|
Net Income
|
1.80M | 2.36M | | 2.73M | 2.60M | 2.55M | 2.71M | 2.52M | 2.84M | 2.49M | -2.13M | 4.70M | 3.33M | 5.24M | 4.38M | 5.04M | 4.43M | 4.41M | 3.84M | 4.88M | 4.86M | 5.12M | 4.73M | 4.80M | 5.66M | 5.35M | 2.65M | 5.85M | 5.96M | 6.72M | 6.39M | 6.41M | 7.14M | 7.15M | 5.03M | 5.28M | 7.58M | 8.31M | 8.19M | 9.48M | 8.53M | 9.10M | 16.41M | 9.63M | 9.35M | 9.97M | 9.14M | 7.58M | 9.43M | 6.75M | 3.63M | 3.47M | 3.28M | -4.34M | 2.44M | 15.01M | 16.96M | 15.25M |
|
Share-based Compensation
|
| | | | | | | 0.01M | 0.02M | 0.02M | -0.03M | | | | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.06M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.16M | 0.16M | 0.16M | 0.01M | 0.19M | 0.19M | 0.19M | 0.09M | 0.18M | 0.21M | 0.07M | -0.03M | 0.12M | 0.22M | 0.22M | 0.21M | 0.16M | 0.26M | 0.26M | 0.06M | 0.29M | 0.32M | 0.12M | -0.19M | -0.02M | 0.27M |
|
Deferred Taxes
|
| | | | | | | 0.04M | 0.03M | 0.02M | -1.23M | | | | | -0.14M | 0.26M | | -0.96M | | | | | | | | | | | | | 0.01M | | | | 0.62M | | | -2.40M | 0.62M | | | -0.17M | 0.00M | | | | 0.18M | 0.42M | 0.38M | 0.28M | -0.17M | -0.26M | -2.13M | -1.09M | 1.88M | 0.57M | |
|
Gains from Sales and Divestitures
|
-0.00M | | | | | | | | | | | | | | 0.00M | | | | | | | | 0.00M | | | | 0.01M | | | | 114.00 | | | | 0.00M | | | | 0.01M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | |
|
Gains from Investment Securities
|
0.10M | 1.58M | 25.23M | 0.45M | 0.00M | 0.20M | 1.21M | 0.10M | 0.02M | 0.03M | 0.65M | 0.02M | 0.16M | 0.70M | 1.90M | -1.55M | 3.35M | 0.15M | 1.30M | 0.80M | 0.38M | 2.10M | 2.00M | -0.27M | 3.37M | 1.00M | 1.80M | 1.80M | 0.25M | 0.50M | 0.10M | 1.10M | 1.10M | 1.10M | 1.25M | 0.00M | | 4.35M | 1.90M | -0.01M | 0.03M | 0.10M | 1.14M | 0.46M | 0.02M | 2.11M | 2.60M | 0.08M | 1.64M | 1.35M | 0.39M | 0.02M | 0.01M | -0.00M | 0.70M | 0.68M | 3.00M | -0.61M |
|
Non-cash Items
|
| | 25.23M | | | | 0.03M | | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.02M | 0.25M | | 0.02M | -0.57M | 0.49M | -0.33M | -0.02M | 0.16M | -0.36M | -0.40M | -0.50M | 0.21M | -0.20M | 0.20M | -0.66M | 0.58M | -0.18M | 0.47M | -0.34M | 0.50M | -0.64M | 0.92M | -0.62M | 0.60M | -0.30M | 1.03M | -0.45M | 0.32M | -0.24M | 0.55M | 0.10M | 0.09M | -0.65M | 0.33M | 0.30M | 1.08M | 0.23M | -0.34M | -0.05M | -0.36M | 0.44M | 0.25M | 0.69M | 0.08M | 0.78M | 1.63M | -0.04M | -0.27M | 1.36M | -0.04M | 0.83M | -0.24M | -2.79M | -2.35M | 0.80M | -0.58M | 1.14M |
|
Change in Loans
|
