|
Net Income
|
8.63M | 8.85M | 8.85M | 9.16M | 9.17M | 8.84M | 9.44M | -6.92M | 12.07M | 6.74M | 6.55M | 13.86M | 12.93M | 10.65M | 13.90M | 14.21M | 8.39M | 12.97M | 15.87M | 8.98M | -21.03M | 51.28M | 38.40M | 35.36M | 34.53M | 38.48M | 39.48M | 40.06M | 37.30M | 27.50M | 14.98M | 16.31M | 17.69M | 18.48M | 13.33M | -26.71M | 21.46M | 29.70M | 27.67M |
|
Share-based Compensation
|
0.51M | 0.56M | 0.53M | 0.55M | 0.61M | 0.71M | 0.65M | 0.61M | 0.78M | 1.00M | 0.90M | 0.80M | 0.95M | 0.89M | 0.91M | -0.91M | 0.67M | 0.48M | 0.80M | 5.27M | 0.84M | 1.51M | 1.53M | 1.52M | 1.22M | 0.95M | 1.06M | 1.05M | 1.30M | 1.36M | 0.54M | 1.44M | 1.73M | 1.30M | 1.96M | 1.71M | 1.88M | 1.79M | 2.06M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | -2.09M | -2.17M | -2.58M | 4.88M | -12.70M | | | 21.30M | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.06M | 0.06M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.11M | 0.29M | 0.09M | 0.10M | 0.01M | 0.01M | 0.14M | 0.16M | 0.17M | 0.17M | 0.09M | 0.12M | 0.13M | 0.13M | 0.14M | 0.16M | 0.17M | 0.17M | 0.21M | 0.23M | 0.24M |
|
Gains from Investment Securities
|
| | | | | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.05M | 0.07M | 0.52M | | 49.55M | 0.08M | 1.45M | | 3.07M | 1.31M | 2.74M | | 5.72M | 1.41M | 0.00M | 0.86M | 2.82M | 2.17M | 0.58M | -0.02M | | 2.97M | 3.69M | 0.00M | 0.55M | 2.75M | 0.75M | -1.12M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.71M | -1.07M | 0.65M | 0.67M | 0.03M | -0.53M | 1.28M | 0.65M | 0.26M | -0.28M | 0.17M | -0.56M | 1.82M | -0.66M | -0.70M | -0.79M | 0.16M | 4.30M | 0.46M | 0.74M | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | | | | 20.60M | | | | | | | | | 8.10M | -2.64M | 24.77M | 23.59M | 20.29M | 22.39M | 14.88M | 19.63M | 9.16M | 18.91M | 5.96M | 12.45M | 8.94M | 5.57M | 7.66M | 10.26M | 6.44M | 3.19M | 3.71M | 5.44M | 3.60M | 10.05M | 5.11M |
|
Cash from Operations
|
9.34M | 7.57M | 11.52M | 15.81M | 9.52M | 14.47M | 12.64M | 10.20M | 15.17M | 13.72M | 11.82M | 17.66M | 12.16M | 16.83M | 18.47M | 21.03M | 20.47M | 3.11M | 24.39M | 11.96M | -8.92M | 66.64M | 101.56M | -12.96M | 79.62M | 67.79M | 100.04M | 47.72M | 13.42M | 31.20M | 86.30M | -40.04M | 30.74M | 12.62M | -33.32M | 89.02M | 65.42M | 23.06M | 52.09M |
|
Amortizatization of Intangibles
|
-1.46M | 0.67M | 0.46M | -1.80M | -1.69M | 0.27M | 0.25M | -1.50M | -1.30M | 0.24M | 0.21M | -0.73M | -0.65M | 0.21M | 0.18M | 2.72M | -0.65M | 0.18M | | | 0.36M | 0.83M | 0.71M | 0.71M | 0.59M | 0.43M | 0.43M | 0.45M | 0.38M | 0.35M | 0.35M | 0.33M | 0.31M | 0.28M | 0.29M | 0.32M | 0.25M | 0.23M | 0.24M |
|
Depreciation & Amortization (CF)
|
-1.29M | -2.14M | -1.57M | 8.49M | 0.95M | 0.95M | 0.96M | 0.97M | 0.93M | 0.96M | 0.97M | 0.95M | 1.05M | 1.03M | 1.06M | 1.93M | 1.29M | 1.20M | 1.30M | 1.28M | -0.98M | 1.79M | 4.09M | 2.90M | 2.77M | 1.60M | 2.06M | 1.89M | 1.60M | 1.45M | 1.50M | 1.47M | 1.57M | 1.36M | 1.51M | 1.25M | 1.08M | 1.10M | 1.40M |
