|
Net Income
|
5.15M | 9.79M | 10.19M | 10.06M | 9.56M | 9.84M | 9.66M | 11.62M | 11.81M | 11.10M | 12.64M | 10.98M | 15.07M | 15.27M | 13.06M | 15.82M | 12.47M | 14.26M | 14.59M | 20.89M | 19.56M | 23.82M | 21.49M | 19.27M | 9.07M | 23.75M | 24.60M | 24.41M | 20.81M | 22.12M | 21.45M | 21.51M | 19.02M | 20.53M | 21.05M | 23.21M | 10.52M | 31.36M | 35.07M |
|
Share-based Compensation
|
0.26M | 0.27M | 0.27M | 0.61M | 0.29M | 0.34M | 0.30M | 0.30M | 0.28M | 0.38M | 0.17M | 0.52M | 0.31M | 0.31M | 0.31M | 0.36M | 0.27M | 0.28M | 0.26M | 0.24M | 0.33M | 0.64M | 0.37M | 0.38M | 0.42M | 1.09M | 0.40M | 0.41M | 0.54M | 0.83M | 0.50M | 0.47M | 0.52M | 0.91M | 0.83M | 0.68M | 0.48M | 0.80M | 0.79M |
|
Gains from Investment Securities
|
1.00M | | | 0.07M | 0.26M | 0.50M | 0.33M | 0.28M | 0.25M | 0.27M | 0.26M | 0.36M | 9.03M | | | | 0.37M | 0.36M | 7.27M | -6.55M | 0.36M | 9.13M | 4.12M | -12.24M | -0.65M | 8.96M | 0.30M | -6.79M | 0.47M | 9.26M | 5.13M | -13.02M | 0.45M | 0.10M | 0.49M | -0.17M | 0.58M | 0.34M | 0.64M |
|
Change in Loans
|
25.23M | 35.20M | 35.34M | 41.54M | 33.62M | 30.67M | 40.35M | 29.68M | 30.59M | 33.12M | 38.09M | 35.62M | 29.62M | 40.38M | 61.92M | 57.95M | 58.46M | 81.76M | 86.02M | 100.94M | 71.47M | 63.94M | 72.36M | 68.65M | 48.04M | 56.82M | 40.34M | 26.40M | 24.74M | 25.01M | 35.18M | 27.60M | 24.57M | 33.80M | 41.92M | 34.29M | 32.13M | 38.03M | 57.29M |
|
Cash from Operations
|
11.20M | 17.31M | 4.29M | 9.12M | 22.64M | 5.85M | 15.32M | 11.06M | 13.74M | 14.98M | 13.74M | 19.87M | 15.34M | -2.46M | 32.91M | 19.44M | 23.94M | 18.77M | 13.47M | 36.24M | 26.69M | 18.73M | 28.51M | 26.91M | 46.27M | 4.05M | 32.17M | 27.54M | 31.47M | 21.77M | 24.42M | 29.58M | 23.85M | 18.71M | 24.51M | 28.69M | 37.93M | 26.92M | 51.80M |
|
Amortizatization of Intangibles
|
-0.82M | -1.06M | -0.91M | -0.88M | -0.81M | -0.86M | -0.92M | -0.95M | 0.90M | -2.70M | -0.91M | -0.85M | -0.87M | -0.92M | -1.06M | -1.02M | -1.12M | -1.31M | -1.67M | -1.57M | -1.55M | -1.62M | -1.70M | -1.76M | -1.74M | -1.61M | -1.61M | -1.50M | -1.41M | -1.37M | -1.39M | -1.40M | -1.40M | -1.32M | 0.20M | 0.37M | 0.43M | 0.47M | 0.40M |
|
Depreciation & Amortization (CF)
|
1.05M | 1.18M | 1.14M | 0.95M | 1.13M | 1.19M | 1.18M | 1.19M | 1.20M | 1.40M | 1.62M | 1.96M | 2.01M | 2.06M | 2.29M | 2.27M | 2.34M | 2.37M | 2.33M | 2.39M | 2.33M | 2.25M | 2.14M | 2.05M | 2.65M | 2.60M | 2.49M | 2.37M | 2.43M | 2.41M | 2.37M | 2.35M | 2.34M | 2.33M | 2.30M | 2.32M | 3.75M | 4.80M | 5.16M |
|
Change in Accured Expenses
|
-0.41M | -1.90M | 1.40M | -1.64M | 3.86M | -4.61M | 3.41M | -2.77M | 1.40M | -1.31M | 3.06M | -3.31M | 0.88M | 0.70M | 4.00M | -1.09M | 8.27M | 1.78M | -1.94M | -3.68M | 5.85M | -9.23M | 5.99M | -3.80M | 15.13M | -22.43M | 10.91M | -1.98M | 0.23M | -0.47M | 2.97M | -5.91M | 4.90M | 2.19M | -10.04M | 1.60M | 7.17M | -5.61M | 3.25M |
