|
Net Income
|
4.20M | 3.66M | 9.13M | 6.05M | 12.02M | 7.68M | 12.82M | 9.96M | 5.43M | 15.70M | 24.07M | 26.73M | 21.17M | 18.98M | 24.97M | 23.45M | 16.53M | 18.64M | -4.93M | 33.06M | 32.70M | 30.55M | 24.17M | 22.66M | 25.76M | 29.48M | 38.80M | 53.31M | 27.90M | 27.88M | 20.53M | 27.75M | 28.61M | 24.43M | 25.19M | 22.16M | 21.46M | 19.09M | 17.39M |
|
Share-based Compensation
|
0.33M | 0.43M | 0.42M | 0.32M | 0.73M | 0.47M | 0.47M | 0.50M | 0.81M | 0.98M | 0.74M | 0.51M | 0.91M | 1.69M | 0.54M | 0.72M | 1.11M | 1.37M | 1.25M | 0.53M | 1.24M | 1.49M | 1.50M | 1.18M | 1.55M | 1.85M | 1.62M | 1.62M | 1.83M | 1.51M | 1.57M | 0.94M | 1.54M | 1.59M | 1.38M | 1.57M | 1.74M | 0.81M | 0.87M |
|
Deferred Taxes
|
| | | | | | | | | | | -4.57M | 0.45M | -0.07M | -0.04M | 15.72M | 0.24M | -0.08M | -0.06M | -4.71M | -0.06M | -0.04M | 0.67M | 3.04M | -0.03M | -0.02M | -0.02M | 1.84M | -0.02M | -0.02M | -0.06M | 3.24M | 1.42M | -0.50M | 0.01M | -1.27M | -0.10M | 0.06M | 0.01M |
|
Gains from Investment Securities
|
0.20M | 0.04M | | 0.31M | 0.96M | 0.26M | 0.19M | 0.12M | 0.47M | 2.20M | 0.57M | 0.06M | 2.55M | 0.04M | 0.20M | 0.07M | 1.97M | 0.08M | 51.67M | 42.79M | 10.57M | 61.84M | 12.66M | 1.39M | 2.29M | 1.01M | 2.64M | 3.43M | 6.74M | 0.44M | 0.21M | 0.28M | 2.19M | 0.01M | 0.82M | 0.05M | 3.16M | 0.06M | 3.40M |
|
Asset Writedowns and Impairment
|
| | | | | 4.98M | 1.37M | -0.27M | 0.00M | 0.78M | 2.96M | 0.28M | | 5.83M | 1.46M | 0.24M | | | | | 0.43M | 0.12M | 2.56M | 4.67M | 1.40M | -0.00M | 0.02M | 0.06M | | 0.46M | | | | | | | | | |
|
Non-cash Items
|
3.69M | 4.38M | 20.86M | -18.55M | -0.07M | 10.57M | 19.68M | 7.48M | 2.27M | 10.81M | 3.95M | 3.59M | 16.90M | 2.42M | -2.46M | -5.18M | 47.16M | -1.08M | 51.21M | -27.95M | 4.18M | 71.37M | -43.92M | 18.26M | 31.89M | 39.17M | 44.90M | -12.86M | -3.52M | 44.01M | 34.29M | -54.58M | 17.50M | -0.72M | -47.57M | 22.64M | -23.25M | 9.50M | 7.03M |
|
Change in Interest Receivables
|
0.16M | 0.59M | -0.73M | 0.18M | 0.27M | 0.78M | 0.59M | 0.63M | -0.45M | 0.25M | 1.15M | -1.13M | 1.02M | -0.19M | -0.37M | -0.07M | 2.10M | 9.88M | 2.86M | -5.40M | -2.45M | -4.80M | 4.50M | 0.09M | 0.75M | 0.83M | 4.20M | 6.32M | 2.64M | 0.59M | 2.10M | 1.84M | 0.63M | -1.53M | -2.15M | -2.91M | -1.07M | -0.81M | 3.57M |
|
Change in Loans
|
9.08M | 10.47M | 18.13M | 12.39M | 1.95M | 0.88M | 1.01M | 1.45M | 0.25M | 0.43M | 1.38M | 0.74M | 0.50M | 0.41M | | 0.11M | 7.67M | 47.86M | 58.17M | 57.55M | 69.42M | 30.84M | 1.74M | 0.66M | 0.72M | 0.00M | 9.54M | 2.35M | 3.88M | 18.70M | 15.47M | 20.45M | 30.32M | 45.46M | 65.80M | 128.58M | 105.85M | 143.61M | 146.63M |
|
Cash from Operations
|