-0.42M | 0.48M | | 2.15M | -0.48M | -1.04M | | | | | -1.28M | 2.10M | 1.42M | 3.23M | 3.54M | 5.91M | 9.25M | 6.22M | 8.23M | 5.39M | 5.71M | 6.58M | 9.90M | 4.73M | 5.79M | 6.10M | 4.53M | 2.73M | 3.35M | 3.94M | 2.64M | 2.28M | 3.54M | 5.56M | 4.38M | 3.02M | 12.12M | 12.80M | 16.88M | 5.38M | 5.48M | 7.71M | 6.57M | 4.07M | -0.87M | 2.74M | 6.72M | 1.25M | 1.25M | 1.00M | 0.37M | 0.25M | 1.15M | 0.61M | 1.28M | 0.44M | 1.07M | 3.39M |
|
Cash from Operations
|
1.92M | 2.39M | | 0.40M | 3.50M | 3.73M | 3.92M | 5.21M | 2.98M | 3.95M | 0.92M | 7.13M | 2.81M | 4.90M | 9.35M | 7.36M | 2.01M | 9.56M | 10.25M | 6.63M | 5.78M | 8.25M | 7.39M | 7.54M | 4.01M | 11.18M | 5.87M | 9.88M | 5.16M | 9.31M | 8.27M | 7.79M | 8.30M | 11.19M | 9.80M | 10.95M | 8.70M | -16.06M | 33.59M | 11.65M | 1.35M | 12.64M | 15.13M | 9.14M | 9.60M | 11.49M | 12.13M | 4.55M | 13.01M | 6.75M | 8.95M | 3.23M | 1.74M | 21.90M | 7.06M | 9.07M | 13.89M | 15.22M |
|
Amortizatization of Intangibles
|
-0.10M | -0.09M | | -0.47M | -0.48M | -0.52M | 1.08M | -0.12M | -0.10M | -0.10M | -0.42M | -1.04M | 0.33M | 0.33M | -1.06M | -1.02M | 0.29M | 0.30M | -1.11M | -1.04M | 0.30M | 0.30M | -0.81M | -0.76M | 0.26M | 0.26M | -0.63M | -0.62M | 0.22M | 0.22M | -0.49M | -0.47M | 0.18M | 0.18M | -0.39M | -0.28M | 0.15M | 0.15M | -0.26M | -0.26M | 0.12M | 0.12M | -0.44M | -0.43M | 0.10M | 0.10M | -0.34M | -0.29M | 0.03M | 0.03M | -0.23M | -0.22M | -0.21M | 1.67M | 0.01M | 0.73M | 1.20M | 0.65M |
|
Amortization of Deferred Charges
|
-0.05M | -0.06M | | -0.06M | -0.07M | -0.07M | | | | | | -0.02M | -0.06M | -0.09M | -0.12M | -0.13M | -0.15M | -0.16M | -0.16M | -0.17M | -0.19M | -0.21M | -0.21M | -0.21M | -0.22M | -0.23M | -0.24M | -0.23M | -0.25M | -0.25M | 0.20M | 0.11M | 0.08M | -0.03M | 0.01M | -0.04M | 0.70M | 0.41M | 1.16M | -0.63M | 3.24M | 2.02M | -4.14M | -0.95M | -0.02M | -0.35M | 0.02M | -0.15M | -0.23M | -0.11M | -0.20M | -0.16M | -0.21M | -0.07M | 1.72M | 0.28M | 0.03M | 0.09M |
|
Depreciation & Amortization (CF)
|
0.19M | 0.23M | | 0.20M | 0.20M | 0.22M | 0.22M | 0.21M | 0.20M | 0.20M | 0.31M | 0.57M | 0.37M | 0.38M | 0.35M | 0.39M | 0.40M | 0.39M | 0.42M | 0.39M | 0.40M | 0.42M | 0.45M | 0.45M | 0.43M | 0.52M | 0.55M | 0.54M | 0.60M | 0.59M | 0.60M | 0.60M | 0.63M | 0.65M | 1.20M | 0.73M | 0.72M | 0.65M | 0.79M | 0.68M | 0.67M | 0.53M | 0.82M | 0.66M | 0.33M | 1.06M | 1.04M | 0.70M | 0.70M | 0.65M | 0.74M | 0.75M | 0.73M | 0.90M | 0.97M | 0.80M | 0.81M | 0.82M |
|
Change in Accured Expenses
|