|
Capital Expenditures
|
0.46M | 1.04M | 1.35M | 2.38M | 2.43M | 0.87M | 3.98M | 3.91M | 4.79M | 4.07M | 3.83M | 2.49M | 1.63M | 1.54M | 2.45M | 3.75M | 1.17M | 2.22M | 1.78M | 1.91M | 0.83M | 0.96M | 1.00M | 1.89M | 4.06M | 1.15M | 1.08M | 1.56M | 1.92M | 2.55M | 1.03M | 0.25M | 1.24M | 1.67M | 1.48M | 0.66M | 1.25M | 0.75M | 1.66M |
|
Sales of Property, Plant and Equipment
|
0.72M | 0.15M | 0.20M | 0.36M | 0.15M | 0.04M | 0.72M | 0.52M | 0.03M | 0.03M | | 0.61M | 0.72M | | 0.30M | -0.65M | 0.09M | 0.23M | | 0.02M | | 0.43M | 0.89M | 0.11M | 0.04M | 0.05M | -0.00M | | | | 0.06M | 0.05M | | | | | | | |
|
Acquisitions
|
0.79M | | | 0.22M | | | | | | | | 1.31M | | | 5.54M | | | | | | | | | | 207.76M | | -0.17M | 0.17M | | | | | | | | | 22.66M | | |
|
Change in Acquisitions & Divestments
|
62.98M | 42.36M | 36.11M | 23.65M | 21.15M | 19.64M | 20.97M | 18.19M | 22.93M | 14.55M | 21.45M | 32.09M | 18.12M | 27.86M | 32.15M | 36.53M | 31.70M | 47.13M | 60.85M | 61.29M | 57.09M | 15.38M | 36.08M | 47.31M | 91.95M | 5.55M | 2.07M | 37.57M | 93.75M | 20.51M | | 99.91M | 62.16M | 164.21M | 175.74M | 2.00M | 205.38M | | 0.50M |
|
Cash from Investing Activities
|
23.94M | -45.92M | -54.18M | 4.47M | -7.36M | -55.26M | -61.59M | -65.08M | -22.79M | -19.43M | -27.78M | 31.21M | 18.03M | -15.11M | 59.66M | -31.91M | 65.00M | -337.04M | -32.08M | -41.96M | -224.75M | -139.31M | -85.93M | -190.31M | 139.09M | -14.68M | -40.32M | -108.27M | 145.03M | -15.25M | -40.14M | -62.38M | 28.06M | 126.14M | -145.45M | -91.16M | 210.83M | -100.29M | -55.22M |
|
Other financing activities
|
8.83M | 36.85M | 52.36M | 20.20M | -23.00M | 36.91M | 61.30M | 59.53M | -16.89M | -41.34M | 39.44M | 7.69M | -7.18M | 63.89M | -68.68M | -1.03M | 48.66M | 501.03M | 0.32M | 126.90M | 272.17M | 71.09M | 160.84M | 151.38M | 154.31M | -115.81M | -139.11M | -224.16M | -195.06M | 24.89M | -43.77M | 117.14M | -33.58M | 94.24M | -42.26M | 57.80M | 38.13M | -142.94M | 59.85M |
|
Long-Term Debt Issuances
|
| | | | 25.00M | 25.00M | 25.00M | | 35.00M | | | -10.00M | 25.00M | 40.00M | 25.00M | -0.79M | | | | | | | | | | | | | | 25.00M | | | 25.00M | 25.00M | 25.00M | | | | 25.00M |
|
Long-Term Debt Repayments
|
15.07M | 5.03M | 4.79M | 0.03M | 0.78M | 25.03M | 25.03M | 3.03M | 45.06M | 0.03M | 25.03M | -29.97M | 0.06M | 28.03M | 29.04M | 8.04M | 7.57M | 28.02M | 5.02M | 0.02M | 8.02M | 0.02M | 0.02M | 50.02M | 41.60M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 25.04M | 25.04M | 0.04M | 0.04M | 0.04M | 0.04M | 24.09M |
|
Short-Term Debt issuances
|
