|
Net Income
|
6.37M | 6.68M | 6.11M | 8.53M | 9.18M | 8.77M | 7.85M | 9.90M | 10.55M | 10.45M | 8.81M | 13.32M | 12.92M | 13.50M | 15.10M | 15.89M | 11.23M | 13.74M | 17.34M | 18.27M | 17.98M | 22.35M | 31.57M | 27.01M | 23.62M | 15.24M | 29.29M | 26.22M | 27.16M | 28.43M | 25.12M | 31.91M | 26.73M | 29.11M | 27.79M | 23.03M | 25.80M | 29.02M | 36.71M |
|
Depreciation and Depletion
|
0.77M | 0.79M | 0.87M | 1.00M | 0.90M | 0.95M | 0.96M | 1.14M | 1.02M | 1.05M | 1.18M | 1.19M | 1.24M | 1.28M | 1.37M | 1.34M | 1.34M | 1.35M | 1.32M | 1.33M | 1.33M | 1.37M | 1.39M | 1.27M | 1.30M | 2.32M | 2.08M | 1.96M | 2.01M | 2.03M | 2.09M | 2.59M | 2.24M | 2.28M | 1.68M | 2.27M | 2.21M | 2.31M | 2.48M |
|
Share-based Compensation
|
0.38M | 0.19M | 0.19M | 0.19M | 0.39M | 0.17M | 0.30M | 0.34M | 0.49M | 0.29M | 0.32M | 0.34M | 0.72M | 0.72M | 0.43M | 0.63M | 0.64M | 0.42M | 0.47M | 0.66M | 0.84M | 0.52M | 0.50M | 0.54M | 0.75M | 0.55M | 0.38M | 0.76M | 0.95M | 0.67M | 0.53M | 0.53M | 0.12M | 1.51M | 0.23M | 0.95M | 1.30M | 0.62M | 0.69M |
|
Gains from Sales and Divestitures
|
| | | 0.03M | | | | 0.02M | | | | 0.02M | | | | 0.04M | | | | 0.04M | | | | 0.04M | | | | 0.05M | | | | 0.04M | | | | 0.04M | | | |
|
Gains from Investment Securities
|
0.39M | 0.48M | 0.45M | 0.45M | 0.47M | -1.58M | -0.27M | -11.65M | 3.20M | 1.33M | 0.61M | -1.94M | -2.34M | -2.24M | -0.54M | 0.68M | 3.69M | -2.59M | -17.81M | 41.28M | 1.75M | -23.06M | -15.68M | 85.97M | -27.34M | -24.29M | -24.78M | 78.47M | 0.71M | 0.84M | 0.68M | 0.83M | 0.87M | 2.20M | 1.29M | 0.50M | 0.52M | 1.00M | 0.95M |
|
Non-cash Items
|
| | | 0.39M | | | | 0.35M | | | | 0.36M | | | | 0.37M | | | | 0.35M | | | | 0.32M | | | | 0.30M | | | | 0.23M | | | | 0.16M | | | |
|
Change in Loans
|
19.64M | 25.52M | 14.68M | 18.01M | 22.55M | 11.26M | 8.90M | 8.94M | 13.76M | 8.31M | 16.88M | 19.40M | 17.73M | 26.23M | 53.95M | 54.72M | 34.79M | 61.24M | 74.33M | 71.19M | 59.22M | 58.25M | 43.70M | 47.83M | 27.12M | 33.11M | 27.77M | 19.48M | 13.77M | 20.79M | 22.61M | 13.28M | 20.98M | 20.41M | 18.70M | 28.51M | 16.69M | 24.56M | 21.41M |
|
Cash from Operations
|
5.12M | 9.65M | 11.07M | 17.54M | 10.83M | 8.08M | 8.25M | 6.55M | 7.90M | 21.46M | 7.51M | 27.40M | 8.60M | 20.72M | 16.80M | 30.37M | 6.59M | 32.70M | 90.03M | -17.14M | 11.14M | 21.59M | 31.57M | 23.91M | 6.95M | 46.68M | 23.00M | 42.06M | 21.76M | 38.69M | 24.89M | 290.97M | 2.74M | 26.34M | 238.12M | 177.33M | -3.55M | 42.23M | 47.46M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | | 0.43M | | | | |
|
Amortizatization of Intangibles
|
-0.29M | -0.32M | -0.36M | -0.33M | -0.35M | 0.23M | 0.23M | -0.51M | -0.44M | 0.30M | 0.54M | 2.89M | 0.53M | 0.61M | 0.56M | 0.56M | 0.55M | 0.55M | 0.53M | 0.52M | -0.60M | 0.51M | 0.51M | 0.51M | 0.49M | 0.79M | 0.79M | 0.79M | 0.77M | 0.77M | 0.69M | 0.72M | 0.69M | 0.69M | 0.69M | 0.69M | -0.72M | 0.66M | 0.66M |
|
Depreciation & Amortization (CF)
|
0.77M | 0.79M | 0.87M | 1.00M | 0.90M | 0.95M | 0.96M | 1.14M | 1.02M | 1.05M | 1.18M | 1.19M | 1.24M | 1.28M | 1.37M | 1.34M | 1.34M | 1.35M | 1.32M | 1.33M | 1.33M | 1.37M | 1.39M | 1.27M | 1.30M | 2.32M | 2.08M | 1.96M | 2.01M | 2.03M | 2.09M | 2.59M | 2.24M | 2.28M | 1.68M | 2.27M | 2.21M | 2.31M | 2.48M |
