|
Net Income
|
5.49M | 6.56M | 7.12M | 7.31M | 7.98M | 7.94M | 10.21M | 10.37M | 10.81M | 11.91M | 10.72M | 10.73M | 11.43M | 11.55M | 12.23M | 12.23M | 1.37M | 8.24M | 13.55M | 3.03M | 13.18M | 14.42M | 14.17M | 14.86M | 13.44M | 20.10M | 20.13M | 20.58M | 18.36M | 13.14M | 8.76M | 8.60M | 8.63M | 7.53M | 7.59M | 9.24M | 7.59M | 7.94M | 9.63M |
|
Depreciation and Depletion
|
0.76M | | | | | | 0.77M | 0.80M | 0.80M | 0.76M | 0.79M | 0.78M | 0.74M | 0.78M | 0.82M | 0.78M | 0.77M | 0.77M | 0.77M | 0.81M | 0.78M | 0.78M | 0.80M | 0.83M | 0.84M | 0.86M | 0.86M | 0.95M | 0.88M | 0.89M | 0.95M | 0.98M | 0.97M | 0.89M | 0.84M | 0.85M | 0.89M | 1.03M | 1.07M |
|
Share-based Compensation
|
0.59M | | | | | | 0.86M | 1.21M | 0.98M | 1.15M | 1.17M | 1.14M | 1.39M | 1.48M | 1.51M | 1.53M | 1.54M | 1.72M | 1.80M | 1.81M | 1.61M | 1.81M | 1.81M | 1.83M | 2.48M | 1.92M | 1.91M | 2.08M | 2.67M | 3.64M | 2.27M | 2.17M | 1.85M | 1.29M | 1.40M | 1.25M | 1.63M | 1.22M | 1.23M |
|
Deferred Taxes
|
-1.19M | | | | | | 0.15M | 16.20M | 0.39M | 1.04M | 2.20M | 13.42M | -4.11M | 3.48M | 4.34M | 6.29M | -3.52M | 4.00M | -2.82M | 10.56M | -0.84M | -3.70M | 1.29M | 12.70M | -3.58M | -0.01M | -2.33M | -0.73M | -2.49M | -1.98M | -6.24M | -4.56M | -3.94M | -3.78M | -3.41M | -3.16M | 1.93M | -4.62M | -0.23M |
|
Gains from Sales and Divestitures
|
0.09M | | | | | | | | | 0.14M | 0.15M | 0.16M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.25M | | | | | | | 10.18M | 1.34M | 0.07M | 0.02M | 2.18M | 0.09M | 0.02M | 0.07M | 5.96M | 0.60M | 0.04M | | 9.14M | 2.00M | 2.05M | 9.39M | 2.63M | 2.50M | 3.72M | 10.09M | 8.69M | 2.38M | 0.95M | 6.34M | 8.81M | 1.25M | 27.07M | 4.16M | -0.18M | 1.24M | 7.17M | 4.46M |
|
Non-cash Items
|
| | | | | | | | | 2.20M | 1.69M | 1.05M | 1.14M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.68M | | | | | | 0.03M | 2.65M | -2.15M | -0.10M | 3.65M | -0.04M | 0.87M | -0.09M | 0.17M | -1.27M | 1.31M | 4.15M | 6.21M | 0.33M | 1.42M | -0.80M | -0.33M | -1.20M | 1.30M | 0.58M | -5.65M | 7.34M | -6.01M | 1.72M | 2.02M | 7.79M | 2.00M | 0.86M | -1.56M | -2.08M | 2.07M | 1.24M | 0.91M |
|
Change in Loans
|
6.20M | | | | | | 15.11M | 17.42M | 8.75M | 14.86M | 13.95M | 6.92M | 9.30M | 13.87M | 19.02M | 31.52M | 31.09M | 34.25M | 52.55M | 69.81M | 64.90M | 38.70M | 38.54M | 29.20M | 43.01M | 28.90M | 13.75M | 12.90M | 12.57M | 11.59M | 11.81M | 5.39M | 6.87M | 11.26M | 6.09M | 4.67M | 7.59M | 9.85M | 3.13M |
|
Cash from Operations
|
3.66M | | | | | | 13.31M | 11.33M | 14.08M | 17.27M | 26.06M | 6.83M | 31.89M | 12.12M | 23.14M | 19.15M | 7.38M | 13.71M | -2.36M | 17.98M | 30.30M | 23.64M | 14.52M | 7.00M | 30.92M | 39.28M | 35.39M | 13.31M | 39.00M | 5.03M | 24.74M | 1.32M | 19.11M | 0.85M | 24.68M | 26.46M | -7.87M | 15.94M | 36.19M |
|
Amortizatization of Intangibles
|
-0.34M | | | | | -0.87M | 0.03M | -0.42M | -0.37M | 0.18M | 0.18M | -0.31M | -0.25M | 0.23M | 0.23M | -0.62M | -0.68M | 0.32M | 0.32M | -1.79M | -1.58M | 0.37M | 0.43M | -1.31M | -0.95M | 0.39M | 0.38M | -0.33M | 0.35M | 0.35M | 0.34M | 0.27M | 0.27M | 0.27M | 0.27M | 0.28M | 0.27M | 0.27M | 0.27M |
