | 329.00M | -658.00M | 658.00M | -658.00M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | -25.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
37.03M | 91.47M | -448.37M | -43.61M | 33.41M | 37.54M | 25.50M | 22.09M | 30.27M | 24.75M | 661.98M | | 29.60M | -81.95M | 204.99M | | 33.30M | 38.30M | 34.89M | 39.82M | 35.77M | 47.17M | 30.20M | 39.44M | 174.12M | 39.78M | -94.42M | 28.75M | 17.55M | 28.28M | 30.08M | 25.86M | 279.16M | 99.43M | -89.05M | 149.88M | 19.17M | 33.39M | 26.30M |
|
Cash from Investing Activities
|
150.10M | 104.93M | -190.19M | -218.85M | 135.58M | -28.09M | 49.81M | -17.27M | 185.17M | -4.83M | 693.87M | -63.12M | 253.84M | 184.69M | 99.72M | -212.93M | 205.99M | -747.48M | -659.18M | -68.09M | -864.87M | 175.74M | -146.76M | -894.60M | -330.31M | -445.91M | -185.82M | -214.93M | 232.58M | 148.92M | 162.00M | -7.22M | 231.03M | 202.90M | 457.90M | -39.08M | 273.07M | 84.07M | -189.18M |
|
Other financing activities
|
101.04M | 411.74M | -3.87M | 32.29M | 181.49M | -122.58M | -82.80M | -26.71M | 175.84M | -164.54M | -253.23M | -202.38M | -156.75M | 44.43M | 149.38M | -73.99M | 403.55M | 1,861.72M | 199.80M | 611.12M | 336.52M | 632.21M | 282.24M | 62.98M | 350.69M | -389.51M | -214.21M | -966.09M | -553.69M | 93.56M | -28.43M | -1015.81M | 182.12M | -204.02M | 371.21M | -11.77M | 53.31M | -27.27M | 141.64M |
|
Long-Term Debt Issuances
|
-46.00M | | | 53.00M | -53.00M | | 63.00M | -63.00M | | | -136.00M | 250.00M | -127.00M | -153.00M | 4.91M | -4.91M | | 10.00M | | -5.00M | | | | 2.28M | -2.28M | | | 995.00M | 410.00M | 90.00M | -375.00M | 950.00M | -75.00M | -195.00M | -1300.00M | | | | |
|
Long-Term Debt Repayments
|
| 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-63.84M | -35.97M | -12.47M | 25.04M | -38.64M | -18.30M | -91.02M | 98.70M | -66.50M | -103.22M | 15.42M | 42.78M | 20.52M | -41.50M | -13.42M | 20.81M | -59.74M | 99.24M | 15.26M | -44.01M | 66.94M | 71.86M | 81.37M | -17.19M | -43.48M | -96.08M | -34.98M | 97.59M | -75.20M | -37.86M | -182.82M | 2.09M | 4.08M | -6.89M | 125.69M | -132.63M | 14.28M | 127.99M | 47.10M |
|
Shares Issued
|
0.28M | 1.97M | 0.92M | 1.98M | 2.19M | 0.20M | 0.15M | 0.15M | 0.83M | 0.59M | 0.09M | 0.20M | 0.14M | 1.92M | 0.15M | 0.00M | 0.04M | 0.08M | 0.05M | 0.06M | 0.89M | 0.07M | 0.02M | 0.29M | 0.72M | 0.24M | 0.34M | 0.62M | 0.07M | 0.00M | 0.05M | 0.09M | 0.04M | | 0.09M | 0.44M | 0.25M | 0.01M | 0.09M |
|
Shares Repurchased
|