|
Change in Accured Expenses
|
-2.13M | -2.56M | -0.98M | -0.81M | -0.34M | 3.97M | 0.19M | 0.37M | -0.48M | 3.41M | 2.65M | -2.15M | -5.62M | 1.55M | -0.48M | 1.22M | 2.52M | 3.92M | -0.28M | -17.73M | -84.35M | -5.30M | 43.98M | -72.66M | 32.39M | 62.12M | 44.84M | 6.08M | -31.80M | 33.29M | 28.29M | -75.74M | 15.01M | -15.94M | -72.15M | 50.06M | -37.72M | -28.14M | -4.02M |
|
Change in Net Loans
|
76.14M | 41.17M | 59.45M | 29.61M | 55.17M | 137.65M | 126.49M | 207.68M | 98.22M | 20.06M | 16.53M | 79.17M | 115.34M | 55.66M | 78.28M | 171.75M | 81.99M | 858.87M | 20.79M | 0.92M | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.96M | 0.83M | 0.71M | 1.77M | 0.81M | 0.88M | 0.91M | -0.53M | 1.32M | 3.12M | 0.82M | 0.07M | 0.52M | 0.56M | 0.60M | 0.04M | 1.03M | 0.26M | 0.14M | -0.49M | -1.65M | 2.29M | 0.14M | | 1.84M | -0.09M | 0.87M | 1.12M | 0.79M | 1.65M | 1.79M | 1.49M | 1.38M | 2.05M | 0.78M | 2.05M | 0.57M | 2.11M | 0.86M |
|
Sales of Property, Plant and Equipment
|
0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 12.44M | | 2.95M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | -715.99M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
46.82M | 235.70M | 35.82M | 227.79M | 246.26M | 53.55M | 26.70M | 248.63M | 341.56M | 230.40M | | 13.06M | 19.27M | 46.50M | | -101.57M | 0.14M | | 0.14M | 0.14M | 6.10M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-156.58M | 180.34M | -113.60M | -189.71M | -49.00M | -145.61M | -63.06M | -154.12M | -71.64M | 94.32M | -18.36M | -84.87M | -130.93M | 25.00M | -45.03M | 140.59M | 111.81M | -231.61M | -129.39M | -75.19M | 461.93M | 844.61M | -237.65M | 33.93M | -7.48M | -373.82M | -494.21M | -456.69M | -190.68M | -131.07M | 42.29M | 65.42M | 66.42M | -10.71M | -16.55M | 24.96M | -84.53M | -7.70M | 197.17M |
|
Other financing activities
|
97.11M | -86.42M | 70.07M | 2.36M | 56.87M | 76.77M | 143.70M | 131.25M | 96.71M | 121.96M | 65.95M | 267.26M | -160.92M | 111.12M | -93.29M | 60.21M | -3.18M | 0.17M | 0.08M | 42.98M | 870.52M | 0.35M | 0.24M | -215.06M | -28.87M | 0.38M | 0.23M | -234.21M | 315.88M | 0.40M | 0.22M | -105.86M | 368.25M | 0.35M | 0.25M | 268.83M | -70.21M | 1.24M | 0.16M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | -110.00M | 5.00M | 65.00M | 50.00M | 6.76M | -124.92M | 0.79M | -0.77M | 0.99M | -0.69M | -0.04M | -0.76M | 0.71M | -2.07M | | | | | | | -50.00M | | |
|
Long-Term Debt Repayments
|
-1.79M | 100.21M | -70.79M | | 5.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
