|
Net Income
|
7.70M | 5.35M | 5.18M | 4.72M | 5.94M | 6.65M | 7.39M | 5.35M | 7.87M | 2.93M | 6.42M | 7.38M | 7.71M | 2.03M | 7.01M | 7.69M | -6.99M | 0.30M | 6.32M | 16.96M | 12.08M | 6.97M | -8.65M | 24.92M | 20.46M | 21.30M | 22.16M | 21.26M | 15.29M | -0.47M | 1.56M | -3.05M | -11.37M | -15.15M | -13.02M | -15.33M | -14.95M | -17.62M | -11.98M |
|
Share-based Compensation
|
0.06M | 0.12M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 2.98M | 0.20M | 0.89M | 1.46M | 0.14M | 0.25M | 0.13M | 1.04M | 1.69M | 5.38M | 0.09M | 0.43M | 0.36M | 0.28M | 0.26M | 0.68M | 1.26M | 8.21M | 2.81M | 0.10M | 12.52M | 4.79M | 11.06M | 8.91M | 2.44M | 7.30M | 11.03M | 0.50M | 9.61M | 2.65M | 20.57M | 11.87M |
|
Change in Loans
|
31.93M | 22.31M | 39.90M | 54.80M | 23.53M | 44.21M | 32.09M | -33.80M | 46.40M | 46.18M | 20.85M | 11.36M | 6.81M | -36.03M | 17.23M | 169.75M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
16.83M | 15.31M | 10.06M | 18.46M | 13.51M | 13.22M | 19.12M | 15.18M | 11.67M | 15.83M | 22.76M | 24.98M | 6.28M | 12.54M | 33.71M | 14.63M | 18.22M | 11.82M | 25.95M | 29.49M | 18.32M | 20.35M | 28.05M | 89.70M | 15.71M | 47.00M | 39.79M | 17.34M | 48.00M | 15.23M | 49.86M | 30.56M | 37.01M | 32.11M | 34.11M | 39.96M | 34.28M | 50.71M | 14.42M |
|
Change in Net Loans
|
| | | | | | | | | | | | 6.81M | -36.03M | 17.23M | 22.65M | 32.27M | 447.35M | 25.54M | -61.03M | 7.75M | -124.19M | -40.16M | 43.13M | -75.74M | 4.87M | 34.71M | 94.30M | 52.39M | 131.79M | 101.03M | 70.87M | 43.34M | 121.15M | -56.43M | 91.19M | 74.80M | 177.99M | 131.67M |
|
Capital Expenditures
|
2.66M | 1.12M | 1.11M | 0.54M | 0.49M | 1.09M | 1.44M | 1.85M | 1.48M | 1.25M | 0.94M | 0.87M | 1.58M | -0.35M | 1.52M | 0.05M | 1.03M | 1.69M | 0.98M | 0.60M | 0.31M | 2.54M | 3.04M | 0.79M | 2.05M | 1.41M | 3.55M | -0.26M | 2.76M | 4.42M | 3.44M | 2.84M | 3.87M | 1.89M | 0.87M | 0.20M | 2.75M | 1.47M | 1.70M |
|
Sales of Property, Plant and Equipment
|
0.14M | | 0.01M | 0.09M | -0.02M | 0.07M | 0.44M | 0.06M | 0.10M | 0.16M | | 0.01M | 0.00M | 0.14M | 0.08M | 0.02M | 0.05M | 0.01M | 0.04M | 0.17M | | 0.11M | 0.04M | 1.92M | 0.12M | 0.18M | 0.27M | | 0.11M | -0.00M | 0.02M | | | | 0.01M | -0.00M | 0.21M | -0.02M | |
|
Acquisitions
|
0.24M | | | | 0.45M | | | 0.62M | | -4.70M | | | | -7.79M | -0.02M | -0.00M | 0.84M | 96.13M | -2.12M | | 117.00M | -0.36M | -252.76M | 3.40M | 80.53M | 5.26M | -0.00M | | 0.20M | -91.99M | -1.16M | 0.36M | | | 0.24M | 1.33M | | | |
