|
Net Income
|
6.25M | 5.44M | 7.24M | 7.88M | 12.88M | 8.96M | 9.56M | -13.81M | 12.72M | 13.55M | 14.31M | 41.43M | 43.51M | 43.62M | 48.59M | 46.86M | 45.29M | 1.63M | 39.18M | 73.06M | 76.03M | 80.28M | 71.03M | 71.35M | 72.16M | 72.76M | 73.26M | -32.30M | 62.83M | 68.72M | 120.49M | 91.60M | 79.07M | 74.99M | 73.36M | 64.89M | 15.98M | 108.70M | 115.69M | 102.96M | 105.27M | 98.45M | 86.24M | 100.11M | 101.53M | 100.04M | 100.56M | 115.21M | 118.40M | 123.60M |
|
Depreciation and Depletion
|
1.30M | 2.65M | 3.93M | -2.80M | 1.29M | 2.60M | 0.05M | 1.44M | 1.68M | | | 2.72M | 2.73M | 2.63M | 6.47M | 2.67M | 2.96M | 3.00M | 8.08M | 5.12M | 4.74M | 4.72M | 4.62M | 4.94M | 4.91M | 4.84M | 4.74M | 4.75M | 5.76M | 4.72M | 4.85M | 4.73M | 4.81M | 4.92M | 5.02M | 5.09M | 10.39M | 8.07M | 8.31M | 7.72M | 7.05M | 7.90M | 8.25M | 7.35M | 7.36M | 7.28M | 7.20M | 7.19M | 7.13M | 7.43M |
|
Share-based Compensation
|
| | | | | | 0.05M | 0.05M | 0.07M | | | 1.43M | 1.39M | 2.45M | 1.37M | 1.85M | 1.57M | 1.55M | 1.73M | 2.04M | 1.85M | 2.62M | 2.58M | 2.84M | 2.69M | 2.65M | 2.54M | 2.48M | 2.48M | 1.47M | 2.17M | 2.12M | 2.28M | 2.25M | 2.21M | 2.11M | 2.34M | 2.39M | 2.29M | 2.51M | 2.33M | 2.23M | 2.20M | 2.27M | 1.95M | 2.50M | 2.50M | 2.80M | 2.66M | 2.65M |
|
Deferred Taxes
|
-1.18M | 0.55M | -0.34M | 0.17M | 4.18M | -1.23M | -0.85M | -1.71M | -3.27M | -3.16M | 1.31M | 0.52M | 5.06M | 6.88M | 0.24M | 2.13M | -4.81M | -13.19M | 49.95M | 4.00M | 9.20M | 1.39M | -11.30M | 9.21M | 5.55M | 5.08M | 9.13M | -32.81M | 2.80M | -0.60M | 18.94M | -13.08M | 4.87M | 3.65M | -3.07M | 2.38M | -21.02M | 8.97M | 11.88M | 0.18M | -1.43M | 2.12M | -4.94M | 1.57M | 2.07M | -2.95M | 7.62M | 6.44M | -1.01M | 2.23M |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | -0.92M | 1.35M | -4.27M | -5.78M | -1.25M | -0.06M | -0.09M | -2.12M | 1.80M | 2.63M | -1.03M | 11.41M | -0.78M | -4.51M | -5.02M | -1.00M | 0.27M | -1.39M | -0.85M | -0.44M | 0.24M | -1.02M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.01M | | | | 0.02M | 0.05M | 0.05M | 0.26M | 0.04M | 0.04M | 0.04M | 0.04M | 0.14M | 0.16M | 0.23M | 0.23M | | | 0.25M | 0.34M | 0.26M | 0.27M | 0.37M | 0.45M | 0.23M | 0.24M | 0.24M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 0.66M | | | -0.19M | 0.09M | 0.84M | 2.67M | 5.93M | 0.35M | 2.40M | 2.40M | 11.11M | 2.13M | 2.29M | 3.64M | -0.93M | 2.29M | 1.38M | 3.56M | 2.27M | 3.32M | 0.70M | -0.15M | 4.71M | 3.10M | 3.06M | 0.91M | | | | | | | | | | 0.84M | 0.62M | 0.98M | | 4.89M | 4.06M | 1.75M |
