|
Net Income
|
0.88M | 1.07M | 1.44M | 2.01M | 1.95M | 1.81M | 1.86M | 1.45M | 1.99M | 2.00M | 2.04M | 1.85M | 1.86M | 1.92M | 2.13M | 3.92M | 4.93M | 4.66M | 3.33M | 0.61M | 4.27M | 4.47M | 3.19M | 5.36M | 5.69M | -9.98M | 6.53M | 10.10M | 9.40M | 7.30M | 8.46M | 3.81M | 6.55M | 2.78M | 3.32M | 4.71M | 4.06M | 5.38M | 6.11M | 6.29M | 4.49M | 6.18M |
|
Share-based Compensation
|
0.04M | 0.04M | 0.07M | 0.07M | 0.08M | 0.10M | 0.10M | 0.10M | 0.14M | 0.17M | 0.15M | 0.15M | 0.18M | | | 0.29M | 0.39M | 0.37M | 0.37M | 0.38M | 0.45M | 0.42M | 0.39M | 0.40M | 0.49M | 0.44M | 0.41M | 0.38M | 0.49M | 0.50M | 0.74M | 0.43M | 0.51M | 0.53M | 0.52M | 0.41M | 0.51M | 0.52M | 0.51M | 0.45M | 0.51M | 0.51M |
|
Deferred Taxes
|
0.02M | -0.11M | 0.21M | -0.26M | 0.65M | -0.99M | -0.08M | 0.05M | -0.23M | 0.23M | 0.09M | -0.30M | -0.14M | | | 0.29M | -0.01M | -0.14M | 0.01M | -0.35M | -0.52M | -0.46M | -0.06M | 0.37M | 0.02M | -0.25M | -0.68M | 0.09M | -0.33M | -0.34M | -0.07M | -0.12M | 0.11M | -0.28M | -0.06M | 0.16M | 0.21M | 0.03M | 0.26M | -0.01M | -0.02M | -0.19M |
|
Gains from Sales and Divestitures
|
| 0.00M | 0.01M | 0.01M | 392.00 | 606.00 | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | 0.05M | | | | 0.07M | | | | 0.09M | | 0.08M | 0.08M | 0.08M | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.11M |
|
Gains from Investment Securities
|
| 0.03M | 0.24M | 0.34M | -0.01M | | 0.33M | 0.02M | 0.08M | 1.25M | 0.20M | 0.01M | 0.11M | 0.11M | 0.16M | 0.15M | 0.23M | | 0.03M | 0.19M | | -0.01M | 0.24M | 0.22M | | | 0.31M | 0.37M | -0.46M | -0.10M | 0.35M | -0.86M | -0.06M | 0.38M | 2.70M | 0.43M | 0.71M | 0.26M | 0.46M | 0.45M | 0.23M | 0.23M |
|
Asset Writedowns and Impairment
|
| | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.02M | 0.02M | 0.70M | 0.02M | 0.80M | 0.05M | 0.90M | 0.90M | 0.80M | 0.80M | 0.09M | | | | | | | | | | | | | | | 0.80M | | | | 0.28M | | 0.30M | 0.30M | 0.24M | | 0.17M | 0.17M | 1.00M | | 0.17M | 0.17M |
|
Change in Interest Receivables
|
-0.07M | 0.15M | 0.06M | 0.46M | -0.12M | 0.12M | 0.13M | 0.27M | 0.15M | -0.14M | 0.24M | 0.14M | 0.03M | | | 0.58M | 0.50M | 0.25M | 0.59M | 0.85M | 4.94M | -0.64M | -0.09M | -0.10M | -1.50M | -0.47M | -0.38M | -0.19M | -0.26M | 1.01M | 0.83M | 0.20M | -0.29M | 0.84M | -0.24M | 0.68M | -0.86M | 0.14M | 0.10M | 0.84M | -1.24M | 0.83M |
|
Change in Loans
|
16.72M | 38.56M | 45.21M | 41.40M | 143.70M | 94.64M | 100.75M | 37.85M | 23.84M | | | 5.18M | | | | | | | | | | | | | 3.71M | 3.31M | 2.80M | 1.28M | 0.00M | | | | | | | | | | | | | |
