|
Net Income
|
38.26M | 39.75M | 41.47M | 42.15M | 43.38M | 45.47M | 48.91M | 34.00M | 49.48M | 35.20M | 65.63M | 58.08M | 56.66M | 59.78M | 62.11M | 47.79M | 26.05M | 39.56M | 61.61M | 50.83M | 73.06M | 64.96M | 75.58M | 61.89M | 64.29M | 69.99M | 70.87M | 81.83M | 68.31M | 79.61M | 72.10M | 64.26M | 61.94M | 94.97M | 63.21M | 68.62M | 92.99M | 99.20M | 100.45M |
|
Share-based Compensation
|
1.44M | 1.82M | 1.55M | 1.75M | 0.73M | 1.03M | 1.57M | 1.87M | 1.51M | 2.67M | 1.82M | 1.96M | 1.56M | 1.79M | 2.11M | 1.96M | 1.62M | 1.91M | 1.88M | 2.13M | 1.90M | 2.10M | 2.19M | 2.21M | 2.63M | 3.74M | 3.79M | 3.83M | 1.67M | 2.57M | 3.73M | 4.57M | 0.84M | 2.94M | 3.68M | 3.05M | 2.10M | 3.42M | 3.97M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | 11.85M | -7.34M | 6.58M | -10.66M | 55.20M | 41.50M | 52.25M | -31.10M | -28.17M | 8.94M | 30.00M | -35.44M | 2.33M | -16.82M | -16.71M | 54.39M | -4.42M | 6.18M | 0.78M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.14M | | | -3.31M | 3.09M | 0.27M | -0.01M | 0.12M | 0.17M | 0.56M |
|
Non-cash Items
|
-4.15M | 0.26M | 28.25M | 40.09M | 26.42M | -27.58M | 78.94M | 38.23M | 22.35M | 27.81M | 32.22M | 6.05M | -18.39M | -19.20M | -97.42M | 36.39M | -72.92M | -25.14M | 3.23M | 74.17M | 130.35M | -34.79M | 13.00M | -45.67M | -172.07M | 22.11M | 461.18M | -3.41M | -22.35M | 91.34M | 131.38M | -121.67M | 90.96M | 62.78M | -85.19M | 59.27M | -92.28M | -7.45M | 15.61M |
|
Change in Interest Receivables
|
1.61M | -1.06M | 0.28M | 2.69M | 0.06M | 1.25M | 2.48M | 2.83M | 0.15M | 2.15M | 3.38M | 0.29M | 3.33M | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
114.25M | 190.26M | 188.94M | 215.86M | 115.42M | 167.83M | 187.68M | 173.47M | 170.69M | 208.71M | 229.16M | 187.19M | 142.74M | 232.57M | 297.01M | 244.41M | 195.65M | 389.27M | 528.75M | 422.50M | 294.48M | 259.93M | 264.03M | 232.51M | 169.01M | 128.50M | 103.29M | 54.81M | 41.93M | 90.68M | 127.89M | 102.91M | 95.39M | 147.74M | 154.56M | 150.00M | 101.04M | 142.34M | 138.50M |
|
Cash from Operations
|
34.11M | 40.01M | 69.72M | 82.24M | 69.80M | 17.89M | 127.84M | 72.23M | 71.83M | 63.01M | 97.86M | 64.13M | 38.27M | 40.58M | -35.31M | 84.18M | -46.88M | 14.41M | 64.83M | 124.99M | 203.41M | 30.17M | 88.59M | 16.22M | -107.78M | 92.09M | 532.05M | 78.42M | 45.96M | 170.95M | 203.48M | -57.40M | 152.90M | 157.76M | -21.99M | 127.89M | 0.70M | 91.75M | 116.06M |
|
Amortizatization of Intangibles
|
-2.06M | | | -3.00M | -2.42M | -2.36M | -2.64M | -2.69M | -2.52M | | | -3.14M | -2.08M | 0.11M | 1.07M | -2.53M | -2.71M | 0.13M | 0.13M | -3.50M | -3.72M | 0.18M | 0.15M | -4.21M | -3.36M | 0.18M | 0.69M | -3.00M | -2.98M | 1.07M | 0.60M | -2.58M | -0.57M | 4.69M | 6.29M | 6.28M | 6.27M | 5.46M | 5.37M |
|
Amortization of Deferred Charges
|
0.15M | 0.04M | 0.15M | 0.27M | 0.17M | 0.21M | 0.24M | 0.23M | 0.19M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.25M | 0.29M | 0.29M | 0.29M | 1.15M | 0.23M | 0.23M | 0.24M | 0.21M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.21M | 0.18M | 0.17M | 0.18M | 0.18M | 0.08M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF)
|