-29.46M | 4.58M | 5.70M | -20.97M | -40.98M | 22.13M | -1.50M | 16.30M | 9.30M | 80.34M | -2.75M | -43.89M | -83.90M | -23.55M | -16.20M | 41.61M | -134.21M | 39.68M | -0.22M | -20.08M | -13.04M | 31.90M | -19.17M | 15.74M | -17.61M | -11.33M | 1.04M | 57.71M | -12.84M | 11.35M | 58.63M | -92.33M | -2.20M | -25.24M | 12.43M | 5.91M | -22.53M | -14.97M | 8.99M |
|
Shares Issued
|
| 0.05M | | 0.15M | | | | | | | 0.04M | -0.11M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | -0.06M | | | | | | | 0.01M | -0.01M | -4.50M | -1.17M | -0.12M | -0.01M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
2.39M | 2.75M | 2.75M | 2.75M | 2.90M | 2.98M | 2.98M | 2.98M | 3.44M | 3.44M | 3.44M | 3.74M | 4.25M | 4.25M | 4.53M | 4.53M | 5.07M | 5.02M | 5.03M | 5.02M | 5.55M | 5.55M | 5.56M | 5.55M | 6.75M | 6.75M | 6.76M | 6.76M | 7.35M | 7.36M | 7.36M | 7.36M | 7.96M | 7.96M | 7.96M | 7.96M | 10.81M | 10.82M | 10.82M |
|
Cash from Financing Activities
|
-38.10M | 33.70M | 50.53M | -3.55M | -42.66M | 56.01M | 56.79M | 69.82M | -21.09M | 35.52M | 8.35M | -20.11M | -70.40M | 48.06M | -93.44M | 27.22M | -102.68M | 506.50M | -10.06M | 101.77M | 245.56M | 97.42M | 136.08M | 111.54M | 88.34M | -133.92M | -144.85M | -173.24M | -215.28M | 53.85M | 7.47M | 17.41M | -43.77M | 61.00M | -12.83M | 55.70M | 4.75M | -168.77M | 58.92M |
|
Change in Cash
|
-2.96M | 5.09M | 0.64M | 10.03M | -27.38M | 6.60M | 10.53M | 15.80M | -30.15M | 31.07M | -5.70M | 30.97M | -37.02M | 30.48M | -0.87M | 14.75M | -13.74M | 188.23M | -28.68M | 96.06M | 47.50M | -23.16M | 78.66M | -51.85M | 273.70M | -144.55M | -153.00M | -253.97M | -38.78M | 60.38M | -8.25M | -15.39M | 8.14M | 205.85M | -133.76M | -6.76M | 253.50M | -242.14M | 55.50M |
|
Beginning Cash Balance
|
52.01M | 49.05M | 54.14M | 54.78M | 64.82M | 37.44M | 44.04M | 54.56M | 70.36M | 40.21M | 71.28M | 65.58M | 96.55M | 59.53M | 90.01M | 89.13M | 103.88M | 90.14M | 278.37M | 249.69M | 345.75M | 393.24M | 370.08M | 448.74M | 396.89M | 670.59M | 526.04M | 371.35M | 119.08M | 80.30M | 140.67M | 130.72M | 115.33M | 123.47M | 329.32M | 195.56M | 188.79M | 442.29M | 200.15M |
|
Free Cash Flow
|
10.74M | 16.26M | 2.94M | 6.74M | 20.21M | 4.98M | 11.35M | 7.15M | 8.95M | 10.91M | 9.91M | 17.38M | 13.71M | -4.01M | 30.46M | 15.69M | 22.77M | 16.55M | 11.69M | 34.33M | 25.86M | 17.77M | 27.51M | 25.02M | 42.21M | 2.90M | 31.09M | 25.98M | 29.55M | 19.23M | 23.38M | 29.33M | 22.61M | 17.04M | 23.03M | 28.04M | 36.67M | 26.16M | 50.15M |
|
Net Cash Flow
|
-2.96M | 5.09M | 0.64M | 10.03M | -27.38M | 6.60M | 10.53M | 15.80M | -30.15M | 31.07M | -5.70M | 30.97M | -37.02M | 30.48M | -0.87M | 14.75M | -13.74M | 188.23M | -28.68M | 96.06M | 47.50M | -23.16M | 78.66M | -51.85M | 273.70M | -144.55M | -153.00M | -253.97M | -38.78M | 60.38M | -8.25M | -15.39M | 8.14M | 205.85M | -133.76M | -6.76M | 253.50M | -242.14M | 55.50M |