-1.50M | -0.27M | | -0.40M | 0.61M | -2.54M | 2.04M | 1.19M | 0.19M | -0.11M | -0.22M | 2.24M | 1.60M | -2.29M | 0.53M | -0.45M | -1.03M | -0.35M | 1.01M | -0.40M | -0.40M | 0.13M | -1.80M | 0.31M | -0.42M | 2.78M | -4.48M | 0.29M | -1.21M | -2.05M | 1.23M | 2.54M | 0.48M | 1.98M | -2.61M | 10.01M | 3.57M | -2.74M | 2.71M | 0.38M | -3.64M | 2.15M | 2.98M | 1.39M | -3.30M | -0.27M | 2.67M | -4.20M | 8.00M | 0.08M | 0.99M | 0.80M | 1.10M | -2.80M | 3.17M | -6.17M | -0.07M | -2.63M |
|
Change in Taxes
|
0.10M | 1.15M | | | | | | | | | | | | | | 0.15M | 0.18M | 0.15M | 0.15M | 0.12M | 0.12M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
17.28M | 15.88M | | 15.95M | -2.03M | 13.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.31M | 0.04M | | 0.52M | 0.69M | 0.09M | 1.60M | | | 0.07M | 0.32M | 0.12M | 0.51M | 0.42M | 0.01M | 1.10M | 0.81M | 0.94M | 1.57M | 1.65M | 0.49M | 3.96M | 0.66M | 2.16M | 1.36M | 2.00M | 0.73M | 0.49M | 0.58M | 0.91M | 2.09M | 1.06M | 1.48M | 1.75M | 1.31M | 0.63M | 0.59M | 0.38M | 0.70M | 0.52M | 0.29M | 2.85M | 1.22M | 1.28M | 1.60M | 2.51M | 2.44M | 2.51M | 1.97M | 1.22M | 0.23M | 0.22M | 0.40M | 4.31M | -2.35M | 0.50M | 5.39M | 2.19M |
|
Sales of Property, Plant and Equipment
|
0.14M | 1.83M | | 0.06M | | | 1.72M | 0.10M | 0.54M | 0.12M | 0.00M | 0.19M | 0.13M | 0.09M | 0.34M | 0.34M | 0.12M | 0.02M | | 0.08M | 0.11M | 0.51M | 0.23M | 0.21M | 0.06M | 0.21M | 0.09M | 0.08M | 0.26M | 0.24M | 0.70M | 0.08M | 0.03M | | 0.16M | 0.16M | | 0.33M | 0.16M | 0.55M | 0.13M | 0.32M | -0.07M | 0.95M | 0.02M | | -0.00M | 0.01M | | 0.12M | | | | 0.11M | 1.65M | 3.70M | | 0.03M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | | | |
|
Change in Acquisitions & Divestments
|
15.15M | 0.11M | | 3.77M | 3.52M | 5.52M | 34.69M | 2.53M | 6.63M | 6.14M | 8.92M | 12.63M | 5.61M | 13.78M | 15.13M | 50.98M | | 14.88M | 16.12M | 10.45M | 16.95M | 14.87M | 10.85M | 9.29M | 12.31M | 22.89M | 11.31M | 7.92M | 7.53M | 8.64M | 7.01M | 14.29M | 10.36M | 21.14M | 11.69M | 17.52M | 17.00M | 26.94M | 23.16M | 12.88M | 6.62M | 20.61M | 17.40M | 12.90M | 7.92M | 14.50M | 5.88M | 2.79M | 16.94M | 3.01M | 2.59M | 1.88M | 9.01M | 16.13M | 31.00M | 29.61M | 29.18M | 29.09M |
|
Cash from Investing Activities
|
-3.77M | -18.01M | | -9.88M | 6.30M | -24.09M | 48.39M | -8.68M | -9.44M | -7.47M | 7.42M | -1.20M | -11.84M | -40.37M | -21.03M | 32.63M | -37.22M | -24.34M | -60.48M | -54.09M | -43.88M | -61.52M | -26.87M | -34.41M | -29.59M | -39.17M | -81.40M | -37.59M | -37.55M | -22.21M | -37.46M | -27.09M | 0.49M | -28.22M | -129.91M | -51.94M | -136.75M | 30.20M | -42.75M | -48.12M | -52.48M | -124.85M | -214.65M | -145.39M | -175.30M | -40.81M | -106.32M | -14.24M | -8.67M | -25.14M | 22.30M | -5.30M | -3.87M | 281.55M | 114.76M | 40.66M | -5.89M | -40.47M |