7.89M | 8.04M | 29.99M | -12.50M | 11.95M | 18.25M | 32.50M | 17.43M | 7.70M | 26.51M | 28.02M | 30.32M | 38.07M | 21.40M | 22.52M | 18.27M | 63.70M | 17.56M | 46.28M | 5.12M | 36.87M | 101.93M | -19.75M | 40.92M | 57.64M | 68.65M | 83.70M | 40.45M | 24.37M | 71.89M | 54.82M | -26.82M | 46.11M | 23.72M | -22.39M | 44.80M | -1.79M | 28.58M | 24.41M |
|
Amortizatization of Intangibles
|
-0.39M | 0.12M | 0.18M | -0.36M | 0.52M | 0.51M | 0.51M | -1.06M | -1.10M | 1.00M | 0.99M | -0.91M | 1.00M | 1.01M | 1.01M | -6.26M | 1.58M | 1.54M | 1.54M | -7.66M | -1.47M | 1.36M | 1.35M | -2.75M | -1.86M | -1.85M | -1.81M | -1.64M | -1.09M | -0.92M | -1.81M | 7.80M | 0.84M | 0.81M | 0.80M | 0.88M | 0.94M | 0.91M | 0.90M |
|
Amortization of Deferred Charges
|
0.13M | -0.15M | 0.14M | -0.12M | 0.03M | -0.20M | -0.13M | 2.34M | 0.07M | -0.36M | -0.20M | 4.30M | -0.08M | -0.26M | -0.68M | 5.05M | 0.06M | -0.57M | -0.63M | 7.32M | 1.40M | 1.36M | 1.35M | 1.34M | 1.21M | 1.18M | 1.17M | -3.01M | 1.03M | 0.99M | 0.99M | -2.41M | 0.15M | 0.81M | 0.80M | 0.16M | 0.15M | 0.09M | |
|
Depreciation & Amortization (CF)
|
0.97M | 1.16M | 1.31M | 1.34M | 1.53M | 1.58M | 1.50M | 1.70M | 2.27M | 2.32M | 2.00M | 2.12M | 2.26M | 2.21M | 1.98M | 1.92M | 2.13M | 2.09M | 2.08M | 2.16M | 2.06M | 2.00M | 2.08M | 3.21M | 2.76M | 2.87M | 2.90M | 3.16M | 3.09M | 2.99M | 3.08M | 3.16M | 2.87M | 2.83M | 2.58M | 2.63M | 2.54M | 2.54M | 2.61M |
|
Change in Accured Expenses
|
2.21M | -3.06M | 4.93M | -24.30M | -1.55M | 0.59M | 16.77M | -21.05M | -3.45M | 7.08M | -5.37M | -8.52M | 34.08M | -2.29M | 2.31M | -17.16M | 47.50M | 12.67M | 11.11M | 3.21M | -21.61M | 22.03M | -37.73M | 2.02M | 39.27M | 66.81M | 79.84M | -7.24M | -38.83M | 57.47M | 47.38M | -110.68M | 35.79M | -6.14M | -73.49M | 35.79M | -57.70M | -6.10M | 7.24M |
|
Change in Net Loans
|
14.38M | -24.03M | -58.71M | -38.01M | 16.29M | 32.47M | 8.89M | 80.62M | -67.88M | 14.91M | -32.97M | 189.82M | -21.34M | -26.04M | 140.03M | -308.54M | 160.21M | 490.54M | -1305.21M | 226.02M | -111.30M | 53.87M | -145.67M | -353.35M | -331.57M | -314.86M | -292.49M | -188.08M | -120.50M | -43.21M | -46.70M | -33.13M | 69.50M | 105.45M | -1.51M | 25.65M | 13.72M | -70.00M | -370.15M |
|
Capital Expenditures
|
0.88M | 0.51M | 3.20M | 2.09M | 0.96M | 1.03M | 7.04M | 39.67M | 1.93M | 4.62M | 3.88M | 1.06M | 0.84M | 0.82M | 1.58M | 1.83M | 1.80M | 1.79M | 5.42M | 5.71M | 5.34M | 9.91M | 11.24M | 15.55M | 7.71M | 4.04M | 2.61M | 1.75M | 2.15M | 2.56M | 1.34M | 1.65M | 0.68M | 4.18M | 1.09M | 1.62M | 1.86M | 1.39M | 1.57M |
|
Sales of Property, Plant and Equipment
|
0.21M | 1.51M | 1.48M | 0.55M | 0.87M | 0.63M | 1.28M | 1.10M | 0.24M | 4.39M | 2.86M | 2.56M | 0.55M | 0.79M | 0.72M | 0.29M | 0.09M | 0.23M | 0.39M | 0.46M | 0.42M | 2.18M | | 0.94M | 4.49M | 1.61M | 1.58M | 0.45M | | 0.33M | 0.64M | 2.75M | | | 0.01M | | | | 0.51M |
