|
Net Income
|
1.16M | 0.97M | 0.54M | -0.93M | 2.10M | 0.55M | -0.17M | 0.24M | -0.08M | 6.52M | 2.31M | 2.31M | 1.57M | 2.26M | 2.32M | 1.42M | 2.59M | 2.83M | 3.58M | 3.00M | 3.19M | 14.93M | -0.03M | 4.09M | 1.05M | 18.03M | 6.49M | 11.84M | 8.06M | 9.16M | 11.67M | 8.94M | 0.99M | 0.68M | 0.94M | 0.89M | 11.83M | 8.00M | 3.87M | 7.92M | 4.50M | 4.15M | 2.16M | 9.44M | 3.56M | 2.00M | 17.14M |
|
Depreciation and Depletion
|
0.29M | 0.30M | 0.31M | 0.30M | 0.45M | 0.48M | 0.51M | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.06M | 0.07M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.16M | 0.15M | 0.15M | 0.15M | 0.18M | 0.18M | 0.31M | 0.24M | 0.28M | 0.39M | 0.35M | 0.42M | 0.40M | 0.49M | 0.44M | 0.50M | 0.63M | 0.59M | 0.64M | 0.59M | 0.69M | 1.05M | 0.29M | 0.67M | 0.76M | 0.67M | 0.70M | 0.83M | 0.79M | 0.95M | 0.09M | 0.78M | 0.81M | 0.86M | 0.46M | 0.71M | 0.90M | 1.32M |
|
Deferred Taxes
|
-0.65M | -0.29M | -0.08M | -0.07M | -0.02M | 0.27M | -0.14M | -0.51M | -0.52M | -0.14M | 0.93M | 0.43M | -0.03M | 0.20M | -0.65M | 1.82M | -0.05M | -0.07M | 0.38M | -0.12M | 0.02M | -4.21M | -0.03M | 0.26M | -0.93M | 2.21M | 2.68M | -7.34M | -1.04M | -0.68M | 0.53M | 7.32M | 0.01M | 0.00M | 0.00M | -3.65M | 0.02M | 0.04M | 0.01M | 0.03M | 0.02M | -0.49M | 0.13M | 2.54M | 0.08M | -0.14M | 0.10M |
|
Gains from Investment Securities
|
0.47M | 0.49M | 0.52M | | 0.67M | 0.68M | 0.51M | | | | | | | | | 5.20M | 0.33M | | 0.03M | 0.24M | 0.15M | 0.10M | 0.01M | 13.51M | 0.28M | 0.55M | 0.07M | 11.07M | 1.16M | 1.71M | 0.55M | 8.55M | 0.72M | | | 37.68M | -0.31M | | | 0.87M | 1.56M | | | | -0.27M | 0.38M | 0.02M |
|
Non-cash Items
|
| | | 0.54M | | | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
190.68M | 218.03M | 239.20M | 233.42M | 288.88M | 388.24M | 390.68M | 270.55M | 327.70M | 416.81M | 467.84M | 487.65M | 341.15M | 361.92M | 397.41M | 327.58M | 261.01M | 342.49M | 357.35M | 279.14M | 255.68M | 358.16M | 481.95M | 516.10M | 419.90M | 808.90M | 245.85M | 1.21M | 1.06M | 12.63M | 4.18M | 4.15M | 10.80M | 34.56M | 13.57M | 20.67M | 3.55M | 20.01M | | 7.16M | | | | 4.16M | | | |
|
Cash from Operations
|
35.90M | -12.38M | 18.58M | -17.68M | -50.63M | 9.39M | 46.38M | -28.05M | 7.75M | -28.02M | 11.74M | 33.79M | 19.74M | -35.92M | 40.73M | 8.57M | 15.21M | -41.98M | 39.94M | -6.48M | 12.93M | -42.78M | -35.92M | 57.72M | -78.62M | -42.10M | 212.03M | 20.93M | 10.22M | -5.42M | 6.99M | 23.03M | -57.34M | 46.79M | 14.33M | 3.57M | -4.77M | 35.38M | 10.08M | 17.54M | -25.26M | 26.89M | 8.64M | -10.55M | 14.13M | 7.44M | -2.56M |
|
Amortizatization of Intangibles
|