|
Change in Accured Expenses
|
5.08M | -3.69M | 0.23M | 8.66M | -5.85M | -1.21M | -1.55M | 0.36M | -2.89M | 8.58M | -3.43M | 5.29M | -9.11M | 4.50M | 6.70M | 21.83M | -22.00M | 9.27M | 56.22M | -35.08M | -6.96M | 1.02M | 19.10M | -8.53M | -1.12M | 16.20M | 6.77M | 24.21M | 1.27M | 13.23M | -0.53M | 17.38M | -23.01M | -6.10M | 0.86M | 1.32M | -28.14M | -2.04M | 8.05M |
|
Change in Net Loans
|
76.35M | 48.63M | 19.63M | 42.89M | 29.24M | 117.13M | 123.53M | 105.33M | 90.38M | 60.62M | 57.74M | 83.96M | 65.78M | 110.62M | 60.89M | 83.08M | 15.60M | 431.79M | 107.93M | 9.43M | 108.00M | 62.97M | 182.65M | 79.93M | 148.52M | 166.22M | 210.13M | 129.98M | 54.02M | 190.65M | 235.08M | 196.94M | 114.17M | 205.62M | 205.54M | 117.53M | 41.46M | 108.29M | 257.73M |
|
Capital Expenditures
|
1.56M | 1.40M | 0.92M | 2.16M | 1.40M | 1.03M | 1.62M | 1.72M | 0.70M | 1.96M | 4.45M | 4.34M | 3.97M | 2.06M | 2.72M | 3.67M | 0.80M | 1.03M | 0.42M | 2.02M | 1.80M | 2.97M | 3.09M | 6.12M | 3.43M | 20.54M | 3.15M | 6.14M | 1.70M | 3.03M | 3.29M | 6.92M | 12.14M | 10.17M | 8.23M | 13.95M | 9.12M | 18.02M | 15.73M |
|
Sales of Property, Plant and Equipment
|
0.49M | 0.37M | 1.05M | 0.17M | 0.03M | 0.45M | 0.34M | 0.31M | 0.74M | | 0.55M | 1.25M | 0.20M | 0.34M | 0.30M | 1.72M | 0.83M | 3.51M | 0.01M | 0.12M | 0.02M | 1.39M | 3.19M | 0.15M | 0.04M | 0.01M | 0.36M | 1.65M | 0.22M | 0.23M | 0.07M | -0.01M | 0.61M | 0.54M | 0.54M | | 0.40M | 0.34M | 1.10M |
|
Acquisitions
|
| | 10.09M | -10.09M | | | | -4.43M | | | 4.59M | 1.50M | | | | | | | | | | | | | | 171.84M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
55.53M | 41.18M | 12.72M | 24.77M | -93.47M | 126.55M | 8.42M | 30.66M | 15.69M | 3.64M | 1.94M | 1.02M | -80.96M | 18.88M | 4.90M | -12.80M | -54.12M | 66.07M | -166.19M | 215.54M | 48.99M | 21.55M | 10.46M | 25.44M | 18.54M | 92.84M | | | -170.27M | 71.39M | 174.90M | 21.35M | 32.05M | -4.75M | -68.34M | 101.70M | -73.37M | 104.45M | 10.77M |
|
Cash from Investing Activities
|
-14.50M | -52.71M | -64.84M | -36.91M | -102.57M | -49.92M | -118.58M | -139.45M | -60.05M | -77.83M | -71.73M | -124.03M | -112.22M | -84.93M | -37.93M | -73.58M | -133.47M | -424.15M | -280.18M | 133.31M | -36.51M | -106.90M | -187.09M | -81.27M | -177.09M | 30.26M | -257.58M | -230.28M | -117.44M | -123.14M | -185.92M | -322.77M | -82.12M | -250.67M | -337.17M | -175.27M | -123.50M | -96.56M | -324.08M |
|
Other financing activities
|
108.90M | 0.09M | 0.07M | 74.47M | 136.70M | 0.03M | 24.07M | 159.97M | 13.38M | 0.02M | 0.47M | 188.96M | 217.26M | 0.01M | 0.03M | 58.62M | 259.31M | 0.45M | 322.52M | -14.48M | 32.65M | 57.15M | 182.89M | 50.94M | -83.08M | -95.61M | 120.38M | 43.18M | 517.45M | 105.06M | -111.87M | 19.15M | 292.77M | -42.11M | 219.97M | 76.55M | 276.20M | -19.04M | 61.72M |
|
Long-Term Debt Issuances
|
| | | | | | | 5.40M | | | | 6.08M | 63.39M | | | | 45.00M | 40.00M | 40.00M | | | | | -0.12M | | | | | 135.00M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