|
Change in Acquisitions & Divestments
|
26.63M | 33.48M | 33.06M | 34.65M | 32.06M | 42.28M | 36.97M | 31.68M | 29.58M | 30.51M | 33.25M | 29.65M | 25.80M | 46.68M | 58.38M | 69.01M | 61.70M | 85.84M | 100.47M | 108.83M | 74.38M | 71.77M | 333.98M | 63.97M | 60.52M | 52.27M | 42.27M | 35.07M | 95.36M | 25.03M | 46.52M | 31.97M | 26.98M | 37.38M | 131.71M | 59.68M | 36.52M | 21.30M | 76.30M |
|
Cash from Investing Activities
|
-42.14M | -27.86M | -37.04M | -91.33M | -33.29M | -57.78M | -33.12M | -38.48M | -61.46M | -27.50M | -32.72M | -8.47M | -8.90M | 77.07M | -91.95M | 24.84M | -51.08M | -464.09M | -2.54M | 123.79M | -350.29M | 120.28M | 336.30M | -180.72M | -127.36M | -68.64M | -5.57M | -212.64M | -89.98M | 38.77M | -27.90M | -53.81M | -123.08M | -150.30M | 146.76M | -217.69M | -17.65M | -313.32M | -72.43M |
|
Other financing activities
|
52.91M | -37.57M | -3.29M | -54.70M | 141.81M | -12.04M | 34.74M | 234.48M | 68.05M | -48.34M | 60.06M | -76.31M | 161.29M | 12.28M | -40.78M | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.29M |
|
Long-Term Debt Issuances
|
| 55.00M | | | 30.00M | 45.00M | -20.60M | 0.60M | | | | | | | | | 50.00M | | | | | | | | | 11.26M | 7.75M | 5.80M | 2.90M | 2.10M | 65.08M | 45.02M | 26.77M | 8.79M | 10.31M | 9.40M | 3.29M | 2.69M | 2.34M |
|
Long-Term Debt Repayments
|
0.46M | 20.97M | 0.47M | 2.46M | 0.70M | 0.54M | 2.58M | 1.92M | 0.59M | 0.47M | 2.03M | 1.50M | 0.50M | 0.35M | 1.54M | 1.11M | 0.37M | 0.29M | 1.19M | 0.86M | 0.31M | 0.25M | 1.59M | -0.02M | 0.26M | 88.96M | 27.14M | 8.99M | 8.45M | 8.18M | 15.89M | 7.65M | 7.05M | 11.12M | 8.05M | 8.42M | 4.62M | 7.56M | 7.70M |
|
Short-Term Debt issuances
|
-25.32M | 38.44M | -10.71M | 142.80M | -199.85M | 36.78M | 51.19M | -34.83M | -26.02M | 92.43M | -63.90M | 59.37M | -168.02M | -39.31M | 101.69M | 28.83M | -57.32M | -101.75M | 4.15M | -108.80M | -5.39M | -16.37M | 54.39M | -18.21M | -27.25M | 182.17M | -192.83M | 366.53M | -9.47M | 19.27M | 15.50M | 65.06M | -87.62M | -30.76M | -306.79M | -31.85M | -174.25M | 377.63M | 86.73M |
|
Shares Issued
|
0.01M | 0.00M | 0.01M | 0.00M | 0.00M | -0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | 0.04M | 0.22M | 0.33M | 0.29M | 0.08M | 0.29M | 0.25M | 0.28M | 0.29M | 0.30M | 0.35M | 0.40M | 0.33M | 0.27M | 0.27M | 0.45M | 0.40M | 0.28M | 0.35M | 0.29M | 0.70M | 0.49M |
|
Shares Repurchased
|