6.95M | 6.86M | 6.74M | 6.86M | 7.03M | 6.94M | 7.04M | 7.08M | 7.33M | 7.25M | 6.84M | 6.73M | 6.89M | 7.04M | 7.06M | 7.22M | 7.16M | 7.17M | 7.32M | 7.15M | 6.87M | 6.91M | 6.87M | 8.15M | 7.51M | 7.45M | 7.66M | 7.57M | 7.32M | 7.36M | 7.54M | 7.84M | 7.80M | 7.88M | 7.12M | 16.38M | 7.22M | 7.06M | 6.95M |
|
Change in Accured Expenses
|
-9.24M | 19.11M | -6.95M | 42.17M | 2.87M | 0.52M | -8.34M | -12.43M | -2.89M | -6.39M | 5.43M | -27.31M | -15.70M | 171.53M | | | | | | | -3.75M | 8.50M | | | -15.92M | 17.20M | -6.93M | 398.16M | -24.44M | 12.27M | 0.93M | -5.59M | -14.77M | 14.64M | 11.17M | 85.98M | -29.80M | 14.97M | 5.69M |
|
Change in Net Loans
|
38.98M | 287.93M | 240.16M | 306.88M | 267.38M | 387.79M | 145.61M | 286.74M | -67.93M | 133.29M | 135.16M | 247.32M | 101.12M | 104.28M | 324.57M | 178.07M | 250.99M | 1,631.44M | 321.54M | -131.14M | 96.35M | | | | 149.72M | 441.08M | 228.37M | 588.12M | 404.84M | 376.47M | 137.92M | 181.59M | 101.99M | 101.80M | 73.88M | -128.59M | -182.89M | 150.24M | 27.19M |
|
Capital Expenditures
|
9.47M | 7.66M | 5.89M | -3.35M | 5.40M | 8.33M | 11.03M | 8.33M | 14.84M | 7.13M | 7.88M | 10.03M | 11.36M | 11.33M | 1.10M | 9.92M | 4.02M | 9.86M | 4.67M | 1.69M | 4.42M | 6.22M | 6.70M | 0.33M | 5.41M | 0.83M | 3.78M | 11.22M | 2.44M | 8.58M | 6.84M | 15.10M | 1.77M | 1.77M | -2.30M | 41.21M | 9.36M | 4.12M | 0.75M |
|
Acquisitions
|
| | | | | | | | | | | | 3.91M | | | 1.27M | | | | 1.88M | | | | 2.27M | | | 21.80M | 0.01M | | | | | | | 2,036.74M | -2036.74M | | | |
|
Change in Acquisitions & Divestments
|
117.22M | 165.61M | 144.10M | 131.92M | 98.02M | 127.76M | 150.91M | 40.98M | 78.15M | 91.99M | 67.48M | 53.06M | 110.00M | 173.95M | 413.68M | 13.11M | 61.41M | -250.01M | -145.25M | -172.76M | -176.55M | -173.08M | -159.05M | -72.17M | 108.96M | 207.08M | 230.73M | 36.67M | 1,057.43M | 295.86M | 230.08M | 502.93M | 404.45M | 1,856.58M | 39.46M | | -113.83M | 384.13M | 139.22M |
|
Cash from Investing Activities
|
-169.66M | -277.35M | -251.77M | -338.83M | -296.82M | -359.42M | -546.07M | 66.98M | -46.18M | -173.49M | -215.03M | -306.01M | -166.79M | -195.74M | -134.44M | -396.38M | -526.59M | -1410.87M | -454.88M | -107.14M | -350.95M | 133.68M | 243.01M | -235.82M | -288.92M | -380.53M | -256.09M | -610.04M | -338.01M | -366.15M | -94.33M | -10.72M | -299.89M | 2,495.37M | -367.74M | -198.42M | -74.35M | -195.65M | 65.43M |
|
Other financing activities
|
0.01M | 0.02M | 0.03M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
16.00M | | | 199.88M | 223.38M | -0.12M | | | | 50.00M | | | 75.00M | 30.00M | 200.00M | 180.00M | 496.46M | -0.56M | | -120.90M | | 0.62M | -161.10M | 160.48M | | | 182.97M | -183.52M | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.04M | 0.14M | 0.42M | 236.04M | 15.04M | 100.04M | 0.04M | 0.04M | 100.04M | 0.04M | 0.04M | 0.04M | 2.03M | 108.11M | 461.06M | 24.86M | 0.01M | 85.88M | -3.40M | 2.92M | 703.16M | 0.46M | 0.06M | 6.95M | 65.06M | 0.08M | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-144.78M | 369.33M | -458.17M | 277.27M | -88.00M | 241.54M | -396.11M | 318.77M | 320.33M | 45.98M | -498.27M | 269.21M | 74.24M | 359.37M | -355.53M | 50.38M | 503.57M | -814.26M | 39.18M | 139.24M | -109.08M | 12.76M | -64.78M | -51.58M | 35.68M | 4.29M | 143.55M | 1,446.35M | -424.62M | 272.16M | -349.18M | 122.20M | -191.67M | -1553.59M | -126.55M | -79.35M | -124.93M | 116.62M | -302.02M |