|
Non-cash Items
|
| | | | | | | 0.62M | | | | 13.60M | 12.00M | 14.00M | 0.64M | 0.83M | 0.90M | 1.02M | 16.20M | 0.93M | 12.70M | 1.17M | 2.90M | | | 1.42M | 1.35M | 1.36M | 1.46M | 2.20M | 5.00M | 1.37M | 1.42M | 10.90M | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | | | | 2.20M | -4.75M | -0.84M | | | -0.30M | -0.28M | 0.85M | 1.44M | 0.24M | 0.03M | 1.54M | 4.64M | -0.35M | -0.50M | 3.23M | 0.04M | 1.34M | -1.30M | -1.44M | -2.47M | 4.98M | 29.98M | -7.67M | -12.07M | -5.03M | -6.77M | -0.15M | -1.84M | -0.22M | 1.76M | 8.40M | 14.53M | -0.46M | -1.67M | 9.88M | 8.02M | 0.06M | 1.96M | -2.11M | 1.26M | -4.15M | -8.25M | 2.97M |
|
Change in Loans
|
| | | | | | 26.45M | 56.43M | 36.17M | | | 77.19M | 91.57M | 88.91M | 79.46M | 84.24M | 109.16M | 57.38M | 94.72M | 80.25M | 95.78M | 86.87M | 64.59M | 64.34M | 111.07M | 118.45M | 130.67M | 139.91M | 209.58M | 222.13M | 259.98M | 203.94M | 215.12M | 213.67M | 192.68M | 139.10M | 104.72M | 174.75M | 84.44M | 66.66M | 100.27M | 148.60M | 121.73M | 126.01M | 176.01M | 175.17M | 156.20M | 129.07M | 164.07M | 182.29M |
|
Cash from Operations
|
7.81M | 16.64M | 31.68M | -21.19M | 12.81M | 23.79M | -0.64M | 20.44M | 27.99M | | | 76.06M | 21.27M | 66.74M | 11.63M | 62.88M | 20.61M | -5.72M | 62.30M | 92.47M | 67.32M | 96.84M | 47.26M | 79.75M | 39.82M | 68.10M | 59.75M | 112.12M | 19.00M | 69.05M | 91.56M | 121.08M | 91.33M | 89.02M | 87.94M | 89.49M | 13.13M | 166.55M | 144.00M | 117.95M | 47.11M | 99.12M | 115.50M | 147.54M | 109.38M | 128.62M | 75.11M | 117.01M | 78.40M | 115.16M |
|
Amortizatization of Intangibles
|
-0.46M | -0.93M | -1.39M | -1.85M | -0.48M | -1.06M | -1.74M | -2.56M | -0.29M | | | 3.95M | 3.93M | 3.58M | 0.13M | 3.72M | 3.97M | 4.39M | 0.83M | 3.32M | 3.46M | 3.82M | 3.60M | 3.35M | 3.81M | 4.20M | 4.58M | 3.94M | 4.58M | 5.78M | 6.32M | 6.62M | 7.08M | 7.33M | 7.50M | 6.76M | 6.12M | 4.45M | 3.01M | 3.83M | 4.38M | 4.22M | 4.05M | 3.83M | 3.75M | 3.51M | 3.36M | 3.35M | 3.20M | 3.32M |
|
Depreciation & Amortization (CF)
|
1.30M | 2.65M | 3.93M | -2.80M | 1.29M | 2.60M | 0.05M | 1.44M | 1.68M | | | 2.72M | 2.73M | 2.63M | 6.47M | 2.67M | 2.96M | 3.00M | 8.08M | 5.12M | 4.74M | 4.72M | 4.62M | 4.94M | 4.91M | 4.84M | 4.74M | 4.75M | 5.76M | 4.72M | 4.85M | 4.73M | 4.81M | 4.92M | 5.02M | 5.09M | 10.39M | 8.07M | 8.31M | 7.72M | 7.05M | 7.90M | 8.25M | 7.35M | 7.36M | 7.28M | 7.20M | 7.19M | 7.13M | 7.43M |
|
Change in Inventory
|