0.39M | 0.02M | 0.09M | 1.41M | 0.82M | 0.02M | 0.16M | 0.13M | 0.79M | 0.04M | 0.15M | 6.77M | 0.73M | 0.08M | 0.72M | 1.10M | 85.02M | 7.41M | 0.26M | 0.09M | 0.50M | 0.03M | 7.71M | 0.09M | 13.64M | 26.82M | 5.74M | 0.12M | 21.04M | 0.01M | 0.14M | 0.03M | 2.57M | 0.02M | 0.03M | 0.19M | 18.69M | 22.54M | 6.13M |
|
Dividends Paid - Common
|
12.77M | 12.93M | 12.95M | 12.97M | 12.99M | 13.21M | 15.42M | 15.42M | 15.43M | 15.44M | 15.44M | 19.66M | 19.62M | 25.22M | 25.26M | 25.26M | 25.25M | 24.42M | 24.40M | 24.41M | 24.41M | 24.47M | 24.47M | 24.39M | 24.40M | 25.48M | 26.61M | 27.96M | 28.09M | 27.86M | 27.87M | 27.87M | 28.03M | 27.93M | 27.94M | 27.94M | 27.94M | 27.99M | 27.57M |
|
Cash from Financing Activities
|
-47.95M | 327.39M | -289.44M | 55.01M | 68.08M | -176.97M | -132.54M | -14.27M | 80.70M | -292.25M | -729.12M | -15.79M | -300.06M | -209.18M | 97.18M | -99.87M | 238.70M | 1,947.47M | 175.91M | 494.22M | 385.07M | 607.06M | 310.37M | 7.12M | 175.69M | -563.69M | -266.81M | 28.97M | -278.63M | 149.91M | -624.51M | -0.87M | 359.80M | -334.44M | -920.03M | -284.43M | 9.44M | 72.37M | 152.92M |
|
Change in Cash
|
133.49M | 459.60M | -440.02M | -137.53M | 260.81M | -197.69M | -40.96M | 0.59M | 311.86M | -274.75M | 12.99M | -30.53M | 8.27M | 3.63M | 261.71M | -252.03M | 520.22M | 1,221.54M | -442.33M | 473.21M | -432.86M | 806.57M | 229.50M | -828.82M | -79.51M | -956.33M | -378.17M | -115.08M | 24.07M | 390.82M | -377.66M | 40.59M | 668.30M | -105.39M | -390.73M | -248.76M | 324.39M | 209.55M | 45.28M |
|
Beginning Cash Balance
|
106.10M | 239.59M | 699.18M | 259.16M | 121.63M | 382.44M | 184.75M | 143.79M | 144.38M | 456.24M | 181.49M | 194.47M | 163.95M | 172.21M | 175.84M | 283.08M | 185.52M | 705.74M | 1,927.28M | -417.56M | 1,958.16M | 1,525.30M | 2,331.86M | 890.27M | 1,732.55M | 1,653.04M | 696.71M | 154.36M | 203.46M | 227.53M | 618.36M | 240.69M | 281.29M | 949.59M | 844.19M | 453.46M | 204.70M | 529.09M | 738.64M |
|
Free Cash Flow
|
30.42M | 26.14M | 39.31M | 16.04M | 56.15M | 5.89M | 41.11M | 30.37M | 45.28M | 21.82M | 45.98M | 47.68M | 53.00M | 26.98M | 64.38M | 58.31M | 74.64M | 20.89M | 40.04M | 44.85M | 46.28M | 22.12M | 65.90M | 56.26M | 73.99M | 52.09M | 72.71M | 69.58M | 69.78M | 89.98M | 84.32M | 47.04M | 77.31M | 24.37M | 70.18M | 72.78M | 41.20M | 52.26M | 80.71M |
|
Net Cash Flow
|
133.49M | 459.60M | -440.02M | -137.53M | 260.81M | -197.69M | -40.96M | 0.59M | 311.86M | -274.75M | 12.99M | -30.53M | 8.27M | 3.63M | 261.71M | -252.03M | 520.22M | 1,221.54M | -442.33M | 473.21M | -432.86M | 806.57M | 229.50M | -828.82M | -79.51M | -956.33M | -378.17M | -115.08M | 24.07M | 390.82M | -377.66M | 40.59M | 668.30M | -105.39M | -390.73M | -248.76M | 324.39M | 209.55M | 45.28M |