|
Net Income
|
18.89M | 19.91M | 20.00M | 19.61M | 20.28M | 21.36M | 22.88M | 17.64M | 25.99M | 28.12M | 29.81M | 28.65M | 29.13M | 30.55M | 32.38M | 27.24M | 10.37M | 24.71M | 35.11M | 16.77M | 39.85M | 40.30M | 37.43M | 37.31M | 39.13M | 37.77M | 38.97M | 16.27M | 33.66M | 30.07M | 24.61M | 30.45M | 33.82M | 32.72M | 38.10M | 36.01M | 36.74M | 22.51M | 54.47M |
|
Depreciation and Depletion
|
2.24M | 2.27M | 2.25M | 2.26M | 2.25M | 2.24M | 2.27M | 2.30M | 2.33M | 2.32M | 2.31M | 2.32M | 2.36M | 2.38M | 2.37M | 2.39M | 2.48M | 2.47M | 2.43M | 2.39M | 2.44M | 2.48M | 2.42M | 2.56M | 2.42M | 2.58M | 2.58M | 2.57M | 2.58M | 2.57M | 2.66M | 2.89M | 2.85M | 2.87M | 2.89M | 2.92M | 2.96M | 3.23M | 3.38M |
|
Share-based Compensation
|
1.61M | 0.67M | 0.81M | 1.28M | 2.17M | 0.47M | 0.56M | 0.45M | 2.45M | 0.50M | 0.50M | 0.48M | 2.58M | 0.56M | 0.46M | 0.61M | 2.67M | 0.63M | 0.65M | 0.62M | 2.67M | 0.59M | 0.56M | 0.59M | 2.47M | 0.81M | 0.67M | 0.58M | 2.46M | 0.85M | 0.82M | 0.96M | 2.28M | 1.91M | 0.96M | 0.84M | 2.17M | 0.87M | 1.59M |
|
Gains from Sales and Divestitures
|
| | | 0.25M | | | | 0.20M | | | | 0.12M | | | | 0.12M | | | | 0.12M | | | | 0.20M | | | | 0.11M | | | | 0.13M | | | | 0.14M | | | |
|
Gains from Investment Securities
|
2.65M | 0.19M | 0.28M | 37.75M | 2.81M | 10.07M | 9.34M | 11.45M | 3.20M | 19.69M | 8.19M | 0.82M | 1.82M | 11.26M | 6.87M | 8.43M | 1.96M | 2.20M | 33.98M | 7.65M | 2.54M | 25.46M | 11.02M | 7.07M | 2.45M | 21.75M | 17.70M | 20.89M | 15.07M | 6.25M | 5.34M | 0.97M | 3.50M | 5.71M | 7.90M | 6.20M | 2.11M | 14.21M | 0.02M |
|
Asset Writedowns and Impairment
|
| | 2.56M | | 1.31M | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 4.04M | | | | 15.66M | | | | 0.07M | | | | 0.03M | | | | 0.07M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.00M | | | |
|
Change in Loans
|
22.10M | 22.50M | 26.57M | 25.43M | 24.90M | 35.75M | 26.45M | 24.19M | 23.98M | 25.59M | 23.67M | 29.31M | 25.23M | 39.87M | 44.56M | 66.17M | 50.95M | 50.34M | 52.45M | 14.97M | 13.88M | 14.79M | 19.70M | 6.69M | 2.11M | 0.62M | 1.51M | 1.44M | 1.57M | 10.98M | 13.56M | 27.86M | 27.07M | 24.59M | 33.81M | 68.49M | 83.40M | 90.01M | 35.06M |
|
Cash from Operations
|
29.32M | 20.74M | 29.82M | 30.69M | 27.73M | 38.18M | 30.66M | 40.34M | 40.05M | 17.12M | 42.61M | 47.99M | 39.21M | 22.61M | 42.14M | 49.50M | 40.93M | 36.12M | 30.36M | 37.87M | 42.30M | 53.38M | 41.11M | 22.39M | 35.40M | 68.69M | 49.42M | 29.70M | 21.85M | 45.32M | 54.63M | 35.65M | 36.74M | 50.52M | 52.13M | 49.17M | 42.01M | 46.48M | 80.59M |
|
Amortizatization of Intangibles
|
1.10M | 0.93M | 0.95M | -1.50M | -1.27M | 1.04M | 0.99M | -1.16M | -1.08M | 1.10M | 1.05M | 7.15M | 1.80M | 0.89M | 0.87M | 1.84M | 1.83M | 0.88M | 0.86M | 1.83M | 1.82M | 0.68M | 0.66M | 1.77M | 1.69M | 0.55M | 0.54M | 1.65M | 1.65M | 0.46M | 1.61M | 1.81M | 2.17M | 2.13M | 2.06M | 2.08M | 2.11M | 3.04M | 3.43M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | 1.80M | 1.79M | 1.81M | -5.40M | 1.83M | 1.87M | -3.58M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.09M | |
|
Depreciation & Amortization (CF)
|