-16.41M | -23.56M | -38.55M | 54.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | 18.61M | -21.68M | -2.69M | 16.74M | 3.01M | -31.37M | -7.07M | 4.40M | 12.89M | 1.13M | 14.54M | -4.47M | 10.28M | -17.11M | 11.21M | -14.16M | 28.29M | 13.40M | -21.61M | -11.49M | 21.00M | -25.83M | -4.69M | 0.15M | 17.47M | 9.99M | -4.47M | -0.40M | 16.01M | -39.46M | 3.44M | 19.29M | 47.69M | -11.33M | 7.05M | -56.98M | 26.07M | -4.15M | -12.45M |
|
Change in Taxes
|
| | 4.60M | | 3.95M | 3.40M | 1.70M | | 7.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | -30.67M | -52.93M | -23.91M | | | 225.78M | 165.71M | 101.30M | 229.53M | 29.23M | -0.21M | 62.99M | 45.20M | 0.12M | 183.51M | -63.91M | 209.28M | -108.73M | 70.60M | -304.16M | 96.93M | 111.48M | 536.29M | -275.08M | -465.34M | -441.90M | -547.57M | -289.37M | -49.53M | -25.58M | 152.37M | -41.80M | 588.89M | -43.89M | -226.44M | 88.82M | 190.54M | 99.45M | 286.11M | 43.43M | -8.00M | 177.77M | 183.35M | 99.46M |
|
Capital Expenditures
|
| | | | | | 0.88M | 8.50M | 0.78M | | | 1.38M | -0.94M | 2.92M | -0.27M | 5.64M | -3.21M | 1.96M | 0.81M | 3.94M | -0.52M | 1.65M | 2.88M | 2.85M | 2.43M | 3.77M | 5.84M | 4.54M | 1.73M | 4.00M | 1.26M | 3.15M | 3.10M | 1.81M | 2.22M | 2.07M | 4.53M | -2.44M | 15.42M | 2.40M | 7.11M | 7.99M | 4.96M | 1.68M | 10.22M | 12.38M | 14.25M | 6.88M | 8.00M | 2.92M |
|
Sales of Property, Plant and Equipment
|
0.67M | 1.41M | 4.69M | 2.82M | 2.21M | 11.08M | 1.58M | 6.12M | 7.26M | | | 3.33M | 4.10M | 3.70M | 2.85M | 6.17M | 3.51M | 3.64M | 5.42M | 3.39M | 6.99M | 7.36M | 1.50M | 3.71M | 1.82M | 6.43M | 2.23M | 2.47M | 2.51M | 2.50M | 1.02M | 3.60M | 1.82M | 1.15M | 1.03M | 0.96M | 0.91M | 0.36M | 8.33M | 0.16M | 7.92M | 2.64M | 3.19M | 0.31M | 12.52M | 1.99M | 11.45M | 6.23M | 5.52M | 2.73M |
|
Acquisitions
|
| | | | | | 88.94M | 120.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.36M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 31.83M | 24.11M | 39.98M | | | 66.71M | 0.84M | | 66.62M | 39.62M | 12.00M | 234.00M | 63.49M | 86.67M | 79.73M | 1.40M | 95.24M | 82.41M | 133.18M | | 162.87M | 137.96M | 195.20M | 223.23M | 217.89M | 175.81M | 161.03M | 150.41M | 165.16M | 136.94M | 196.38M | 167.16M | 1.05M | 330.54M | 76.89M | 96.79M | 93.69M | 73.45M | 73.03M | 216.53M | 117.06M | 107.67M | 105.00M | 102.79M |
|
Cash from Investing Activities
|