0.22M | 0.21M | 0.19M | 0.19M | 0.18M | 0.20M | 0.20M | 0.18M | 0.18M | 0.21M | 0.29M | 0.31M | 0.32M | 0.30M | 0.18M | 0.36M | 0.36M | 0.33M | 0.30M | 0.30M | 0.28M | 0.29M | 0.35M | 0.34M | 0.30M | 0.34M | 0.47M | 0.78M | 0.90M | 1.01M | 1.10M | 1.04M | 0.65M | 0.67M | 0.70M | 0.58M | 0.57M | 0.42M | 0.53M | 0.55M | 0.53M | 0.61M | 0.45M | 0.35M | 0.25M | 0.20M | 0.07M |
|
Amortization of Deferred Charges
|
0.07M | -0.05M | 0.14M | 0.24M | 0.02M | -0.03M | -0.11M | 0.31M | -0.02M | 0.02M | 0.03M | 0.02M | 0.09M | -0.04M | 0.04M | -0.07M | 0.02M | -0.03M | 0.12M | -0.43M | 0.07M | 0.11M | 0.01M | -0.64M | 0.11M | 0.27M | 0.40M | 0.91M | 0.67M | 0.65M | 0.74M | 0.91M | 0.60M | 0.67M | 0.61M | 0.65M | 0.54M | 0.29M | 0.30M | 0.21M | 0.32M | 0.33M | 0.82M | 0.23M | 0.32M | 0.33M | 0.42M |
|
Depreciation & Amortization (CF)
|
0.29M | 0.30M | 0.31M | 0.30M | 0.45M | 0.48M | 0.51M | 1.47M | 0.80M | 0.86M | 0.88M | 0.86M | 0.62M | 0.68M | 0.69M | 0.71M | 0.74M | 0.74M | 0.73M | 0.73M | 0.76M | 0.77M | 0.82M | 0.91M | 0.91M | 0.80M | -0.95M | 2.53M | 1.00M | 1.01M | 0.78M | 1.40M | 0.85M | 0.93M | 1.46M | 2.08M | 1.42M | 1.26M | 1.21M | 1.11M | 1.10M | 1.04M | 0.93M | 0.86M | 0.78M | 0.78M | 0.60M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | 15.45M | 7.76M | 4.00M | | 14.12M | 13.72M | -24.40M | 15.26M | -17.12M | -1.28M | 4.08M | 17.02M | -19.33M | -2.86M | 10.22M | -0.46M | 5.81M | -9.21M | 8.37M | -3.31M | -11.00M | 6.53M | 2.52M | 2.22M | -2.43M | -7.14M | 6.40M |
|
Change in Taxes
|
0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | 0.35M | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
2.30M | 2.67M | 3.02M | 1.81M | 0.39M | 0.71M | 0.54M | 0.51M | 0.65M | 0.62M | 0.16M | 0.23M | 1.59M | 2.03M | 0.39M | 0.49M | 0.51M | 0.66M | 1.00M | 0.53M | 0.12M | 0.51M | 0.51M | 0.91M | 1.38M | 1.14M | 1.65M | 2.40M | 1.44M | 0.72M | 1.13M | 1.28M | 1.23M | 0.88M | 0.62M | 0.31M | 0.91M | 0.30M | 0.23M | 0.47M | 0.92M | 0.26M | 0.31M | 0.13M | 0.26M | 0.19M | 0.95M |
|
Sales of Property, Plant and Equipment
|
0.06M | 0.02M | | | | | 0.89M | | 0.01M | 0.57M | | -0.42M | | | | 0.31M | 0.18M | 0.18M | 0.00M | 0.34M | 0.10M | 0.60M | 0.04M | | 0.05M | 4.39M | 3.26M | 0.61M | | 0.27M | 2.49M | 1.06M | 0.24M | 0.76M | 0.25M | 0.23M | 0.43M | -0.00M | 0.04M | 0.07M | 0.05M | 0.01M | 0.00M | 17.24M | 0.15M | 1.08M | 0.76M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | 2.65M | | | | 7.33M | -136.00M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | | 42.28M |
|
Change in Acquisitions & Divestments
|
4.71M | 37.20M | 17.10M | 7.03M | 11.48M | 0.42M | 1.40M | 7.43M | 21.23M | 18.30M | 15.70M | | 22.95M | 10.10M | 19.00M | 1.09M | 7.36M | | 2.10M | 8.20M | 13.70M | 12.90M | 0.38M | 14.25M | 18.99M | 30.86M | 7.38M | 15.91M | 41.04M | 34.28M | 28.05M | 42.65M | 60.63M | | | | 54.53M | | | 1.53M | 11.71M | | | 13.95M | 27.25M | 28.96M | 42.66M |