|
Acquisitions
|
16.73M | | | | | | | | 3.74M | | | | 59.40M | | | -118.79M | 23.46M | | | | | | | | | | | | | | | | | | | 67.93M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | 0.89M | 0.00M | 16.09M | 99.06M | -0.28M | | 0.00M | 4.58M | 13.15M | 1.50M | -0.00M | 0.66M | 4.16M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
6.13M | 53.08M | 0.66M | -5.91M | 1.38M | 6.00M | 5.64M | 5.21M | 3.71M | 28.53M | 6.29M | 14.00M | 6.73M | 9.89M | 11.82M | 95.39M | 13.00M | 18.11M | 10.47M | 145.10M | 52.37M | 59.55M | 56.14M | 47.67M | 45.00M | 32.51M | 33.77M | 24.13M | 24.27M | 26.74M | 31.65M | 25.38M | 24.37M | 24.91M | 24.51M | 26.67M | 25.02M | 26.49M | 47.67M |
|
Cash from Investing Activities
|
11.23M | 117.73M | 126.40M | 16.34M | -153.38M | -85.62M | -34.63M | -181.59M | 84.22M | -105.79M | 59.54M | 10.59M | 8.63M | 61.84M | -98.80M | -143.80M | -85.15M | -369.02M | -82.30M | 514.30M | -223.16M | -78.59M | -424.72M | -751.37M | -424.69M | -249.12M | -235.38M | -411.83M | -146.65M | -7.97M | 8.73M | -342.11M | 120.60M | 147.99M | -153.59M | -8.60M | 123.61M | -23.68M | -888.20M |
|
Other financing activities
|
37.77M | -13.28M | 118.61M | -11.80M | 11.20M | -21.54M | 173.51M | -7.33M | -51.14M | -87.49M | 35.10M | -39.50M | 27.09M | -102.86M | 33.46M | 107.99M | -29.96M | 1,076.65M | 316.31M | 144.95M | 75.69M | -87.15M | 359.12M | 59.90M | 323.64M | -224.57M | 128.12M | -284.15M | 317.97M | 165.32M | 375.66M | -98.92M | -198.05M | -242.80M | 122.17M | -47.82M | 110.68M | 55.42M | 203.55M |
|
Long-Term Debt Issuances
|
10.00M | 45.00M | | 0.16M | | 5.00M | 5.00M | | | | | | | | 35.00M | 45.00M | 460.00M | 65.00M | | | | | | | 75.00M | 413.75M | 25.45M | 696.97M | | | | | 229.00M | -1.50M | -4.83M | | | | |
|
Long-Term Debt Repayments
|
0.47M | 72.58M | 0.63M | 0.47M | 0.48M | 0.48M | 0.48M | 0.48M | 0.52M | 40.54M | 15.54M | 10.55M | 10.49M | 45.50M | 20.63M | 30.00M | 162.70M | 333.50M | | 344.00M | 7.53M | 0.03M | 0.03M | 0.03M | 35.03M | 0.03M | 0.02M | 0.03M | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-73.96M | -42.44M | -59.42M | 0.68M | 7.27M | 20.84M | -22.72M | 34.34M | -27.20M | 352.71M | -203.13M | 3.72M | -16.59M | 76.91M | 46.98M | -1.33M | -50.30M | -151.35M | -10.00M | -14.37M | 6.01M | 7.01M | 1.82M | -24.52M | -0.99M | -12.29M | -9.21M | -27.19M | 1.81M | 3.49M | 8.50M | -9.86M | -6.37M | 13.18M | 1.14M | -20.62M | 4.55M | -3.66M | 3.36M |
|
Shares Issued
|
0.10M | 1.19M | 1.36M | 1.34M | 2.20M | 0.83M | 0.16M | 0.16M | 3.46M | 1.86M | -0.38M | 0.39M | 0.52M | 0.28M | 0.35M | 0.19M | 0.66M | 0.22M | 0.30M | 0.07M | 1.76M | 0.07M | 0.01M | 0.11M | 0.29M | -0.04M | 0.10M | 0.08M | 0.61M | -0.01M | | 0.11M | | | 0.05M | 0.52M | 0.12M | 0.02M | 0.04M |