2.24M | 2.27M | 2.25M | 2.26M | 2.25M | 2.24M | 2.27M | 2.30M | 2.33M | 2.32M | 2.31M | 2.32M | 2.36M | 2.38M | 2.37M | 2.39M | 2.48M | 2.47M | 2.43M | 2.39M | 2.44M | 2.48M | 2.42M | 2.56M | 2.42M | 2.58M | 2.58M | 2.57M | 2.58M | 2.57M | 2.66M | 2.89M | 2.85M | 2.87M | 2.89M | 2.92M | 2.96M | 3.23M | 3.38M |
|
Change in Accured Expenses
|
-1.32M | 4.21M | 8.50M | -22.09M | -5.14M | 9.55M | -2.53M | 1.96M | 9.33M | 1.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
90.34M | 73.93M | 127.08M | 53.10M | 82.30M | 104.25M | 106.80M | 125.77M | 69.66M | 219.11M | 34.85M | 7.55M | 9.97M | 79.36M | 57.44M | 125.92M | 116.43M | 385.95M | -65.75M | -57.87M | 136.78M | -114.51M | 51.07M | -64.04M | 153.96M | 128.45M | 128.39M | 249.14M | 118.24M | 97.39M | 133.53M | -11.06M | 42.31M | 170.04M | 56.60M | 68.71M | 16.33M | -15.85M | -25.22M |
|
Capital Expenditures
|
1.62M | 0.46M | 2.57M | -1.34M | 1.27M | 1.33M | 1.57M | 2.51M | 1.19M | 0.85M | 2.22M | 3.15M | 1.91M | 0.67M | 1.44M | 2.63M | 3.35M | 0.24M | 0.93M | 3.65M | 0.90M | 2.24M | 1.87M | 2.73M | 1.31M | 0.95M | 2.48M | 2.26M | 1.39M | 1.48M | 3.46M | 2.92M | 2.42M | 1.38M | 4.31M | 3.63M | 3.70M | 2.33M | 6.24M |
|
Sales of Property, Plant and Equipment
|
3.21M | 1.38M | 0.57M | 1.48M | 2.43M | 3.99M | 0.35M | 0.49M | 0.53M | 0.75M | 0.84M | 1.47M | 0.70M | 0.04M | 0.39M | 0.41M | 0.08M | 0.70M | 0.34M | | 0.14M | 0.58M | 0.07M | 0.51M | 0.38M | 0.05M | | | | | 0.23M | 0.04M | | | | 0.07M | | | 0.13M |
|
Acquisitions
|
| | 2.00M | | | | | | | | | | | | | | | | | 2.86M | | | 1.55M | | 0.26M | 1.57M | 0.70M | 0.08M | 0.13M | 2.08M | -46.78M | | 0.74M | | 0.24M | 0.40M | 1.55M | -40.15M | 0.65M |
|
Change in Acquisitions & Divestments
|
74.09M | 86.93M | 89.42M | 74.34M | 78.04M | 58.86M | 68.43M | 85.29M | 51.12M | 73.75M | 88.86M | 45.71M | 94.49M | 42.28M | 89.31M | 47.51M | 83.39M | 65.26M | 90.96M | 96.79M | 95.27M | 121.19M | 92.22M | 86.70M | 72.28M | 60.73M | 44.69M | 36.02M | 30.68M | 28.48M | 65.41M | | 26.54M | 59.01M | 35.77M | 46.59M | 36.02M | 218.44M | |
|
Cash from Investing Activities
|
-190.29M | -129.82M | -137.26M | -172.58M | -94.00M | -112.25M | -69.66M | -29.28M | -108.25M | -227.88M | -64.25M | -17.23M | 58.14M | -61.15M | 70.38M | -131.71M | -112.23M | -459.92M | -86.50M | -53.93M | -174.36M | -92.62M | -164.57M | -116.05M | -383.21M | -174.61M | -141.12M | -227.28M | -75.56M | -83.40M | 66.56M | 48.17M | -13.13M | -180.43M | -58.01M | -147.59M | -113.16M | 331.90M | -13.82M |
|
Other financing activities
|
300.20M | -164.63M | 208.82M | 24.45M | 211.36M | -169.77M | 215.95M | -60.60M | 223.29M | 0.50M | 0.50M | -73.08M | 249.45M | 0.56M | 0.46M | -155.35M | 276.82M | 0.63M | 0.65M | 123.51M | 734.24M | 0.59M | 0.56M | 39.29M | 227.15M | 0.81M | 0.67M | -422.82M | 185.27M | 0.85M | 0.82M | -432.46M | 226.29M | 1.91M | 0.96M | -41.52M | 161.75M | 0.87M | 1.59M |
|
Long-Term Debt Issuances
|