|
Cash from Investing Activities
|
-51.46M | -53.76M | -10.43M | -35.78M | -33.25M | -79.19M | -17.70M | -43.31M | -52.25M | -10.38M | 4.95M | 1.70M | -35.60M | -31.51M | -1.33M | -67.66M | -60.56M | -58.30M | -76.09M | -15.02M | -35.88M | 30.41M | -69.10M | -45.49M | 1.06M | -90.32M | -65.46M | -139.39M | -263.39M | -77.02M | -147.54M | -84.00M | -26.98M | -341.53M | -248.86M | 46.24M | 68.82M | 41.16M | 43.98M | -65.72M | 25.80M | 61.37M | 27.77M | 29.52M | 31.27M | -70.12M | -62.73M |
|
Other financing activities
|
58.83M | -7.60M | 99.28M | -23.09M | 43.08M | 24.66M | 58.59M | -5.94M | 79.25M | -24.33M | 59.55M | -19.77M | 29.45M | -36.86M | 65.59M | -5.62M | -5.67M | 41.96M | 183.32M | -70.03M | 121.50M | -52.92M | 78.67M | -3.09M | 332.73M | 123.53M | 34.99M | 83.43M | 234.16M | 178.32M | 167.39M | -21.53M | 131.47M | 105.89M | 81.99M | -126.48M | 580.33M | -191.88M | 79.95M | -137.41M | 243.85M | -262.48M | 118.80M | -308.03M | -111.02M | 220.62M | -28.34M |
|
Long-Term Debt Issuances
|
-44.13M | 73.44M | 0.09M | | 44.00M | 33.04M | | | | | | | 14.48M | 12.20M | | | | 50.00M | | | | | | 73.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.04M | 1.04M | 0.04M | 0.04M | 0.04M | 0.04M | 2.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.55M | 0.02M | 14.50M | 12.22M | 0.02M | 0.02M | -12.22M | 0.02M | 0.02M | 1.62M | -1.66M | | | | | | | | | | | | | 0.13M | 0.82M | 0.38M | | | | | | | | |
|
Short-Term Debt issuances
|
-10.08M | -34.98M | -2.63M | -1.22M | -6.55M | 0.14M | 0.30M | 0.88M | 2.12M | -3.51M | 1.14M | -2.03M | -3.46M | 0.50M | 2.85M | -2.64M | -1.73M | -0.44M | -4.49M | -0.83M | -2.37M | -3.12M | 0.03M | 0.71M | -0.83M | 0.47M | 0.23M | 0.22M | 0.35M | 0.75M | -0.22M | 0.25M | 0.72M | -0.95M | 73.56M | 29.00M | -102.33M | | | | -1.01M | -1.44M | 2.39M | -2.00M | 1.29M | -1.02M | -0.05M |
|
Shares Issued
|
3.72M | 1.94M | -0.04M | -0.03M | | | -0.37M | | -0.01M | | 0.04M | 20.49M | | 4.93M | | | 1.26M | 0.04M | 0.71M | 0.12M | 0.09M | 0.24M | 0.55M | 1.29M | 0.04M | | 0.04M | 4.39M | 0.69M | 1.61M | 1.11M | 1.52M | 0.72M | 0.39M | 0.72M | 0.23M | 0.07M | 0.04M | 0.10M | 0.43M | 1.21M | 0.03M | | 0.25M | 0.07M | | 0.16M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.41M | 1.25M | 13.82M | | | | | | | | | | | | | | | | | | | 3.64M |
|
Preferred Shares Issued
|
