|
Net Income
|
8.76M | 9.17M | 10.36M | 12.61M | 13.09M | 13.76M | 21.11M | 35.49M | 20.54M | 39.23M | 33.80M | 40.35M | 104.00M | 152.56M | 96.09M | 22.79M |
|
Share-based Compensation
|
0.75M | 0.88M | 1.05M | 1.34M | 1.30M | 1.23M | 1.69M | 2.14M | 2.58M | 3.49M | 1.84M | 7.22M | 5.41M | 4.28M | 4.64M | 6.69M |
|
Deferred Taxes
|
| | | | | | | | | | -2.38M | -1.97M | 8.60M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.06M | 0.09M | 0.29M | 0.01M | 0.17M | 0.13M | 0.17M |
|
Gains from Investment Securities
|
| 0.02M | | 0.01M | | | | | 0.07M | 0.05M | 0.11M | 0.18M | 9.77M | 5.10M | 6.33M | 7.22M |
|
Non-cash Items
|
| | | | | | | | | | | | 0.01M | | | |
|
Change in Interest Receivables
|
0.05M | 0.47M | 0.79M | 0.50M | 0.21M | 0.78M | 0.27M | 0.96M | 1.42M | -0.42M | -0.33M | 5.66M | | | | |
|
Change in Loans
|
| | | 0.57M | | | 21.01M | 18.12M | 23.17M | | 38.67M | 62.38M | 77.18M | 46.47M | 32.43M | 18.79M |
|
Cash from Operations
|
9.49M | 15.42M | 18.68M | 22.33M | 25.03M | 25.81M | 31.53M | 44.24M | 46.83M | 58.38M | 68.49M | 59.93M | 146.33M | 295.17M | 90.87M | 99.06M |
|
Amortizatization of Intangibles
|
-0.30M | -1.45M | -2.40M | -5.57M | -5.17M | -3.76M | -4.94M | -6.50M | -6.36M | -4.01M | | | 2.62M | 1.90M | 1.43M | 1.20M |
|
Depreciation & Amortization (CF)
|
1.45M | 1.61M | 1.84M | 1.27M | 1.85M | 0.48M | -3.79M | 3.48M | 3.83M | 3.82M | 5.08M | 5.07M | 7.80M | 8.31M | 6.03M | 5.69M |
|
Change in Accured Expenses
|
1.53M | -1.45M | -1.58M | 1.74M | 3.48M | -1.42M | 10.80M | -6.48M | 4.19M | 3.43M | -3.34M | -11.58M | -118.33M | 145.43M | -45.96M | -23.02M |
|
Change in Net Loans
|
20.41M | 57.07M | 73.03M | 185.79M | 217.67M | 235.32M | 354.38M | 206.38M | 526.99M | 213.97M | 421.02M | 962.58M | | | | |
|
Capital Expenditures
|
4.38M | 3.99M | 2.03M | 3.59M | 4.03M | 5.23M | 4.33M | 4.27M | 2.07M | 5.33M | 1.72M | 0.95M | | 3.75M | 5.72M | 6.26M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.22M | 2.94M | | 0.28M | | | 0.30M | | 0.01M | 1.91M | 0.03M | 19.27M |
|
Acquisitions
|
| | 2.31M | | | 2.93M | 24.63M | | | | | | -715.99M | | | |
|
Change in Acquisitions & Divestments
|
108.84M | 175.01M | 196.89M | 266.10M | 160.45M | 408.04M | 308.81M | 527.98M | 653.41M | 516.59M | 0.57M | 0.55M | 6.10M | | | |
|
Cash from Investing Activities
|
-48.34M | -152.08M | -186.70M | -327.23M | -301.18M | -170.55M | -451.57M | -279.55M | -411.78M | -80.55M | -10.37M | -324.38M | 1,102.82M | -1332.19M | -214.05M | 64.12M |
|
Other financing activities
|
134.45M | 123.45M | 214.25M | 221.19M | 129.77M | 125.30M | 223.87M | 83.12M | 408.60M | 551.89M | -82.88M | 176.03M | 518.68M | -204.23M | 276.41M | 1,155.56M |
|
Long-Term Debt Issuances
|
| | | | 83.00M | 1.50M | 124.09M | 199.67M | 5.06M | | 110.00M | 10.00M | -118.14M | -0.50M | | 50.00M |
|
Long-Term Debt Repayments
|
30.00M | | 5.02M | -15.00M | -83.00M | -1.50M | | | | | | | | | | |
|
Short-Term Debt issuances
|
| 1.37M | 0.53M | -4.51M | -1.02M | 24.89M | 14.63M | -50.22M | 0.20M | -0.34M | 0.46M | 0.22M | | | | |
|
Shares Issued
|
0.26M | 1.40M | 28.09M | 10.51M | 46.24M | 0.63M | 0.78M | 48.44M | 0.95M | 1.02M | 0.37M | 0.08M | 1.15M | 1.17M | 1.16M | 135.76M |
|
Shares Repurchased
|
| | | | | | | | | | 24.19M | 35.36M | 59.28M | 46.76M | 0.95M | |
|
Preferred Shares Issued
|
| | | | | | | | | | | 116.57M | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | 0.00M | 0.00M | | | | |
|
Dividends Paid - Common
|
5.72M | 5.79M | 6.06M | 9.90M | 6.75M | 10.66M | 13.41M | 16.14M | 18.24M | 18.34M | 20.08M | 18.71M | 39.35M | 36.79M | 37.30M | 38.04M |
|
Cash from Financing Activities
|
44.10M | 125.42M | 224.65M | 276.60M | 270.47M | 150.89M | 472.87M | 244.59M | 345.87M | 222.79M | -49.89M | 352.57M | -1099.03M | 812.59M | 411.42M | 662.84M |
|
Change in Cash
|
5.26M | -11.23M | 56.63M | -28.30M | -5.68M | 6.16M | 52.83M | 9.28M | -19.09M | 200.62M | 8.23M | 88.11M | 150.12M | -224.43M | 288.25M | 826.02M |
|
Beginning Cash Balance
|
-5.26M | 11.23M | -56.63M | 28.30M | 5.68M | -6.16M | -52.83M | 104.56M | 113.84M | 94.75M | 108.96M | 788.71M | -150.12M | 224.43M | -288.25M | -826.02M |
|
Free Cash Flow
|
5.11M | 11.43M | 16.65M | 18.74M | 21.00M | 20.58M | 27.20M | 39.97M | 44.76M | 53.06M | 66.77M | 58.98M | 146.33M | 291.43M | 85.15M | 92.80M |
|
Net Cash Flow
|
5.26M | -11.23M | 56.63M | -28.30M | -5.68M | 6.16M | 52.83M | 9.28M | -19.09M | 200.62M | 8.23M | 88.11M | 150.12M | -224.43M | 288.25M | 826.02M |