|
Net Income
|
73.92M | 128.33M | 145.57M | 159.84M | 161.84M | 157.89M | 149.50M | 161.62M | 171.75M | 208.39M | 226.34M | 178.04M | 275.50M | 286.98M | 284.28M | 288.74M |
|
Share-based Compensation
|
1.78M | 2.00M | 4.25M | 4.83M | 5.33M | 5.87M | 5.94M | 6.56M | 5.21M | 7.96M | 7.41M | 7.53M | 8.40M | 14.00M | 12.54M | 10.52M |
|
Deferred Taxes
|
-20.43M | 5.54M | 4.38M | 17.01M | 11.82M | 18.52M | 13.42M | 11.05M | 24.90M | -15.75M | -0.17M | 29.17M | 0.42M | 117.85M | -24.67M | 23.19M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | 0.03M |
|
Non-cash Items
|
108.66M | 156.48M | 225.62M | 134.67M | 139.78M | 52.81M | 28.04M | 64.45M | 116.00M | 88.43M | -98.63M | -20.68M | 62.89M | 307.81M | 78.70M | 127.82M |
|
Change in Interest Receivables
|
-0.05M | -4.67M | -2.74M | -5.31M | -1.75M | -2.22M | 0.95M | 3.53M | 6.62M | 5.97M | | | | | | |
|
Change in Loans
|
2,154.78M | 1,588.49M | 1,228.67M | 1,825.56M | 1,424.90M | 654.65M | 757.85M | 709.32M | 644.40M | 795.76M | 916.73M | 1,536.17M | 1,050.94M | 455.61M | 363.41M | 547.69M |
|
Cash from Operations
|
182.58M | 284.81M | 371.19M | 294.51M | 301.62M | 210.71M | 177.54M | 226.07M | 287.76M | 296.82M | 127.71M | 157.37M | 338.39M | 594.79M | 362.98M | 416.56M |
|
Amortizatization of Intangibles
|
5.75M | 5.24M | -6.02M | -12.15M | -10.00M | -5.12M | -7.33M | -10.43M | -10.11M | -9.30M | -9.39M | -12.22M | -16.03M | -12.82M | -11.23M | 17.83M |
|
Amortization of Deferred Charges
|
| | | | | | 0.58M | 0.62M | 0.84M | 0.81M | 0.84M | 1.13M | 1.85M | 0.72M | 0.75M | 0.71M |
|
Depreciation & Amortization (CF)
|
20.60M | 20.48M | 21.08M | 22.57M | 25.91M | 24.55M | 27.61M | 27.40M | 28.10M | 28.16M | 28.20M | 28.80M | 28.80M | 30.20M | 30.05M | 39.16M |
|
Change in Accured Expenses
|
-9.33M | -24.94M | -18.43M | -6.36M | -29.34M | 2.83M | -7.32M | 45.09M | -17.37M | -31.15M | -195.90M | -46.05M | 69.60M | 392.50M | -16.82M | 97.02M |
|
Change in Net Loans
|
42.41M | 102.94M | 190.10M | 302.49M | 699.96M | 360.98M | 743.65M | 873.94M | 1,087.52M | 447.85M | 708.05M | 2,072.83M | -561.66M | 1,407.29M | 1,100.82M | 149.08M |
|
Capital Expenditures
|
22.15M | 24.29M | 25.34M | 38.02M | 24.21M | 24.56M | 27.11M | 19.67M | 33.09M | 39.88M | 33.72M | 20.24M | 17.68M | 21.25M | 32.96M | 42.45M |
|
Acquisitions
|
| | | | | | | | | | 5.17M | 1.88M | 1.98M | 21.81M | | -1018.37M |
|
Divestments
|
| | | 11.83M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
789.30M | 774.40M | 667.17M | 878.38M | 637.85M | 417.56M | 439.53M | 558.85M | 417.67M | 290.68M | 710.74M | -506.61M | -580.85M | 583.44M | 2,086.31M | 2,300.49M |
|
Cash from Investing Activities
|
-582.89M | 145.95M | -232.19M | -320.14M | -598.75M | -275.45M | -818.03M | -1037.62M | -1135.33M | -740.72M | -893.35M | -2499.48M | -210.09M | -1535.58M | -809.22M | 1,629.33M |
|
Other financing activities
|
| | | 0.04M | 0.30M | 0.08M | 0.20M | 0.96M | | | | | | | | |
|
Long-Term Debt Issuances
|
| 47.90M | 25.00M | 5.70M | | 262.11M | 347.78M | 215.88M | 223.25M | 50.00M | 485.00M | 375.00M | | | | |
|
Long-Term Debt Repayments
|
247.02M | 469.22M | 104.61M | 151.60M | 10.67M | 6.62M | 540.08M | 236.64M | 115.15M | 100.17M | 596.06M | 85.41M | 710.63M | | | |
|
Short-Term Debt issuances
|
-893.83M | -194.86M | -77.04M | 271.37M | 390.23M | -928.91M | 167.94M | 43.65M | 76.21M | 137.25M | 128.46M | -132.28M | -212.68M | 1,629.87M | -379.43M | -1951.16M |
|
Shares Issued
|
7.42M | 231.51M | 6.83M | 7.00M | 9.94M | 8.20M | 10.61M | 16.17M | 8.54M | 6.74M | 6.36M | 7.38M | 7.44M | 7.88M | 3.16M | 270.58M |
|
Shares Repurchased
|
| | | 20.36M | 90.93M | 175.25M | 50.00M | 18.55M | | 95.31M | 111.46M | 39.75M | 43.91M | | 77.06M | 30.35M |
|
Preferred Shares Issued
|
| | | | | | | | | | | 192.88M | | | | |
|
Preferred Shares Repurchased
|
| 387.30M | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
58.91M | 35.00M | 33.92M | 71.97M | 46.52M | 64.03M | 65.36M | 69.38M | 80.37M | 89.65M | 92.33M | 90.96M | 112.03M | 116.01M | 115.74M | 131.70M |
|
Cash from Financing Activities
|
353.65M | -516.31M | -45.36M | -10.67M | 259.37M | -48.10M | 635.90M | 832.65M | 897.14M | 487.49M | 837.74M | 3,672.16M | -337.52M | -15.90M | 314.02M | -1531.74M |
|
Change in Cash
|
-46.66M | -85.55M | 93.64M | -36.30M | -37.76M | -112.84M | -4.58M | 21.11M | 49.57M | 43.59M | 72.10M | 1,330.04M | -209.22M | -956.69M | -132.21M | 514.16M |
|
Beginning Cash Balance
|
46.66M | 85.55M | -93.64M | 36.30M | 37.76M | 112.84M | 4.58M | 331.42M | 352.53M | 402.10M | 445.69M | 517.79M | 1,847.83M | 1,638.61M | 681.92M | 549.71M |
|
Free Cash Flow
|
160.44M | 260.52M | 345.86M | 256.49M | 277.41M | 186.15M | 150.43M | 206.40M | 254.67M | 256.94M | 94.00M | 137.13M | 320.71M | 573.54M | 330.03M | 374.11M |
|
Net Cash Flow
|
-46.66M | -85.55M | 93.64M | -36.30M | -37.76M | -112.84M | -4.58M | 21.11M | 49.57M | 43.59M | 72.10M | 1,330.04M | -209.22M | -956.69M | -132.21M | 514.16M |