|
Shares Repurchased
|
| | | | | | | | | | | 10.84M | 3.81M | 3.59M | 10.66M | 8.01M | 14.81M | | | | 9.99M | 10.95M | 9.69M | 5.43M | 2.14M | 5.25M | | | | | | | 15.12M | 4.96M | 1.40M | -0.01M | 6.90M | 17.41M | 0.04M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | -0.18M | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
2.20M | 3.28M | 3.31M | 3.83M | 4.79M | 4.77M | 4.88M | 4.85M | 7.11M | 7.17M | 7.15M | 8.14M | 8.64M | 8.66M | 8.64M | 8.30M | 10.27M | 10.22M | 11.23M | 11.19M | 11.16M | 11.18M | 11.10M | 11.07M | 11.00M | 11.03M | 12.76M | 12.73M | 12.76M | 12.84M | 12.83M | 12.85M | 12.85M | 12.71M | 12.66M | 12.66M | 12.69M | 12.65M | 11.45M |
|
Cash from Financing Activities
|
-28.81M | -93.81M | 88.97M | -14.05M | 15.30M | -0.22M | 149.73M | 18.51M | -82.16M | 214.38M | -192.94M | -67.67M | -13.49M | -83.86M | 77.04M | 103.08M | 195.44M | 823.55M | 295.12M | -239.16M | 57.38M | -102.00M | 341.06M | -72.44M | 353.43M | 158.35M | 133.32M | 368.66M | 450.52M | -102.40M | -112.42M | 113.77M | -190.01M | -120.93M | 208.96M | -126.76M | -81.72M | 1.98M | 967.31M |
|
Change in Cash
|
-9.69M | 31.96M | 245.36M | -10.21M | -126.12M | -67.59M | 147.60M | -145.65M | 9.75M | 135.10M | -105.38M | -26.77M | 33.22M | -0.63M | 0.76M | -22.45M | 173.99M | 472.09M | 259.10M | 280.25M | -128.91M | -78.66M | -103.42M | -782.89M | -13.61M | -22.12M | -18.35M | -2.72M | 328.25M | -38.49M | -48.87M | -255.16M | -23.30M | 50.78M | 32.97M | -90.56M | 40.11M | 6.88M | 103.53M |
|
Beginning Cash Balance
|
18.71M | -22.17M | -236.25M | 10.21M | 126.12M | 67.59M | -147.60M | 145.65M | -9.75M | -135.10M | 105.38M | 26.77M | -33.22M | 0.63M | -0.76M | 73.56M | -173.99M | -472.09M | -259.10M | -280.25M | 128.91M | 78.66M | 103.42M | 782.89M | 13.61M | 22.12M | 18.35M | 2.72M | -328.25M | 38.49M | 48.87M | 255.16M | 23.30M | -50.78M | -32.97M | 90.56M | -40.11M | -6.88M | -103.53M |
|
Free Cash Flow
|
7.01M | 7.54M | 26.79M | -14.59M | 10.99M | 17.22M | 25.46M | -22.23M | 5.77M | 21.89M | 24.15M | 29.25M | 37.23M | 20.58M | 20.93M | 16.43M | 61.90M | 15.77M | 40.86M | -0.59M | 31.54M | 92.02M | -30.99M | 25.38M | 49.94M | 64.61M | 81.09M | 38.70M | 22.22M | 69.32M | 53.48M | -28.47M | 45.43M | 19.53M | -23.48M | 43.19M | -3.64M | 27.19M | 22.84M |
|
Net Cash Flow
|
-9.69M | 31.96M | 245.36M | -10.21M | -126.12M | -67.59M | 147.60M | -145.65M | 9.75M | 135.10M | -105.38M | -26.77M | 33.22M | -0.63M | 0.76M | -22.45M | 173.99M | 472.09M | 259.10M | 280.25M | -128.91M | -78.66M | -103.42M | -782.89M | -13.61M | -22.12M | -18.35M | -2.72M | 328.25M | -38.49M | -48.87M | -255.16M | -23.30M | 50.78M | 32.97M | -90.56M | 40.11M | 6.88M | 103.53M |