-4.71M | -2.40M | 16.65M | 5.67M | 54.71M | 21.98M | 116.87M | 126.22M | 22.42M | | | -219.51M | -150.97M | -108.75M | -79.46M | -126.54M | -106.35M | 65.63M | -151.38M | -18.98M | -579.01M | 43.25M | -224.84M | 87.82M | -74.91M | 292.89M | -84.14M | -530.93M | -632.31M | 153.00M | 358.30M | 342.48M | 45.05M | 181.74M | 55.40M | -716.41M | 586.03M | -291.83M | -602.06M | 381.14M | 299.48M | -1.81M | -100.35M | -24.98M | -208.48M | 104.50M | 134.63M | -57.58M | -82.51M | -52.29M |
|
Other financing activities
|
| | | | | | -46.70M | -56.59M | -44.27M | | | 139.01M | 135.43M | 127.34M | 102.13M | 181.03M | 200.18M | 155.69M | -60.27M | 8.11M | 339.42M | -111.30M | 275.04M | 167.67M | 279.86M | -299.95M | 231.01M | 236.53M | 1,663.02M | -240.47M | -211.68M | 786.80M | 378.75M | 112.03M | 257.20M | 320.36M | -856.07M | -1037.81M | -603.54M | -493.32M | -448.57M | -478.15M | 268.97M | 78.42M | 89.67M | -250.09M | 440.59M | 395.19M | -53.06M | -160.74M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | -69.71M | 44.66M | 39.48M | | | | | | | | | | | | | | | | | | | | | | 296.44M | | -0.12M | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | 10.15M | 1.44M | -4.62M | | | -6.48M | -10.83M | -1.72M | 11.94M | 2.50M | 9.95M | -10.37M | -1.74M | 2.53M | -10.56M | 2.40M | 1.53M | 8.56M | -9.70M | 14.50M | -13.31M | -16.84M | 35.97M | -4.41M | 10.48M | -6.00M | -12.39M | -9.54M | -0.12M | 10.27M | -32.58M | 2.98M | 9.59M | 7.60M | 21.61M | -0.23M | -18.04M | 34.02M | -38.11M | 41.42M | -17.07M | -0.95M | -20.59M | 5.18M |
|
Shares Issued
|
0.04M | 0.30M | 1.30M | 105.70M | 0.09M | 0.57M | 0.75M | 0.14M | 0.06M | | | 1.14M | 0.02M | 0.19M | 0.14M | 0.10M | 0.54M | 0.20M | 0.23M | 0.90M | 0.04M | 0.32M | 0.20M | | | | 1.18M | 0.42M | | | 0.17M | 2.32M | | | 0.05M | 0.13M | 0.03M | | | 0.09M | 0.28M | 0.07M | 0.37M | 0.67M | -0.00M | 0.70M | 0.65M | 0.53M | 0.07M | |
|
Shares Repurchased
|
| | | | | | | | | | | 8.84M | | | 0.97M | | | 9.26M | 1.29M | 7.11M | 7.88M | 28.18M | 61.11M | 51.69M | 12.69M | 11.02M | 9.49M | 23.86M | | | 1.83M | 8.77M | 16.95M | 11.28M | 7.48M | 4.09M | 22.49M | 24.29M | 19.99M | 13.54M | 11.81M | 5.66M | 17.76M | 24.15M | 32.89M | 27.00M | 2.46M | 29.82M | 27.48M | 10.02M |
|
Preferred Shares Issued
|
50.00M | 50.00M | 50.00M | -100.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-1.19M | -2.38M | | | | | 1.53M | 1.54M | 1.54M | | | 10.54M | 12.28M | 12.63M | 12.64M | 12.66M | 12.90M | 15.71M | 19.10M | 19.13M | 19.07M | 20.92M | 20.75M | 20.36M | 21.83M | 21.75M | 21.69M | 21.61M | 21.47M | 21.48M | 23.12M | 23.15M | 23.08M | 22.97M | 22.94M | 27.04M | 33.93M | 33.81M | 33.64M | 36.65M | 36.49M | 36.46M | 36.30M | 36.23M | 36.11M | 38.89M | 38.78M | 38.76M | 39.49M | 39.41M |