10.76M | | 5.00M | 19.45M | 8.00M | | 1.50M | -5.39M | 1.94M | 1.94M | 6.74M | 1.94M | 21.31M | 25.00M | 30.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-80.64M | -12.46M | 8.45M | -20.04M | -20.50M | -1.25M | -2.21M | -15.12M | 2.87M | 0.72M | -5.80M | 15.85M | -12.89M | 3.31M | 0.49M | -5.10M | 29.64M | 81.75M | -94.39M | -25.00M | 1.41M | 0.23M | -5.47M | 2.20M | -2.61M | -0.12M | 84.11M | 44.45M | -128.53M | 0.75M | -1.38M | 1.03M | 1.20M | -1.10M | 1.15M | -0.95M | 0.25M | -0.70M | 1.50M |
|
Shares Issued
|
0.51M | 29.80M | 28.91M | 2.11M | 0.76M | 0.29M | 0.18M | 0.82M | 0.31M | 0.61M | 0.05M | 0.31M | 0.42M | 0.38M | 0.35M | 0.78M | 0.52M | 0.49M | 0.19M | 0.16M | -0.26M | 0.46M | 0.13M | 0.34M | -0.77M | 0.57M | 0.54M | 0.08M | 0.06M | 0.40M | 0.46M | 0.47M | 0.28M | -0.27M | 1.24M | 0.23M | -1.12M | 0.85M | 0.63M |
|
Dividends Paid - Common
|
0.47M | 0.47M | 0.52M | 0.52M | 0.52M | 0.66M | 0.66M | 0.66M | 0.69M | 0.83M | 0.84M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.95M | 0.94M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.94M | 0.94M | 1.06M | 1.01M | 1.01M | 1.01M | 1.00M | 1.00M | 1.00M | 1.01M | 2.02M | | 1.01M | 1.01M | 1.02M |
|
Cash from Financing Activities
|
12.57M | 47.72M | 65.41M | 28.73M | 77.49M | 62.67M | 89.44M | 152.35M | 38.27M | 63.59M | 68.57M | 108.75M | 94.62M | 75.60M | 35.92M | 16.76M | 220.45M | 310.20M | 170.51M | -123.77M | 42.85M | 62.09M | 157.23M | 37.54M | 183.19M | -35.11M | 228.48M | 161.66M | 100.25M | 104.23M | 181.21M | 24.65M | 63.24M | 235.51M | 110.71M | -14.16M | 134.31M | 60.10M | 249.44M |
|
Change in Cash
|
3.19M | 4.65M | 11.63M | 9.36M | -14.24M | 20.84M | -20.89M | 19.45M | -13.88M | 7.22M | 4.34M | 12.12M | -9.00M | 11.39M | 14.78M | -26.45M | 93.57M | -81.25M | -19.64M | -7.60M | 17.48M | -23.22M | 1.71M | -19.82M | 13.05M | 41.84M | -6.10M | -26.56M | 4.57M | 19.79M | 20.18M | -7.14M | -16.14M | 11.19M | 11.67M | -12.11M | 7.26M | 5.78M | -27.19M |
|
Beginning Cash Balance
|
273.45M | 236.10M | 256.17M | 244.67M | 267.76M | 251.39M | 283.83M | 4.17M | 278.68M | 257.60M | 258.73M | 7.67M | 27.50M | 5.47M | -6.36M | 34.30M | -83.95M | 87.24M | 31.01M | 592.33M | 14.17M | 110.46M | 63.31M | 579.87M | 440.96M | 7.72M | 35.95M | 545.15M | 441.25M | 456.82M | 552.39M | 516.51M | 513.26M | 495.74M | 600.80M | 563.53M | 520.42M | 533.62M | 589.54M |
|
Free Cash Flow
|
3.56M | 8.25M | 10.15M | 15.38M | 9.44M | 7.06M | 6.62M | 4.84M | 7.20M | 19.50M | 3.06M | 23.05M | 4.63M | 18.66M | 14.07M | 26.70M | 5.79M | 31.67M | 89.60M | -19.16M | 9.34M | 18.62M | 28.48M | 17.80M | 3.52M | 26.15M | 19.85M | 35.92M | 20.07M | 35.66M | 21.60M | 284.05M | -9.40M | 16.17M | 229.89M | 163.38M | -12.67M | 24.21M | 31.73M |
|
Net Cash Flow
|
3.19M | 4.65M | 11.63M | 9.36M | -14.24M | 20.84M | -20.89M | 19.45M | -13.88M | 7.22M | 4.34M | 12.12M | -9.00M | 11.39M | 14.78M | -26.45M | 93.57M | -81.25M | -19.64M | -7.60M | 17.48M | -23.22M | 1.71M | -19.82M | 13.05M | 41.84M | -6.10M | -26.56M | 4.57M | 19.79M | 20.18M | -7.14M | -16.14M | 11.19M | 11.67M | -12.11M | 7.26M | 5.78M | -27.19M |