4.96M | | | | | | | | | | | | | | 0.43M | 0.37M | 10.23M | 9.77M | 5.00M | 4.28M | | | | | | | 1.17M | 0.25M | | | | 3.03M | 3.00M | | | | | 0.46M | |
|
Dividends Paid - Common
|
2.65M | 2.78M | 2.79M | 2.96M | 3.52M | 3.48M | 3.85M | 3.85M | 4.74M | 5.26M | 5.26M | 5.65M | 5.72M | 6.75M | 6.75M | 6.73M | 6.92M | 6.55M | 6.67M | 6.91M | 7.08M | 6.82M | 7.02M | 10.09M | 10.44M | 10.64M | 10.62M | 10.67M | 10.99M | 13.28M | 13.62M | 13.95M | 13.89M | 14.05M | 14.17M | 13.71M | 14.56M | 14.28M | 14.65M |
|
Cash from Financing Activities
|
17.49M | 15.60M | 28.47M | 71.17M | 17.95M | 52.68M | 11.61M | 25.46M | 50.22M | 23.84M | 20.33M | -34.07M | 7.09M | -78.26M | 86.27M | -45.73M | 81.32M | 507.89M | -81.44M | -162.43M | 380.25M | -94.94M | -110.73M | 7.07M | 101.60M | 14.35M | -287.42M | 204.14M | 45.12M | -62.67M | 128.67M | 150.87M | 89.07M | -75.67M | -133.04M | 111.69M | -47.31M | 261.71M | 62.16M |
|
Change in Cash
|
-7.82M | 3.05M | 1.49M | -1.69M | -1.83M | 8.12M | -2.39M | 2.15M | 0.43M | 12.17M | 10.37M | -17.56M | 4.46M | 11.35M | 28.03M | -6.26M | 48.46M | 55.62M | -58.02M | -9.15M | 48.27M | 45.70M | 253.61M | -83.95M | -10.05M | -7.29M | -253.20M | 8.84M | 3.13M | -8.67M | 150.63M | 127.61M | 3.00M | -193.85M | 47.84M | -66.04M | -30.69M | -0.90M | 4.14M |
|
Beginning Cash Balance
|
71.11M | 63.30M | 66.34M | 67.83M | 66.15M | 64.31M | 72.43M | 70.04M | 72.19M | 72.63M | 84.80M | 95.17M | 77.61M | 82.07M | 93.42M | 26.40M | 115.19M | 163.65M | 219.27M | 23.51M | 152.10M | 200.38M | 246.07M | 99.21M | 415.73M | 405.68M | 398.38M | 6.17M | 154.02M | 157.15M | 148.48M | 299.11M | 426.72M | 429.72M | 235.87M | 283.71M | 217.66M | 186.98M | 186.07M |
|
Free Cash Flow
|
14.17M | 14.18M | 8.95M | 17.92M | 13.02M | 12.13M | 17.69M | 13.33M | 10.19M | 14.59M | 21.82M | 24.11M | 4.70M | 12.89M | 32.18M | 14.58M | 17.19M | 10.13M | 24.97M | 28.89M | 18.01M | 17.81M | 25.00M | 88.91M | 13.66M | 45.59M | 36.25M | 17.59M | 45.24M | 10.80M | 46.42M | 27.72M | 33.14M | 30.23M | 33.24M | 39.76M | 31.53M | 49.24M | 12.72M |
|
Net Cash Flow
|
-7.82M | 3.05M | 1.49M | -1.69M | -1.83M | 8.12M | -2.39M | 2.15M | 0.43M | 12.17M | 10.37M | -17.56M | 4.46M | 11.35M | 28.03M | -6.26M | 48.46M | 55.62M | -58.02M | -9.15M | 48.27M | 45.70M | 253.61M | -83.95M | -10.05M | -7.29M | -253.20M | 8.84M | 3.13M | -8.67M | 150.63M | 127.61M | 3.00M | -193.85M | 47.84M | -66.04M | -30.69M | -0.90M | 4.14M |