0.05M | 7.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | 8.50M | | | | | | | | | | | | | | | | 7.33M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.02M | 0.30M | | 0.32M | 0.14M | 0.18M | 0.16M | 0.16M | 0.19M | 0.31M | 0.31M | 0.31M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.35M | 0.35M | 0.41M | 0.46M | 0.58M | 0.83M | 1.08M | 1.08M | 1.08M | 1.05M | 1.15M | 1.41M | 1.67M | 1.81M | 2.06M | 2.08M | 2.08M | 2.14M | 2.15M | 2.16M | 2.16M | 2.17M | 2.15M | 2.19M | 2.20M | 2.24M | 2.20M | 2.21M | 2.14M |
|
Cash from Financing Activities
|
8.33M | 61.64M | 26.25M | 21.03M | 80.34M | 57.26M | -17.56M | 75.36M | 44.09M | 38.43M | -16.64M | -46.95M | 16.80M | 66.95M | -36.93M | 59.12M | 48.68M | 100.60M | 34.24M | 21.68M | 18.70M | 15.62M | 120.38M | -20.80M | 138.43M | 122.40M | 70.41M | 86.54M | 328.90M | 76.92M | 196.54M | -21.67M | 130.86M | 102.53M | 152.72M | -89.48M | 470.93M | -195.98M | 77.21M | -140.70M | 241.66M | -273.17M | 118.99M | -311.98M | -111.86M | 210.61M | -34.04M |
|
Change in Cash
|
-7.23M | -4.49M | 34.39M | -32.43M | -3.53M | -12.53M | 11.12M | 4.00M | -0.41M | 0.04M | 0.04M | -11.46M | 0.94M | -0.47M | 2.47M | 0.03M | 3.33M | 0.32M | -1.91M | 0.18M | -4.26M | 3.25M | 15.36M | -8.57M | 60.87M | -10.02M | 216.97M | -31.93M | 75.72M | -5.53M | 55.99M | -82.64M | 46.53M | -192.21M | -81.81M | -39.67M | 534.99M | -119.43M | 131.26M | -188.87M | 242.20M | -184.91M | 155.39M | -293.00M | -66.46M | 147.93M | -99.34M |
|
Beginning Cash Balance
|
39.84M | 32.61M | 28.12M | 62.51M | 30.08M | 26.55M | 14.01M | 25.14M | 29.13M | 28.73M | 28.76M | 28.80M | 17.34M | 18.28M | 17.80M | 20.27M | 20.30M | 23.63M | 23.95M | 22.05M | 22.22M | 17.96M | 21.21M | 36.57M | 28.00M | 88.87M | 78.85M | 295.82M | 263.89M | 338.30M | 334.09M | 390.08M | 307.44M | 353.97M | 161.76M | 79.95M | 40.28M | 575.26M | 455.83M | 587.10M | 398.23M | 640.43M | 455.52M | 610.91M | 317.91M | 251.45M | 399.38M |
|
Free Cash Flow
|
33.60M | -15.04M | 15.55M | -19.49M | -51.02M | 8.68M | 45.84M | -28.55M | 7.10M | -28.64M | 11.57M | 33.56M | 18.15M | -37.95M | 40.34M | 8.09M | 14.71M | -42.63M | 38.94M | -7.01M | 12.81M | -43.30M | -36.44M | 56.81M | -80.00M | -43.23M | 210.37M | 18.52M | 8.78M | -6.14M | 5.86M | 21.75M | -58.57M | 45.91M | 13.71M | 3.26M | -5.68M | 35.08M | 9.85M | 17.07M | -26.18M | 26.63M | 8.33M | -10.68M | 13.87M | 7.25M | -3.52M |
|
Net Cash Flow
|
-7.23M | -4.49M | 34.39M | -32.43M | -3.53M | -12.53M | 11.12M | 4.00M | -0.41M | 0.04M | 0.04M | -11.46M | 0.94M | -0.47M | 2.47M | 0.03M | 3.33M | 0.32M | -1.91M | 0.18M | -4.26M | 3.25M | 15.36M | -8.57M | 60.87M | -10.02M | 216.97M | -31.93M | 75.72M | -5.53M | 55.99M | -82.64M | 46.53M | -192.21M | -81.81M | -39.67M | 534.99M | -119.43M | 131.26M | -188.87M | 242.20M | -184.91M | 155.39M | -293.00M | -66.46M | 147.93M | -99.34M |