|
Other financing activities
|
14.84M | 17.00M | | 7.85M | 35.98M | 16.30M | -58.74M | 19.39M | -8.20M | -4.83M | 22.60M | 24.86M | 19.01M | 3.07M | -0.89M | -9.08M | 8.29M | 19.88M | 11.16M | 19.80M | 21.25M | 68.95M | 22.95M | 26.79M | 23.89M | 48.42M | 31.16M | 1.00M | -1.16M | 109.00M | 47.16M | -6.79M | 8.57M | 124.49M | -29.80M | 38.51M | 200.13M | 146.76M | 80.23M | 113.30M | 61.35M | 229.15M | 122.48M | 1.47M | -53.58M | 212.86M | -77.54M | 189.37M | -6.49M | 135.60M | -86.05M | -75.10M | -138.98M | 145.07M | -230.81M | -90.94M | -29.79M | 2.29M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | | | | | | | | | | 33.82M |
|
Long-Term Debt Repayments
|
0.24M | 5.24M | | 0.20M | 0.20M | 5.20M | 7.23M | 9.11M | 0.65M | 0.66M | 0.74M | 0.89M | 0.90M | 0.89M | 0.92M | 0.81M | 0.67M | 0.66M | 0.65M | 0.57M | 0.55M | 0.55M | 0.55M | 0.52M | 0.46M | 6.96M | 0.47M | 0.47M | 0.35M | 0.45M | 10.55M | 0.46M | 0.47M | 0.47M | 19.78M | 0.48M | 11.49M | 0.49M | 5.50M | 0.51M | 10.51M | 0.52M | 0.52M | 0.53M | 0.54M | 0.54M | 0.55M | 0.56M | | 23.89M | -23.89M | | | | 12.97M | 10.32M | 0.33M | 0.33M |
|
Short-Term Debt issuances
|
-3.43M | 1.06M | | 1.58M | -32.14M | 0.36M | 28.23M | -0.01M | 0.18M | 1.96M | -5.83M | 0.49M | -8.45M | -7.57M | 13.04M | -19.56M | 25.86M | 4.39M | 8.07M | 22.02M | 25.95M | -11.00M | 7.40M | -5.22M | 14.03M | -19.60M | 51.77M | 18.82M | 44.95M | -88.00M | -12.95M | 22.50M | -26.30M | -82.70M | 152.15M | 12.00M | -114.15M | | | 1.98M | -51.98M | | | | | -114.47M | 100.23M | -97.65M | 2.25M | 7.49M | -9.43M | 2.67M | 83.99M | | | | | |
|
Shares Issued
|
0.03M | 0.13M | | 0.04M | 0.06M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | 0.06M | 0.09M | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.63M | 1.90M | | -0.65M | 1.96M | 0.69M | 3.51M | 1.38M | 1.38M | 1.38M | 1.38M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.34M | 2.30M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.37M | 2.37M | 2.37M | 2.44M | 2.44M | 2.44M | 2.52M | 2.52M | 2.51M | 2.58M | 2.66M | 2.64M | 2.61M | 2.60M | 2.67M | 2.67M | 2.74M | 2.73M | 2.80M | 2.80M | 2.87M | 2.86M | 2.94M | 2.93M | 2.91M | 2.89M | 2.89M | 2.89M | 6.15M | 6.15M | 6.16M | 6.16M | 6.16M |
|
Dividends Paid - Preferred
|
200.00 | 200.00 | | | 210.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
