|
Net Income
|
5.49M | 8.54M | 6.61M | 4.89M | 8.85M | 9.44M | 8.33M | 9.49M | 10.38M | 10.14M | 8.01M | 10.68M | 6.75M | 6.51M | 8.52M | 11.15M | 12.46M | 13.38M | 15.36M | 15.71M | 14.61M | 15.48M | 16.65M | 15.34M | 10.94M | 10.92M | 8.47M | 12.07M | 8.04M | 7.25M | 6.97M | 4.38M | 2.29M | 9.33M | 10.15M |
|
Share-based Compensation
|
0.20M | 0.20M | 0.20M | 0.19M | 0.13M | 0.13M | 0.18M | 0.24M | 0.23M | 0.17M | 0.15M | 0.15M | 0.16M | 0.17M | 0.17M | 0.19M | 0.29M | 0.32M | 0.27M | 0.23M | 0.26M | 0.15M | 0.27M | 0.17M | 0.32M | 0.15M | 0.14M | 0.14M | 0.14M | 0.69M | 0.26M | 0.27M | 0.26M | 0.93M | 0.27M |
|
Deferred Taxes
|
| | | | | | 0.32M | 1.19M | -0.03M | -0.20M | -0.20M | 1.94M | 1.50M | | -2.94M | -1.56M | -0.88M | 1.08M | | | -0.24M | -0.17M | 0.49M | -2.32M | -0.29M | 0.69M | | -0.18M | -0.17M | 0.00M | -0.56M | -2.19M | -1.36M | 1.03M | 1.57M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.01M | | | | 0.01M | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.04M | 0.04M | 0.03M | 0.07M | 0.08M |
|
Gains from Investment Securities
|
0.06M | 0.24M | 0.14M | 2.58M | 1.40M | -2.26M | -0.21M | 14.67M | 0.67M | 9.16M | 0.01M | 1.46M | 1.08M | 0.54M | | 3.83M | 1.21M | 1.17M | 3.00M | 6.55M | -12.56M | 1.70M | 2.10M | 54.16M | 0.48M | -0.27M | 0.44M | 27.23M | 0.25M | 0.08M | 0.20M | 1.39M | 0.17M | 0.00M | 2.29M |
|
Non-cash Items
|
| | | 36.30M | | | | 5.88M | | | | 1.01M | 0.98M | 0.98M | 189.92M | 3,184.19M | 0.96M | 11.89M | 10.15M | 10.89M | 7.74M | 0.54M | 1.77M | 1.78M | 0.33M | 0.33M | 0.34M | 0.33M | 0.14M | 0.19M | 0.91M | 0.41M | 0.15M | 0.04M | 0.15M |
|
Change in Loans
|
24.78M | 62.61M | 67.98M | 110.12M | 57.45M | 72.56M | 40.17M | 131.72M | 144.27M | 157.75M | 45.60M | 173.97M | 104.27M | 6.77M | 30.18M | 62.57M | 136.87M | 79.90M | 44.02M | 44.54M | 36.27M | 13.74M | 6.47M | 3.69M | 0.99M | 1.39M | 12.24M | 4.12M | 9.08M | 18.68M | 22.24M | 13.27M | 4.41M | 4.17M | 5.87M |
|
Cash from Operations
|
-12.44M | 2.06M | -8.75M | 47.91M | -21.50M | -42.02M | -80.44M | 59.32M | 111.78M | 143.43M | 11.77M | 209.49M | 78.20M | -8.10M | 10.03M | 44.38M | 109.25M | 23.08M | 37.43M | 32.41M | 33.16M | 12.34M | 25.79M | 22.52M | 16.82M | 18.01M | 25.28M | -8.81M | 4.85M | 11.67M | 24.50M | 17.47M | 7.77M | 21.66M | 2.12M |
|
Amortizatization of Intangibles
|
| | -0.38M | 3.10M | | | 0.75M | 0.90M | 1.19M | 1.15M | 1.30M | 1.22M | 1.44M | 1.29M | 1.41M | 1.67M | 1.71M | 1.70M | 1.59M | 1.35M | 1.29M | 1.30M | 1.27M | 1.29M | 1.28M | 1.26M | 1.22M | 1.28M | 1.25M | 1.24M | 1.25M | 1.26M | 1.27M | 1.28M | 1.29M |