|
Shares Issued
|
1.64M | 1.68M | 2.15M | 10.70M | 4.73M | 0.14M | 2.17M | 1.50M | 2.79M | -0.34M | 2.29M | 1.99M | 1.66M | -0.00M | 2.16M | 2.55M | 2.00M | 1.20M | 1.85M | 2.33M | 2.47M | 0.25M | 1.97M | 2.75M | 2.79M | -0.10M | 2.09M | 3.08M | 2.60M | -1.59M | 1.48M | 0.67M | 1.00M | 269.19M | 0.41M | -0.02M | 1.55M | 2.35M | 1.97M |
|
Shares Repurchased
|
11.20M | 5.06M | 2.29M | | | | | | | | | 95.31M | 5.88M | 57.51M | 48.07M | | 39.75M | | | | | | 26.13M | 17.78M | | | | | 40.45M | | 30.49M | 6.12M | 30.35M | | | | 0.55M | 14.53M | 31.05M |
|
Dividends Paid - Common
|
15.68M | 15.60M | 17.31M | 20.79M | 17.40M | 19.21M | 19.24M | 24.51M | 19.33M | 21.05M | 21.16M | 28.11M | 20.59M | 22.09M | 21.76M | 27.89M | 21.35M | 20.98M | 21.05M | 27.57M | 23.27M | 25.31M | 25.38M | 38.07M | 25.03M | 26.66M | 26.72M | 37.60M | 27.70M | 27.37M | 30.25M | 30.41M | 28.70M | 35.16M | 32.23M | 35.60M | 35.38M | 35.43M | 35.28M |
|
Cash from Financing Activities
|
117.92M | 238.51M | 183.90M | 292.32M | 185.15M | 389.32M | 371.20M | -48.53M | -116.68M | 197.25M | 132.04M | 274.88M | 124.22M | 212.58M | 269.56M | 231.38M | 912.03M | 1,598.69M | 869.21M | 292.21M | -38.41M | 78.33M | 235.35M | -612.79M | -83.94M | -419.86M | -196.92M | 684.82M | 176.88M | 133.15M | -193.39M | 197.38M | -45.39M | -1614.18M | 434.12M | -306.29M | 40.23M | -121.89M | -171.96M |
|
Change in Cash
|
-17.64M | 1.17M | 1.85M | 35.73M | -41.87M | 61.82M | -61.06M | 90.68M | -91.04M | 86.77M | 14.86M | 33.00M | -4.30M | 57.42M | 99.80M | -80.82M | 338.57M | 202.24M | 479.17M | 310.06M | -185.96M | 242.18M | 566.95M | -832.39M | -480.65M | -708.29M | 79.04M | 153.21M | -115.17M | -62.05M | -84.24M | 129.25M | -192.38M | 1,038.95M | 44.40M | -376.81M | -33.41M | -225.79M | 9.53M |
|
Beginning Cash Balance
|
17.64M | -1.17M | -1.85M | 316.80M | 144.81M | 180.99M | 256.83M | 311.41M | 402.10M | 311.06M | 397.83M | 412.69M | 445.69M | 441.39M | 498.81M | 598.61M | 517.79M | 856.36M | 1,058.60M | 1,537.77M | 1,847.83M | 1,661.88M | 1,904.06M | 2,471.01M | 1,638.61M | 1,157.96M | 449.67M | 528.72M | 681.92M | 566.75M | 504.70M | 420.46M | 549.71M | 357.33M | 1,396.28M | 1,440.68M | 1,063.87M | 1,030.46M | 804.66M |
|
Free Cash Flow
|
24.64M | 32.35M | 63.83M | 85.59M | 64.41M | 9.56M | 116.81M | 63.89M | 56.99M | 55.88M | 89.97M | 54.10M | 26.91M | 29.25M | -36.42M | 74.26M | -50.90M | 4.56M | 60.16M | 123.31M | 198.99M | 23.95M | 81.89M | 15.89M | -113.19M | 91.26M | 528.27M | 67.20M | 43.53M | 162.37M | 196.64M | -72.50M | 151.13M | 155.98M | -19.69M | 86.68M | -8.65M | 87.62M | 115.31M |
|
Net Cash Flow
|
-17.64M | 1.17M | 1.85M | 35.73M | -41.87M | 47.79M | -47.03M | 90.68M | -91.04M | 86.77M | 14.86M | 33.00M | -4.30M | 57.42M | 99.80M | -80.82M | 338.57M | 202.24M | 479.17M | 310.06M | -185.96M | 242.18M | 566.95M | -832.39M | -480.65M | -708.29M | 79.04M | 153.21M | -115.17M | -62.05M | -84.24M | 129.25M | -192.38M | 1,038.95M | 44.40M | -376.81M | -33.41M | -225.79M | 9.53M |