| | | 20.00M | | | | 25.00M | 25.00M | | | | | 10.60M | | | | | | | | | | | | | | 1.52M | 25.00M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.07M | 20.07M | 0.04M | 30.06M | 0.06M | 15.06M | 0.04M | 25.04M | 25.05M | 15.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 20.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-94.61M | 318.56M | -81.40M | 96.68M | -141.46M | 290.94M | -149.23M | 37.17M | -133.11M | 267.99M | -42.29M | 59.99M | -326.81M | 64.48M | -166.10M | 212.01M | -106.37M | -209.25M | -156.18M | -15.09M | -73.05M | -4.74M | 9.12M | -1.92M | -32.77M | -2.48M | 12.01M | 510.46M | -109.79M | 177.19M | -195.62M | -103.53M | -119.52M | -42.43M | -19.74M | -42.02M | -77.34M | -15.63M | 25.76M |
|
Shares Issued
|
-0.01M | 0.99M | 3.25M | 1.80M | 1.98M | 0.02M | 1.00M | 0.30M | 0.67M | 0.21M | 0.26M | 0.16M | 0.20M | -0.03M | 0.37M | 0.18M | 0.18M | | | | 0.11M | | | | | | | | | | | 0.09M | | | | | | | |
|
Shares Repurchased
|
17.19M | | | | | | | | | | | | | | | | 7.98M | | | | 9.02M | 0.85M | 4.21M | 7.63M | 8.15M | 6.56M | | | | 2.78M | 2.17M | | 0.06M | 0.19M | | | | | |
|
Dividends Paid - Common
|
9.47M | 9.48M | 9.95M | 9.98M | 10.02M | 10.02M | 10.03M | 10.03M | 20.97M | 0.00M | 10.93M | 11.37M | 22.77M | 0.00M | 11.40M | 11.84M | 23.63M | 0.00M | 11.79M | 11.79M | 11.73M | 11.74M | 12.14M | 12.12M | 12.08M | 11.99M | 12.83M | 12.86M | 12.87M | 12.87M | 15.07M | 15.07M | 15.09M | 15.09M | 16.04M | 16.04M | 16.07M | 17.81M | 19.40M |
|
Cash from Financing Activities
|
176.19M | 125.18M | 124.28M | 102.63M | 58.99M | 96.10M | 56.89M | -33.21M | 68.11M | 203.66M | 43.80M | -24.43M | -101.19M | 50.85M | -27.85M | 24.95M | 137.82M | 839.94M | -25.90M | 71.29M | 614.40M | -48.84M | 402.62M | 16.63M | 172.91M | -464.65M | -110.86M | 73.87M | 86.16M | 10.17M | 349.57M | -551.29M | 90.29M | 18.34M | 280.82M | -99.98M | 41.19M | -90.89M | 31.91M |
|
Change in Cash
|
15.21M | 16.09M | 16.83M | -39.26M | -7.29M | 22.03M | 17.89M | -22.15M | -0.09M | -7.10M | 22.15M | 6.32M | -3.84M | 12.31M | 84.66M | -57.25M | 66.52M | 416.13M | -82.03M | 55.22M | 482.34M | -88.08M | 279.16M | -77.03M | -174.89M | -570.56M | -202.56M | -123.71M | 32.45M | -27.91M | 470.77M | -467.46M | 113.90M | -111.57M | 274.94M | -198.40M | -29.97M | 287.48M | 98.68M |
|
Beginning Cash Balance
|
-15.21M | -16.09M | -16.83M | 188.44M | 7.29M | -22.03M | -17.89M | 181.82M | 0.09M | 7.10M | -22.15M | -0.45M | 3.84M | -12.31M | -84.66M | 66.64M | -66.52M | -416.13M | 82.03M | -17.31M | -482.34M | 88.08M | -279.16M | 154.22M | 174.89M | 570.56M | 202.56M | 239.84M | -32.45M | 27.91M | -470.77M | 629.83M | -113.90M | 111.57M | -274.94M | 383.85M | 29.97M | -287.48M | -98.68M |
|
Free Cash Flow
|
27.69M | 20.28M | 27.25M | 32.03M | 26.46M | 36.84M | 29.09M | 37.82M | 38.87M | 16.27M | 40.39M | 44.84M | 37.30M | 21.94M | 40.70M | 46.88M | 37.58M | 35.88M | 29.44M | 34.22M | 41.40M | 51.15M | 39.24M | 19.65M | 34.09M | 67.74M | 46.94M | 27.44M | 20.45M | 43.84M | 51.18M | 32.73M | 34.32M | 49.14M | 47.83M | 45.54M | 38.30M | 44.15M | 74.35M |
|
Net Cash Flow
|
15.21M | 16.09M | 16.83M | -39.26M | -7.29M | 22.03M | 17.89M | -22.15M | -0.09M | -7.10M | 22.15M | 6.32M | -3.84M | 12.31M | 84.66M | -57.25M | 66.52M | 416.13M | -82.03M | 55.22M | 482.34M | -88.08M | 279.16M | -77.03M | -174.89M | -570.56M | -202.56M | -123.71M | 32.45M | -27.91M | 470.77M | -467.46M | 113.90M | -111.57M | 274.94M | -198.40M | -29.97M | 287.48M | 98.68M |