|
Cash from Financing Activities
|
-6.85M | -22.33M | 21.46M | 76.88M | -47.99M | -98.55M | -194.93M | -67.19M | -77.98M | | | 45.70M | 157.02M | 152.77M | -11.68M | 264.10M | 129.13M | 31.92M | 172.69M | -198.83M | 496.83M | -103.78M | 303.46M | -263.03M | 29.92M | -475.99M | 72.69M | 499.64M | 1,257.52M | -394.36M | -229.40M | 751.20M | 326.33M | 68.24M | 226.72M | 596.07M | -1402.24M | -1110.68M | -397.58M | -535.82M | -423.45M | -220.42M | 496.99M | 52.48M | -17.44M | -274.16M | -317.06M | 325.95M | -190.54M | -363.03M |
|
Change in Cash
|
| | | | | | 19.85M | 79.47M | -27.57M | | | -97.75M | 27.32M | 110.77M | -79.51M | 200.44M | 43.40M | 91.83M | 83.61M | -125.33M | -14.86M | 36.31M | 125.88M | -95.47M | -5.17M | -115.01M | 48.30M | 80.83M | 644.22M | -172.32M | 220.45M | 1,214.76M | 462.70M | 339.00M | 370.06M | -30.86M | -803.08M | -1235.95M | -855.63M | -36.74M | -76.86M | -123.11M | 512.13M | 175.04M | -116.54M | -41.04M | -107.33M | 385.38M | -194.66M | -300.15M |
|
Beginning Cash Balance
|
50.42M | 46.08M | 123.96M | 173.49M | 193.01M | 188.21M | 267.68M | 208.07M | 287.53M | 279.87M | 152.80M | 255.82M | 158.07M | 185.39M | 296.16M | 216.65M | 417.09M | 460.49M | 552.32M | 635.93M | 510.60M | 495.74M | 532.06M | 657.94M | 562.47M | 557.30M | 442.30M | 490.60M | 571.43M | 1,215.66M | 1,043.34M | 1,263.79M | 2,478.55M | 2,941.25M | 3,280.26M | 3,650.32M | 3,619.46M | 2,816.38M | 1,580.42M | 724.79M | 688.05M | 611.19M | 488.08M | 1,000.21M | 1,175.26M | 1,058.72M | 1,017.68M | 910.35M | 1,295.73M | 1,101.07M |
|
Free Cash Flow
|
7.81M | 16.64M | 31.68M | -21.19M | 12.81M | 23.79M | -1.51M | 11.94M | 27.21M | | | 74.68M | 22.21M | 63.82M | 11.90M | 57.24M | 23.82M | -7.68M | 61.49M | 88.53M | 67.84M | 95.20M | 44.38M | 76.89M | 37.39M | 64.33M | 53.91M | 107.57M | 17.27M | 65.04M | 90.29M | 117.93M | 88.23M | 87.21M | 85.73M | 87.42M | 8.60M | 168.99M | 128.58M | 115.54M | 40.00M | 91.12M | 110.53M | 145.86M | 99.16M | 116.24M | 60.85M | 110.13M | 70.40M | 112.25M |
|
Net Cash Flow
|
-3.75M | -8.08M | 69.79M | 61.36M | 19.52M | -52.79M | -78.70M | 79.47M | -27.57M | | | -97.75M | 27.32M | 110.77M | -79.51M | 200.44M | 43.40M | 91.83M | 83.61M | -125.33M | -14.86M | 36.31M | 125.88M | -95.47M | -5.17M | -115.01M | 48.30M | 80.83M | 644.22M | -172.32M | 220.45M | 1,214.76M | 462.70M | 339.00M | 370.06M | -30.86M | -803.08M | -1235.95M | -855.63M | -36.74M | -76.86M | -123.11M | 512.13M | 175.04M | -116.54M | -41.04M | -107.33M | 385.38M | -194.66M | -300.15M |