|
Amortization of Deferred Charges
|
| | | | | | 0.03M | 0.04M | 0.06M | 0.05M | 0.01M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.72M | 0.17M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.32M | 0.05M | 0.05M |
|
Depreciation & Amortization (CF)
|
0.76M | | | | | | 0.77M | 0.80M | 0.80M | 0.76M | 0.79M | 0.78M | 0.74M | 0.78M | 0.82M | 0.78M | 0.77M | 0.77M | 0.77M | 0.81M | 0.78M | 0.78M | 0.80M | 0.83M | 0.84M | 0.86M | 0.86M | 0.95M | 0.88M | 0.89M | 0.95M | 0.98M | 0.97M | 0.89M | 0.84M | 0.85M | 0.89M | 1.03M | 1.07M |
|
Change in Accured Expenses
|
0.17M | | | | | | 0.23M | 1.36M | -2.32M | -0.84M | 10.57M | -8.33M | 7.67M | 0.37M | 1.25M | 3.51M | -4.17M | -7.47M | 0.94M | -0.02M | 1.72M | 0.16M | 5.51M | -7.16M | -0.59M | 0.23M | 4.07M | -1.59M | 4.18M | -2.10M | 4.72M | -0.50M | 9.67M | 22.19M | 11.96M | 19.37M | -23.66M | -0.30M | 28.76M |
|
Change in Net Loans
|
128.17M | | | | | | 82.18M | 70.60M | 3.85M | 14.54M | 80.60M | 259.66M | -32.95M | 131.94M | 134.91M | 244.20M | 13.76M | 482.72M | -87.48M | -54.46M | 51.27M | 195.83M | 6.54M | 250.11M | 316.17M | 32.60M | 23.26M | 108.84M | 80.58M | 70.53M | 51.67M | -49.66M | -72.68M | -88.18M | 47.31M | 196.94M | 237.97M | 71.02M | 217.85M |
|
Capital Expenditures
|
0.12M | | | | | | 0.80M | 0.45M | 0.25M | 0.24M | 0.26M | 0.31M | 0.17M | 0.38M | 0.54M | 0.61M | 0.91M | 0.79M | 0.80M | 0.57M | 2.25M | 0.65M | 0.48M | 0.56M | 0.57M | 0.52M | 1.65M | 0.79M | 0.64M | 0.73M | 0.92M | 0.98M | 1.11M | 1.28M | 1.68M | 4.03M | 3.60M | 6.01M | 2.19M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.24M | | | | 1.43M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 3.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
12.17M | | | | | | 19.40M | 14.71M | 15.82M | 24.37M | 16.05M | 23.07M | 49.06M | 47.17M | 74.02M | 38.38M | 31.04M | 54.91M | 66.33M | 64.80M | 52.78M | 137.15M | 148.67M | 114.83M | 102.22M | 99.06M | 104.06M | 135.33M | 157.66M | 158.81M | 159.89M | 157.37M | 155.55M | 156.91M | 184.32M | 164.69M | 166.93M | 181.24M | 169.03M |
|
Cash from Investing Activities
|
-87.78M | | | | | | -9.16M | -58.72M | -37.52M | -17.57M | -106.65M | -135.97M | 28.42M | -124.12M | -115.06M | -276.20M | -18.23M | -611.25M | 404.48M | 11.00M | -317.51M | -89.42M | -39.11M | -307.75M | -292.89M | 113.14M | 2.37M | -178.69M | -74.92M | -74.78M | -51.09M | 53.31M | 78.68M | 62.33M | -123.72M | -320.72M | -272.21M | -5.44M | -200.45M |
|
Other financing activities
|
108.11M | | | | | | 81.44M | 35.66M | -146.20M | -29.24M | 136.38M | 236.05M | 23.87M | 176.45M | -34.30M | 182.16M | 197.72M | 410.61M | 7.31M | -40.67M | 126.43M | -49.14M | 480.57M | -110.19M | 121.27M | 16.45M | -104.68M | -94.02M | 103.68M | -110.34M | 60.86M | 14.76M | 202.60M | 179.49M | 279.18M | 193.64M | 157.53M | 76.57M | 199.04M |
|
Long-Term Debt Issuances
|