0.07M | -0.07M | 0.20M | -50.42M | 0.03M | 0.02M | 0.12M | 0.03M | -0.01M | 0.56M | -0.62M | -0.28M | 0.18M | 0.22M | 0.01M | 0.04M | 0.20M | 0.47M | -0.32M | -0.13M | | | | | | | | | 205.00M | -50.00M | -325.00M | | -540.00M | -50.00M | -125.00M | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | 3,640.57M | 802.55M | -4315.62M | | -745.00M | 2,180.00M | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.22M | 0.23M | 0.24M | 47.75M | 0.22M | 0.25M | 0.25M | 0.23M | 0.23M | 0.24M | 0.24M | 0.31M | 0.20M | 0.22M | 0.35M | -0.40M | 0.24M | -0.20M | | 0.05M | 0.37M | 0.17M | 0.24M | 0.37M | 0.04M | 0.53M | 0.23M | 0.37M | 0.21M | 0.40M | 0.22M | 0.34M | 0.21M | 0.35M | 0.21M | 135.00M | 0.17M | 0.32M | 0.16M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | 0.30M | 23.57M | 20.71M | 14.26M | 0.39M | | 9.20M | 4.62M | 16.15M | 29.31M | 17.39M | 22.90M | 6.21M | 0.26M | 0.71M | 0.23M | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | 72.22M | 44.34M | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
4.02M | 4.04M | 4.04M | 4.04M | 4.54M | 4.56M | 4.57M | 4.57M | 4.57M | 4.59M | 4.59M | 4.59M | 4.59M | 4.61M | 4.61M | 6.27M | 4.92M | 4.62M | 4.63M | 4.54M | 9.78M | 9.96M | 9.86M | 9.75M | 9.41M | 9.26M | 9.07M | 9.05M | 9.05M | 9.48M | 9.46M | 9.30M | 9.47M | 9.50M | 9.53M | 9.54M | 10.69M | 10.74M | 10.74M |
|
Cash from Financing Activities
|
109.89M | -175.52M | 87.24M | 222.98M | -3.40M | 145.33M | 52.22M | 151.71M | 60.73M | -101.16M | 25.75M | 237.47M | -76.15M | 16.35M | -0.86M | 10.76M | -41.61M | 99.36M | 135.27M | 159.56M | -19.90M | -403.79M | -419.08M | -256.26M | -32.88M | 154.52M | 425.68M | 265.26M | 671.10M | -110.75M | -222.27M | 73.35M | -183.86M | 41.22M | 261.94M | 543.54M | -233.76M | 110.69M | 309.02M |
|
Change in Cash
|
-37.35M | 12.39M | -14.85M | 49.09M | -42.87M | 14.19M | 1.80M | 7.79M | 4.26M | 6.88M | 19.21M | 170.27M | -194.91M | 58.18M | -27.42M | 172.38M | 90.67M | -129.14M | 30.27M | 96.32M | 433.12M | 507.46M | -555.17M | -235.29M | 39.27M | -151.51M | 31.51M | -143.70M | 493.83M | -210.63M | -93.68M | 98.72M | -86.69M | 43.13M | 212.07M | 657.51M | -252.87M | 126.05M | 558.29M |
|
Beginning Cash Balance
|
104.56M | 67.21M | 79.60M | 64.75M | 113.84M | 70.96M | 85.15M | 86.95M | 94.75M | 99.01M | 105.89M | 125.10M | 295.37M | 100.46M | 158.64M | -55.19M | 143.52M | 618.92M | 680.20M | 780.51M | -433.12M | -507.46M | 555.17M | 235.29M | -39.27M | 151.51M | -31.51M | 143.70M | -493.83M | 210.63M | 93.68M | -98.72M | 86.69M | -43.13M | -212.07M | -657.51M | 252.87M | -126.05M | -558.29M |
|
Free Cash Flow
|
8.38M | 6.74M | 10.80M | 14.04M | 8.71M | 13.59M | 11.73M | 10.73M | 13.85M | 10.61M | 11.00M | 17.60M | 11.65M | 16.27M | 17.87M | 20.99M | 19.44M | 2.85M | 24.25M | 12.45M | -7.27M | 64.34M | 101.42M | -12.96M | 77.78M | 67.88M | 99.17M | 46.60M | 12.63M | 29.55M | 84.51M | -41.53M | 29.36M | 10.57M | -34.09M | 86.96M | 64.85M | 20.96M | 51.23M |
|
Net Cash Flow
|
-37.35M | 12.39M | -14.85M | 49.09M | -42.87M | 14.19M | 1.80M | 7.79M | 4.26M | 6.88M | 19.21M | 170.27M | -194.91M | 58.18M | -27.42M | 172.38M | 90.67M | -129.14M | 30.27M | 96.32M | 433.12M | 507.46M | -555.17M | -235.29M | 39.27M | -151.51M | 31.51M | -143.70M | 493.83M | -210.63M | -93.68M | 98.72M | -86.69M | 43.13M | 212.07M | 657.51M | -252.87M | 126.05M | 558.29M |