|
Cash from Operations
|
-17.90M | -4.49M | -17.22M | -47.98M | 47.37M | -11.19M | 25.98M | -24.64M | 27.42M | 6.24M | -0.60M | 4.25M | 9.13M | | | 5.87M | 5.96M | 1.91M | 4.83M | 0.78M | 3.38M | 7.12M | 6.46M | 9.45M | 11.69M | 7.48M | 4.86M | 20.21M | 1.55M | 11.78M | 9.20M | 12.37M | 2.90M | 10.68M | 0.30M | 7.83M | 2.83M | 5.56M | -0.29M | 4.48M | 3.18M | 6.94M |
|
Amortizatization of Intangibles
|
-0.23M | -0.27M | -0.29M | -0.28M | -0.25M | -0.28M | -0.27M | -0.25M | -0.23M | -0.30M | -0.36M | -0.41M | -0.33M | | | 0.03M | -0.01M | -0.32M | -0.42M | -0.54M | -0.57M | -0.74M | -0.97M | -0.92M | -1.05M | -0.87M | -0.65M | -0.45M | -0.33M | -0.12M | -0.07M | -0.04M | 0.12M | -0.02M | | -0.01M | -0.01M | 0.04M | 0.05M | 0.05M | 0.15M | 0.20M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | -0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | -0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF)
|
0.30M | 0.33M | 0.34M | 0.35M | 0.36M | 0.36M | 0.36M | 0.36M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | 0.39M | 0.54M | 0.76M | 0.87M | 0.88M | 0.94M | 1.03M | 1.15M | 1.20M | 1.19M | 1.21M | 1.28M | 1.26M | 1.24M | 1.16M | 1.12M | 1.09M | 1.07M | 1.05M | 0.92M | 0.90M | 0.91M | 0.81M | 0.79M | 0.76M | 0.74M | 0.72M | 0.71M | 0.68M |
|
Change in Accured Expenses
|
0.44M | 1.48M | 2.56M | -0.87M | 4.08M | 0.68M | 1.39M | 1.94M | 0.81M | 4.46M | -3.04M | -4.40M | 6.27M | | | 1.46M | 1.60M | -3.25M | 1.18M | -2.50M | 1.42M | -2.40M | -0.88M | 0.78M | 5.75M | -2.57M | -5.00M | 6.81M | -5.97M | 1.38M | -1.52M | 1.12M | 0.39M | 5.56M | -5.63M | 3.67M | -0.01M | 0.65M | -5.27M | 1.51M | -2.44M | 2.29M |
|
Change in Net Loans
|
47.68M | 73.79M | 60.47M | 41.20M | 23.82M | 27.27M | 37.18M | 35.77M | 45.78M | 15.82M | 23.35M | 15.68M | 8.88M | | 28.89M | 11.35M | 48.08M | | 73.71M | -6.32M | 83.89M | 15.62M | 31.55M | -13.79M | -18.99M | -45.87M | -8.32M | 1.17M | 34.09M | 90.74M | 99.10M | 18.67M | -23.69M | -17.29M | -19.69M | -30.01M | -13.57M | -9.77M | -29.93M | -20.82M | -0.33M | 45.19M |
|
Capital Expenditures
|
1.89M | 1.72M | 0.50M | 1.03M | 0.94M | 0.66M | 0.82M | 1.65M | 0.49M | 1.14M | 2.05M | 0.28M | 0.35M | | | 2.42M | 1.08M | 2.71M | 1.70M | 1.76M | 3.21M | 1.39M | 1.23M | 1.43M | 1.70M | 0.17M | 0.03M | 0.32M | 0.30M | 0.13M | 0.31M | 0.32M | 0.21M | 0.37M | 0.17M | 0.11M | 0.17M | 0.11M | 0.12M | 0.21M | 0.22M | 0.50M |
|
Sales of Property, Plant and Equipment
|
