|
Net Income
|
17.59M | 11.92M | 18.74M | 14.61M | 17.44M | 13.39M | 5.54M | 7.42M | 9.75M | 12.93M | 15.24M | 13.72M | 13.71M | 13.59M | 13.60M | 14.09M | 15.63M | 13.14M | 9.21M | 18.47M | 19.71M | 18.45M | 15.26M | 18.07M | 18.18M | 20.27M | 19.07M | 19.23M | 19.77M |
|
Share-based Compensation
|
| | -0.12M | | 0.06M | 0.39M | -0.27M | 0.20M | 0.03M | 0.09M | 0.26M | 0.18M | 0.14M | 0.18M | 0.90M | 0.36M | 0.40M | 0.35M | 0.52M | 0.39M | 0.61M | 0.39M | 0.51M | 0.38M | 0.38M | 0.49M | 0.42M | 0.46M | 0.51M |
|
Deferred Taxes
|
| | | | | | -0.68M | 0.86M | -0.81M | 0.29M | 0.69M | 0.45M | 1.27M | 0.50M | 0.57M | -0.42M | -0.39M | -2.67M | -1.08M | 1.88M | 1.69M | 1.32M | 1.15M | -0.43M | -0.36M | 0.64M | 0.78M | 0.31M | -0.37M |
|
Gains from Investment Securities
|
0.09M | | 1.00M | 1.12M | 0.86M | -0.58M | 2.17M | 0.51M | 0.27M | 3.14M | -1.70M | 0.31M | -0.04M | 3.57M | -1.73M | -0.37M | -0.35M | 6.23M | 0.62M | -0.14M | -0.02M | 4.64M | -0.75M | 0.10M | 1.49M | 6.55M | 0.69M | 0.75M | 0.51M |
|
Asset Writedowns and Impairment
|
| | | | 0.03M | | | | | | | | | 0.01M | | | 0.04M | -0.00M | | | | | 0.58M | | | | | 0.05M | |
|
Change in Interest Receivables
|
| -0.88M | -0.04M | -0.65M | 0.21M | -0.86M | -1.85M | 0.56M | 1.16M | 0.43M | -1.54M | 0.07M | 0.59M | 0.64M | -1.37M | 0.74M | 2.62M | 2.62M | -2.32M | -0.40M | 3.55M | 1.09M | -1.42M | -0.69M | 1.74M | 0.61M | -2.04M | -2.11M | 2.95M |
|
Change in Loans
|
| 26.91M | 22.61M | 31.02M | 50.62M | 47.76M | 32.42M | 101.56M | 124.59M | 110.20M | 75.77M | 51.43M | 35.89M | 32.45M | 24.19M | 14.44M | 15.74M | 7.65M | 13.11M | 16.62M | 23.25M | 18.12M | 11.60M | 18.71M | 16.96M | 17.73M | 7.43M | 16.00M | 14.17M |
|
Cash from Operations
|
| 23.62M | 19.68M | 19.27M | 18.35M | 31.79M | 12.52M | -25.14M | 7.54M | 36.33M | 6.47M | 17.14M | 3.08M | 16.33M | 21.24M | 9.56M | 18.31M | 23.48M | 21.49M | 14.64M | 16.71M | 12.98M | 26.77M | 19.80M | 25.52M | 17.28M | 30.44M | 13.55M | 17.17M |
|
Amortizatization of Intangibles
|
0.39M | 0.39M | 0.38M | 0.38M | 0.34M | 0.34M | 0.32M | 0.30M | 0.30M | 0.30M | 0.29M | 0.26M | 0.25M | 0.26M | 0.24M | 0.24M | 0.24M | 0.14M | 0.51M | 0.72M | 0.72M | 0.72M | 0.71M | 0.71M | 0.71M | 0.71M | 0.69M | 0.69M | 0.69M |
|
Amortization of Deferred Charges
|
| 1.10M | 0.93M | 0.94M | 0.89M | 0.69M | 0.79M | 1.03M | 1.47M | 1.75M | 1.73M | 1.82M | 1.65M | 1.86M | 1.76M | 1.85M | 1.73M | 1.62M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.72M | 0.70M | 0.68M | 0.66M | 0.67M | 0.69M | 0.72M | 0.77M | 0.77M | 0.77M | 0.77M | 0.75M | 0.78M | 0.76M | 0.77M | 0.76M | 0.75M | 0.79M | 0.82M | 0.75M | 0.75M | 0.73M | 0.73M | 0.74M | 0.74M | 0.76M | 0.78M | 0.81M |
|
Change in Accured Expenses
|
| 2.94M | -1.30M | 3.79M | 2.21M | 12.87M | -2.97M | -16.18M | -7.01M | 14.84M | -9.03M | -3.28M | -5.97M | 0.50M | 1.38M | -1.62M | 1.83M | 20.73M | -3.36M | -0.61M | -16.22M | 0.23M | 10.21M | -4.20M | -1.14M | -2.91M | 5.91M | -8.57M | -2.13M |
|
Change in Net Loans
|
| 9.29M | 38.78M | 19.56M | -32.29M | -8.10M | -31.21M | 142.63M | 2.11M | -33.26M | 21.48M | -117.43M | -8.43M | 154.47M | -14.65M | -37.69M | 127.11M | 38.90M | -61.96M | 10.36M | 84.11M | 49.13M | -64.76M | 38.66M | -16.71M | 85.44M | -15.37M | -113.71M | 50.92M |
|
Capital Expenditures
|
| 1.18M | 0.30M | 0.49M | 0.77M | 0.55M | 0.84M | 0.46M | 0.16M | 0.40M | 0.42M | 0.15M | 0.20M | 0.26M | 0.29M | 0.21M | 0.19M | 0.36M | 0.62M | 0.87M | 0.46M | 1.18M | 1.29M | 1.69M | 0.95M | 1.58M | 1.27M | 2.11M | 2.27M |
|
Sales of Property, Plant and Equipment