|
Depreciation & Amortization (CF)
|
0.34M | 0.33M | 0.31M | -0.45M | 0.29M | 0.12M | 0.51M | 0.91M | 0.48M | 0.50M | 0.47M | 0.46M | 0.52M | 0.51M | 0.50M | 0.47M | 0.50M | 0.48M | 0.48M | 0.49M | 0.49M | 0.85M | 0.52M | 0.15M | 0.50M | 0.52M | 0.50M | 0.50M | 0.48M | 0.47M | 0.47M | 0.47M | 0.48M | 0.46M | 0.46M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | |
|
Change in Net Loans
|
30.71M | 26.86M | 73.75M | 87.58M | 37.38M | 70.58M | 104.73M | 153.73M | 20.44M | -16.92M | 42.22M | 115.69M | 45.67M | 143.03M | 167.45M | 5.11M | 61.21M | 3.31M | 153.93M | 97.10M | 76.64M | 40.71M | 177.34M | 116.62M | 6.12M | -146.25M | -48.73M | -107.84M | | | | 61.25M | 13.89M | 10.64M | 10.59M |
|
Capital Expenditures
|
0.12M | 0.08M | 0.03M | 0.46M | 0.28M | 0.83M | 1.00M | 0.38M | 0.48M | 0.35M | 0.12M | 0.40M | 0.14M | -0.01M | 0.76M | 3.33M | 0.48M | 0.42M | 0.58M | 0.51M | 0.72M | 0.49M | 0.26M | 0.59M | 0.52M | 0.07M | 0.03M | 0.04M | 0.15M | 0.15M | 0.26M | 0.23M | 0.18M | 0.10M | 0.36M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 0.80M | 0.23M | | | | | | | | | | | | 0.30M | | | 0.48M | 0.23M | 1.57M | 1.36M | | | 7.53M | | |
|
Acquisitions
|
| | | | | | | | | | | | -6.63M | | | | | | | | -71.35M | | | 142.70M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
25.30M | 7.10M | -45.40M | -28.77M | 17.64M | 36.22M | 121.17M | 11.56M | 158.40M | | -25.44M | -44.23M | 151.71M | 7.90M | 3.80M | 53.75M | 103.62M | | | | 120.54M | 184.82M | 107.12M | 73.32M | 298.14M | 129.29M | 65.79M | 147.77M | -156.47M | 372.19M | 64.54M | 35.90M | 89.26M | 35.46M | 112.26M |
|
Cash from Investing Activities
|
-40.44M | -26.94M | -89.15M | -107.91M | -63.50M | -55.71M | -131.84M | -71.34M | -4.09M | -1.90M | -42.44M | -170.92M | -40.75M | -200.46M | -197.37M | -7.43M | -134.03M | -80.69M | -160.87M | -128.60M | -70.80M | 14.59M | -96.43M | -107.53M | -40.13M | 46.35M | 83.63M | 153.46M | -16.53M | -12.71M | -32.79M | -98.36M | -42.43M | -130.01M | -71.94M |
|
Long-Term Debt Issuances
|
70.27M | 23.10M | 85.25M | 47.76M | 18.59M | 14.68M | 19.39M | 1.36M | -118.10M | -1.84M | 42.03M | 56.15M | -108.42M | 100.30M | 120.22M | 51.58M | 230.64M | 219.71M | -42.35M | 462.80M | -256.04M | -131.44M | -114.89M | -384.35M | -124.80M | -104.98M | -3.88M | -8.06M | 10.01M | 8.38M | 18.97M | 16.33M | 23.38M | -13.86M | 36.62M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | 260.00M | 120.00M | 80.00M | 70.00M | | | | | | | 150.00M | 20.00M | 70.00M |
|
Shares Issued