| | | | | | | 34.12M | | | 40.00M | 35.00M | | | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | 8.90M | 12.00M | 15.00M | | 8.90M | 11.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-19.60M | | | | | | -87.00M | | 216.00M | -88.65M | -32.16M | | | | 52.00M | 76.10M | 386.90M | -500.00M | | | | | | | 122.08M | | | 347.16M | -250.73M | 356.56M | -14.78M | -66.76M | -284.32M | -119.49M | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.73M | -144.90M | | | 284.32M | 119.49M | | | | | |
|
Shares Issued
|
0.17M | | | | | | 0.48M | | 0.22M | 0.31M | 0.22M | 0.29M | 0.29M | 0.24M | | | 0.07M | 0.82M | 0.10M | 0.09M | 0.22M | 0.21M | 0.23M | 0.18M | 0.26M | 0.23M | 0.23M | 0.19M | 0.30M | 0.28M | 0.24M | 0.20M | 0.28M | 0.11M | 0.26M | 0.20M | 0.23M | 0.28M | 0.35M |
|
Shares Repurchased
|
0.59M | | | | | | | | 0.98M | 1.15M | 1.17M | 1.14M | 1.39M | 1.48M | 13.85M | 4.29M | 6.49M | | | | 4.38M | 7.61M | 7.43M | 9.21M | 11.17M | 6.45M | 9.91M | 5.19M | 2.85M | 4.72M | 2.81M | 2.11M | 2.42M | 2.17M | 2.59M | | | | 2.67M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.07M | | | | | | | |
|
Dividends Paid - Common
|
0.80M | | | | | | 0.89M | 0.91M | 0.85M | 0.94M | 0.95M | 0.96M | 0.97M | 0.97M | 0.97M | 0.95M | 0.95M | 0.94M | 0.94M | 0.95M | 0.95M | 0.95M | 0.94M | 0.93M | 0.92M | 0.92M | 0.91M | 0.90M | 0.88M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.88M | 0.87M | 0.88M | 0.89M | 0.88M |
|
Cash from Financing Activities
|
91.87M | | | | | | -4.63M | 67.50M | 63.50M | -86.43M | 136.81M | 166.90M | 19.23M | 175.72M | 15.01M | 238.12M | 576.66M | 446.35M | -345.58M | -55.02M | 110.42M | -207.29M | 437.34M | -168.66M | 229.13M | -112.96M | -82.90M | 247.17M | 97.14M | -9.91M | 42.60M | -54.83M | -90.63M | 57.71M | 275.97M | 192.97M | 120.64M | 73.18M | 195.85M |
|
Change in Cash
|
7.76M | | | | | | -0.48M | 20.11M | 40.07M | -86.73M | 56.21M | 37.77M | 79.54M | 63.71M | -76.91M | -18.93M | 565.82M | -151.18M | 56.54M | -26.04M | -176.78M | -273.07M | 412.75M | -469.41M | -32.84M | 39.47M | -45.15M | 81.80M | 61.22M | -79.67M | 16.24M | -0.20M | 7.17M | 120.89M | 176.93M | -101.29M | -159.45M | 83.69M | 31.58M |
|
Beginning Cash Balance
|
212.01M | | | | | | 0.48M | 313.04M | -40.07M | 451.89M | 332.89M | 357.81M | 327.25M | 353.06M | 479.62M | 455.90M | -54.38M | 815.26M | 662.13M | 756.97M | 1,121.46M | 1,167.62M | 492.00M | 1,316.21M | 657.91M | 551.78M | 608.79M | 533.39M | 543.74M | 680.75M | 572.17M | 594.62M | 595.63M | 521.06M | 537.50M | 928.97M | 1,026.33M | 712.48M | 751.07M |
|
Free Cash Flow
|
3.54M | | | | | | 12.52M | 10.88M | 13.84M | 17.03M | 25.80M | 6.52M | 31.71M | 11.74M | 22.59M | 18.55M | 6.47M | 12.92M | -3.16M | 17.41M | 28.06M | 22.99M | 14.05M | 6.44M | 30.35M | 38.77M | 33.74M | 12.52M | 38.35M | 4.29M | 23.82M | 0.34M | 18.00M | -0.43M | 23.01M | 22.43M | -11.48M | 9.94M | 34.00M |
|
Net Cash Flow
|
7.76M | | | | | | -0.48M | 20.11M | 40.07M | -86.73M | 56.21M | 37.77M | 79.54M | 63.71M | -76.91M | -18.93M | 565.82M | -151.18M | 56.54M | -26.04M | -176.78M | -273.07M | 412.75M | -469.41M | -32.84M | 39.47M | -45.15M | 81.80M | 61.22M | -79.67M | 16.24M | -0.20M | 7.17M | 120.89M | 176.93M | -101.29M | -159.45M | 83.69M | 31.58M |