0.09M | 0.45M | 0.75M | 0.22M | 0.42M | 0.14M | 1.17M | 1.13M | 0.06M | 2.59M | | 0.04M | 0.29M | | | 3.27M | 0.23M | 1.53M | 0.11M | 0.13M | | | 0.10M | | 0.02M | 0.85M | | 2.51M | 2.18M | | 1.38M | 0.79M | 0.53M | 0.16M | | 1.34M | 0.43M | 0.21M | 3.56M | | 0.27M | 1.69M |
|
Change in Intangibles
|
| | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 38.37M | | | | 10.76M | | | 0.05M | | -8.11M | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
12.50M | 4.00M | 6.59M | 8.52M | 2.46M | 3.75M | 20.84M | 0.13M | 3.44M | 4.98M | 6.00M | 4.21M | 10.32M | | | 9.50M | 62.17M | | 3.27M | 16.57M | 23.97M | 15.93M | 7.88M | 21.50M | 120.68M | | | 17.45M | | | 10.90M | 10.21M | | | 49.08M | 9.13M | 7.91M | | 8.54M | 9.75M | | |
|
Cash from Investing Activities
|
-33.01M | -47.51M | -30.17M | -44.94M | -26.63M | -38.48M | -42.95M | -65.25M | -65.04M | -36.43M | -18.98M | -31.51M | -19.74M | | | 15.68M | -40.01M | -54.53M | -24.20M | -20.65M | -61.89M | -49.85M | -15.75M | -23.48M | 110.91M | 39.40M | -73.44M | -84.43M | -73.04M | -106.38M | -87.15M | -11.03M | 34.55M | -48.64M | -48.38M | 35.90M | 29.53M | 9.35M | 15.29M | 15.68M | -7.76M | -66.94M |
|
Other financing activities
|
31.64M | 14.51M | 42.97M | 6.53M | 70.80M | 7.14M | 24.45M | 7.00M | 71.32M | 58.52M | 39.86M | 0.74M | -39.23M | | | 63.43M | 19.44M | 33.15M | 37.38M | -15.80M | 0.45M | 0.42M | 53.40M | 122.07M | 0.49M | 0.44M | -183.24M | 65.63M | 0.49M | 0.50M | 29.61M | 77.88M | 0.51M | 0.53M | 46.34M | -47.87M | 1.36M | 0.52M | 58.54M | 1.42M | 0.51M | 0.51M |
|
Long-Term Debt Issuances
|
| | | 1.50M | 0.50M | 2.50M | | | | | 5.00M | | 5.00M | | | | | 20.00M | 3.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.43M | 0.18M | 1.89M | 0.68M | 0.78M | 0.68M | 8.78M | 4.18M | 1.63M | 3.48M | 4.66M | 6.14M | 1.00M | | | | 12.00M | | | 0.60M | 2.50M | | | | | | | | | 25.00M | | 30.00M | | | | | | 20.00M | 3.50M | | | |
|
Short-Term Debt issuances
|
2.58M | -1.35M | 0.63M | 88.79M | 0.58M | -48.84M | -22.38M | 97.45M | -21.90M | -6.88M | -5.00M | | -5.00M | | | -4.46M | -0.34M | -27.97M | -53.62M | 36.72M | -6.72M | 20.00M | -58.00M | -38.00M | | -4.00M | 42.13M | -4.48M | 165.78M | -167.08M | | | 235.80M | | -23.30M | 16.50M | | -120.00M | -109.00M | 2.93M | -0.28M | 4.04M |
|
Shares Issued
|
| | 42.68M | -0.95M | | | | | | 0.01M | 0.01M | 0.14M | 32.55M | | | | 0.03M | 0.14M | 28.36M | 0.05M | | | | 0.12M | | 0.62M | -0.00M | | 0.10M | 0.04M | | 0.10M | | | | 0.20M | 1.16M | | -1.02M | | 0.06M | |
|
Shares Repurchased
|