|
| | | -0.01M | 3.54M | 2.55M | 1.98M | 1.56M | 0.90M | 0.06M | 1.73M | 0.12M | 0.71M | | | | 0.34M | 0.47M | 2.40M | 0.28M | 0.39M | 2.50M | 2.60M | 0.06M | 0.16M | | | 0.14M | 0.54M | 0.46M | 0.31M | 0.54M | | 0.17M | |
|
Shares Repurchased
|
| | | | | | | | | | | | 5.25M | | | 2.60M | 2.28M | 5.28M | 1.12M | 1.86M | 5.73M | 11.10M | 1.98M | 1.01M | | | | 6.80M | 1.48M | 8.14M | 11.04M | 0.03M | | 1.50M | 12.48M |
|
Dividends Paid - Common
|
3.85M | 0.00M | -0.00M | 1.27M | 1.27M | 1.47M | 1.49M | 1.52M | 2.01M | 2.01M | 2.02M | 2.00M | 2.41M | 1.18M | 1.18M | 1.78M | 2.35M | 2.54M | 2.52M | 2.54M | 2.72M | 2.69M | 2.66M | 2.66M | 3.04M | 3.04M | 3.04M | 3.05M | 2.98M | 3.01M | 2.87M | 2.86M | 2.87M | 2.85M | 2.78M |
|
Cash from Financing Activities
|
101.72M | 20.20M | 101.08M | 43.99M | 13.49M | 91.98M | 311.05M | -11.84M | -5.30M | -185.97M | 8.11M | -39.88M | 141.75M | -0.57M | 214.13M | -20.93M | 250.06M | 241.33M | -103.29M | 413.63M | -306.96M | -51.96M | -79.92M | -5.63M | 170.46M | -48.73M | -24.44M | -44.06M | -150.45M | -15.44M | 104.91M | -10.76M | 15.74M | 61.38M | 112.90M |
|
Change in Cash
|
48.83M | -4.68M | 3.19M | -16.00M | -71.51M | -5.75M | 98.77M | -23.87M | 102.39M | -44.44M | -22.57M | -1.31M | 179.20M | -209.12M | 26.79M | 16.02M | 225.28M | 183.72M | -226.73M | 317.44M | -344.61M | -25.03M | -150.56M | -90.63M | 147.16M | 15.62M | 84.47M | 100.58M | -162.13M | -16.47M | 96.62M | -91.64M | -18.92M | -46.97M | 43.08M |
|
Beginning Cash Balance
|
118.71M | 167.55M | 162.87M | 166.05M | 150.05M | 78.53M | 72.79M | 24.16M | 147.69M | 250.08M | 205.64M | 183.08M | 181.76M | 360.97M | 151.84M | 178.63M | 194.65M | 419.93M | 603.65M | 376.93M | 694.37M | 349.77M | 324.74M | 347.48M | 146.24M | -15.62M | 269.94M | 330.79M | 519.63M | 269.24M | 252.77M | 349.39M | 257.75M | 238.82M | 191.85M |
|
Free Cash Flow
|
-12.57M | 1.98M | -8.78M | 47.46M | -21.78M | -42.84M | -81.45M | 58.93M | 111.30M | 143.08M | 11.65M | 209.09M | 78.06M | -8.09M | 9.27M | 41.06M | 108.77M | 22.66M | 36.85M | 31.90M | 32.43M | 11.85M | 25.54M | 21.93M | 16.29M | 17.94M | 25.25M | -8.85M | 4.70M | 11.52M | 24.24M | 17.24M | 7.59M | 21.56M | 1.75M |
|
Net Cash Flow
|
48.83M | -4.68M | 3.19M | -16.00M | -71.51M | -5.75M | 98.77M | -23.87M | 102.39M | -44.44M | -22.57M | -1.31M | 179.20M | -209.12M | 26.79M | 16.02M | 225.28M | 183.72M | -226.73M | 317.44M | -344.61M | -25.03M | -150.56M | -90.63M | 147.16M | 15.62M | 84.47M | 100.58M | -162.13M | -16.47M | 96.62M | -91.64M | -18.92M | -46.97M | 43.08M |