|
1.54M | 0.76M | 0.62M | 0.46M | 3.17M | 1.32M | 0.68M | 0.32M | 0.79M | 0.29M | 0.01M | 1.21M | 0.35M | 4.22M | 0.57M | 0.15M | 0.03M | 0.05M | 0.04M | 0.24M | 2.99M | 0.82M | 0.86M | 0.10M | 0.18M | 0.25M | 0.19M | 0.31M | 0.67M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 14.45M | | | | | | | | | | |
|
Divestments
|
| | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| -14.52M | | | | | 0.25M | | | | | | | 0.80M | 0.00M | | | 0.93M | 145.84M | | 39.44M | | 66.81M | | | 2.36M | | 0.11M | 1.17M |
|
Cash from Investing Activities
|
| 24.39M | -30.02M | 24.26M | 77.32M | 43.78M | 23.25M | -217.16M | -115.90M | -70.64M | -105.22M | 29.87M | -68.41M | -205.85M | -133.41M | -87.67M | -92.59M | -21.46M | 225.04M | -32.51M | -31.24M | -28.63M | 153.41M | -34.24M | 3.61M | -90.44M | 16.84M | 60.35M | -50.22M |
|
Other financing activities
|
| 56.32M | 25.47M | -47.67M | -69.71M | 72.80M | -46.55M | 284.81M | 1.55M | 113.87M | 225.43M | 68.67M | -5.08M | 137.12M | 77.96M | -114.03M | -58.51M | -56.40M | 3.19M | -145.87M | 33.64M | 203.44M | -40.83M | -41.85M | -37.96M | 37.58M | 66.34M | -78.06M | 40.66M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | 100.00M | | | | | | 0.91M | | | 1.80M | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | 171.32M | -102.29M | 0.03M | 165.13M | | | 0.40M | 0.30M | 7.89M | | |
|
Short-Term Debt issuances
|
| 0.29M | -5.67M | -4.88M | -3.38M | 12.17M | -3.62M | 10.54M | -5.92M | 0.30M | -3.76M | 4.78M | 1.20M | 9.22M | -10.42M | 0.26M | -2.96M | -5.05M | -8.16M | 3.81M | -9.83M | 13.54M | -10.58M | -2.53M | -0.30M | -0.06M | -26.27M | -2.14M | -0.56M |
|
Shares Repurchased
|
| | | | | | | | | | 1.51M | 0.47M | 0.34M | 2.58M | 0.94M | 2.41M | 1.43M | | 1.59M | 4.19M | 1.71M | 1.42M | 3.41M | 1.01M | | | | 2.90M | 1.01M |
|
Dividends Paid - Common
|
| 10.85M | 35.84M | 9.75M | 9.37M | 170.00M | 4.13M | 4.13M | 4.13M | 4.13M | 4.12M | 4.12M | 4.12M | 4.38M | 4.66M | 4.66M | 4.64M | 4.63M | 5.51M | 5.48M | 5.44M | 5.45M | 6.07M | 6.04M | 6.03M | 6.04M | 6.67M | 6.65M | 6.65M |
|
Cash from Financing Activities
|
| 45.76M | -16.03M | -62.31M | -82.45M | 53.46M | -54.30M | 291.22M | 30.71M | 110.04M | 216.03M | 68.86M | -8.34M | 126.86M | 61.88M | -120.84M | -7.54M | 33.92M | -183.57M | -49.44M | 16.63M | 44.99M | -61.22M | -50.53M | -44.70M | 31.18M | 26.62M | -89.75M | -7.57M |
|
Change in Cash
|
| 93.77M | -26.38M | -18.78M | 13.21M | 129.03M | -18.54M | 48.93M | -77.64M | 75.73M | 117.28M | 115.87M | -73.67M | -62.66M | -50.29M | -198.95M | -81.82M | 35.94M | 62.95M | -67.30M | 2.10M | 29.34M | 118.96M | -64.97M | -15.57M | -41.98M | 73.90M | -15.85M | -40.61M |
|
Beginning Cash Balance
|
| 93.11M | 26.38M | 18.78M | 141.73M | 154.94M | 283.97M | 265.44M | 314.37M | 236.72M | 312.45M | 429.74M | 545.60M | 471.93M | 409.27M | 358.98M | 160.03M | 78.22M | 114.16M | 177.11M | 109.81M | 111.91M | 141.25M | 260.21M | 195.24M | 179.67M | 137.69M | 211.59M | 195.74M |
|
Free Cash Flow
|
| 22.45M | 19.38M | 18.79M | 17.58M | 31.25M | 11.68M | -25.60M | 7.39M | 35.93M | 6.06M | 16.98M | 2.88M | 16.07M | 20.95M | 9.35M | 18.12M | 23.12M | 20.87M | 13.77M | 16.26M | 11.80M | 25.49M | 18.11M | 24.57M | 15.71M | 29.16M | 11.45M | 14.90M |
|
Net Cash Flow
|
| 93.77M | -26.38M | -18.78M | 13.21M | 129.03M | -18.54M | 48.93M | -77.64M | 75.73M | 117.28M | 115.87M | -73.67M | -62.66M | -50.29M | -198.95M | -81.82M | 35.94M | 62.95M | -67.30M | 2.10M | 29.34M | 118.96M | -64.97M | -15.57M | -41.98M | 73.90M | -15.85M | -40.61M |