| | 1.03M | -1.37M | | | | | 0.32M | 1.28M | 1.24M | 0.64M | | | | 3.37M | 4.53M | 0.43M | 0.00M | 6.66M | 1.18M | 2.95M | 0.32M | 4.00M | 0.49M | 2.44M | | 1.54M | 6.06M | 2.73M | 0.21M | 0.91M | 1.10M | 0.68M | 0.34M | 0.17M | 0.09M | 0.04M | | 0.65M | 0.63M | 0.32M |
|
Dividends Paid - Common
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.09M | | | 0.48M | 0.53M | 0.55M | 0.60M | 0.68M | 0.66M | 0.65M | 0.69M | 0.69M | 0.73M | 0.83M | 0.83M | 0.83M | 0.88M | 0.90M | 0.94M | 0.94M | 0.94M | 0.98M | 0.98M | 0.97M | 0.98M | 0.98M | 1.03M | 1.03M | 1.03M | 1.08M |
|
Cash from Financing Activities
|
37.56M | 52.29M | 51.46M | 93.21M | -19.59M | 53.54M | 12.31M | 90.98M | 37.98M | 46.01M | 28.60M | 10.55M | 7.80M | | | 33.72M | 25.56M | 17.71M | 35.06M | 13.72M | 150.93M | -37.69M | -5.89M | 78.12M | 44.70M | 36.84M | -184.87M | 58.78M | 30.83M | 79.66M | 82.19M | -10.31M | -2.84M | 35.72M | 16.42M | -33.89M | -4.53M | 1.76M | -73.42M | -4.55M | 16.28M | 40.15M |
|
Change in Cash
|
-13.35M | 0.29M | 4.08M | 0.28M | 1.15M | 3.87M | -4.66M | 1.09M | 0.36M | 15.81M | 9.02M | -16.71M | -2.81M | | | 55.26M | -8.48M | -34.92M | 15.69M | -6.15M | 92.42M | -80.41M | -15.19M | 64.10M | 167.31M | 83.72M | -253.45M | -5.44M | -40.66M | -14.94M | 4.25M | -8.97M | 34.61M | -2.24M | -31.66M | 9.84M | 27.83M | 16.67M | -58.42M | 15.60M | 11.70M | -19.85M |
|
Beginning Cash Balance
|
28.20M | 14.85M | 15.15M | 19.23M | 19.51M | 20.67M | 24.54M | 19.88M | 20.97M | 21.32M | 37.13M | 46.16M | 29.45M | 34.96M | 48.51M | 17.14M | 72.40M | 63.92M | 29.00M | 44.70M | 38.54M | 130.96M | 285.26M | 244.59M | 106.69M | 266.77M | 613.37M | 424.09M | 464.10M | 430.25M | 402.17M | 433.30M | 375.41M | 429.75M | 412.08M | 364.72M | 330.24M | 351.73M | 409.33M | 347.72M | 359.67M | 405.60M |
|
Free Cash Flow
|
-19.79M | -6.21M | -17.72M | -49.02M | 46.42M | -11.84M | 25.15M | -26.29M | 26.93M | 5.09M | -2.65M | 3.97M | 8.79M | | | 3.44M | 4.88M | -0.80M | 3.13M | -0.98M | 0.17M | 5.73M | 5.24M | 8.03M | 9.99M | 7.31M | 4.83M | 19.89M | 1.26M | 11.66M | 8.89M | 12.05M | 2.69M | 10.31M | 0.13M | 7.72M | 2.67M | 5.45M | -0.41M | 4.26M | 2.96M | 6.44M |
|
Net Cash Flow
|
-13.35M | 0.29M | 4.08M | 0.28M | 1.15M | 3.87M | -4.66M | 1.09M | 0.36M | 15.81M | 9.02M | -16.71M | -2.81M | | | 55.26M | -8.48M | -34.92M | 15.69M | -6.15M | 92.42M | -80.41M | -15.19M | 64.10M | 167.31M | 83.72M | -253.45M | -5.44M | -40.66M | -14.94M | 4.25M | -8.97M | 34.61M | -2.24M | -31.66M | 9.84M | 27.83M | 16.67M | -58.42M | 15.60M | 11.70M | -19.85M |