10.57M | 12.15M | | 8.57M | 2.95M | 10.78M | -41.20M | 8.89M | -10.05M | -4.92M | 14.65M | 21.97M | 7.22M | -7.73M | 8.89M | -31.79M | 31.14M | 20.21M | 42.16M | 38.54M | 44.18M | 55.11M | 27.50M | 18.75M | 35.17M | 19.49M | 80.11M | 16.99M | 40.99M | 18.11M | 21.21M | 12.73M | -4.88M | 38.35M | 99.98M | 45.16M | 144.66M | 100.14M | 71.14M | 111.60M | -4.13M | 224.74M | 118.87M | -2.18M | 71.93M | 94.60M | 19.05M | 112.40M | -8.24M | 136.25M | -98.41M | -75.32M | -57.88M | -67.94M | -271.44M | -108.48M | 90.64M | 29.43M |
|
Change in Cash
|
8.72M | -3.46M | | -0.92M | 12.75M | -9.58M | 11.12M | 5.42M | -16.51M | -8.44M | 22.99M | 27.90M | -1.80M | -43.20M | -2.79M | 8.21M | -4.07M | 5.43M | -8.07M | -8.92M | 6.08M | 1.84M | 8.03M | -8.13M | 9.59M | -8.49M | 4.58M | -10.71M | 8.60M | 5.22M | -7.98M | -6.56M | 3.91M | 21.32M | -20.13M | 4.17M | 16.61M | 114.28M | 61.98M | 75.13M | -55.27M | 112.54M | -80.65M | -138.43M | -93.77M | 65.28M | -75.14M | 102.72M | -3.90M | 117.85M | -67.17M | -77.40M | -60.01M | 235.51M | -149.62M | -58.75M | 98.64M | 4.18M |
|
Beginning Cash Balance
|
17.84M | 26.56M | 34.48M | 0.92M | 115.84M | 9.58M | 36.73M | -5.42M | 16.51M | 700.65M | 28.32M | -27.90M | 3.36M | 45.02M | 34.21M | 272.10M | 322.86M | 294.40M | 40.98M | 32.92M | 24.00M | 30.08M | 31.91M | 39.94M | 31.82M | 41.40M | 32.91M | 37.49M | 26.77M | 35.38M | 40.59M | 32.62M | 26.05M | 29.96M | 51.28M | 31.15M | 35.33M | 51.93M | 166.21M | 228.19M | 303.32M | 248.05M | 360.59M | 279.93M | 141.50M | 47.73M | 113.01M | 37.87M | 140.58M | 136.69M | 254.53M | 187.37M | 109.97M | 49.96M | 285.47M | 135.85M | 77.10M | 175.74M |
|
Free Cash Flow
|
1.60M | 2.35M | | -0.13M | 2.81M | 3.64M | 2.32M | 5.21M | 2.98M | 3.88M | 0.60M | 7.01M | 2.30M | 4.48M | 9.34M | 6.26M | 1.20M | 8.62M | 8.68M | 4.99M | 5.29M | 4.29M | 6.73M | 5.38M | 2.65M | 9.18M | 5.14M | 9.39M | 4.58M | 8.40M | 6.18M | 6.73M | 6.82M | 9.44M | 8.49M | 10.32M | 8.11M | -16.44M | 32.89M | 11.13M | 1.05M | 9.79M | 13.91M | 7.85M | 8.01M | 8.98M | 9.69M | 2.04M | 11.04M | 5.52M | 8.72M | 3.01M | 1.34M | 17.58M | 9.41M | 8.57M | 8.50M | 13.03M |
|
Net Cash Flow
|
8.72M | -3.46M | | -0.92M | 12.75M | -9.58M | 11.12M | 5.42M | -16.51M | -8.44M | 22.99M | 27.90M | -1.80M | -43.20M | -2.79M | 8.21M | -4.07M | 5.43M | -8.07M | -8.92M | 6.08M | 1.84M | 8.03M | -8.13M | 9.59M | -8.49M | 4.58M | -10.71M | 8.60M | 5.22M | -7.98M | -6.56M | 3.91M | 21.32M | -20.13M | 4.17M | 16.61M | 114.28M | 61.98M | 75.13M | -55.27M | 112.54M | -80.65M | -138.43M | -93.77M | 65.28M | -75.14M | 102.72M | -3.90M | 117.85M | -67.17M | -77.40M | -60.01M | 235.51M | -149.62M | -58.75M | 98.64M | 4.18M |