|
Net Income
|
34.08M | 31.02M | 30.56M | 24.22M | 34.99M | 27.96M | 39.84M | 27.71M | 44.99M | 23.97M | 29.93M | 28.04M | 24.75M | 25.46M | 25.10M | 24.85M | 29.90M | 37.65M | 33.86M | 28.97M | 35.73M | 33.25M | 37.50M | 30.60M | 37.19M | 35.91M | 33.85M | 31.39M | 29.08M | 22.26M | 32.19M | 19.83M | 26.21M | 1.73M | 57.26M | 12.22M | 33.25M | 39.37M | -41.17M | 65.47M | 40.47M | 32.32M | 53.38M | -61.27M | 92.17M | 42.39M | 83.81M | 73.01M | 81.81M | 29.24M | 95.28M | 47.92M | -2.24M | 439.89M | 48.20M | 98.81M | 77.65M | 13.54M | 114.61M | 127.90M | 81.99M | 95.03M | 40.86M | 63.21M | 124.34M | 124.61M |
|
Gains from Investment Securities
|
| | | | | | 7.90M | | | | | | | | 6.60M | | | | | 5.30M | | | -16.12M | 1.71M | | | -16.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 46.84M | 19.31M | -2.45M | 37.91M | 52.41M | 12.37M | 17.94M | 65.93M | 32.06M | 2.07M | -3.25M | -28.81M | 45.21M | 23.09M | -6.33M | 33.11M | 54.95M | 53.23M | -2.01M | 40.53M | 47.37M | 37.19M | 23.41M | 47.71M | 50.25M | 31.22M | 21.27M | 48.30M | 53.43M | 51.46M | 11.27M | 63.30M | 71.36M | 51.59M | 15.39M | 84.61M | 63.37M | 53.73M | 30.79M | 74.56M | 81.42M | 90.16M | -5.77M | 89.54M | 79.47M | 100.02M | 60.29M | 104.22M | 115.93M | 104.46M | 39.01M | 131.63M | 112.24M | -32.44M | 69.22M | 174.38M | 98.60M | 122.06M | 70.95M | 141.82M | 219.37M | 128.08M | 103.51M | 174.72M | 179.22M |
|
Capital Expenditures
|
| 0.23M | 11.06M | 0.40M | 0.14M | 0.76M | 1.54M | 1.03M | 0.83M | 0.64M | 2.88M | 2.54M | 2.34M | 6.18M | 4.22M | 4.28M | 3.89M | 2.60M | 6.76M | 2.93M | 1.99M | 0.62M | 1.58M | 1.06M | 2.23M | 3.12M | 3.63M | 4.09M | 4.49M | 3.28M | 4.30M | 3.30M | 2.07M | 1.89M | 1.98M | 2.06M | 1.57M | 1.20M | 1.25M | 1.51M | 1.49M | 1.05M | 2.90M | 1.91M | 1.50M | 1.56M | 0.80M | 0.89M | 2.30M | 1.82M | 3.31M | 1.94M | 1.08M | 1.41M | 1.46M | 1.28M | 1.51M | 2.66M | 0.46M | 1.09M | 2.75M | 0.35M | 0.52M | 1.05M | 1.30M | 1.38M |
|
Acquisitions
|
| | | | | | | | | | -15.13M | | | | | | | | | | | | | | | | | 0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.13M | | | 0.15M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| -34.76M | 378.35M | 134.01M | 163.94M | 214.69M | -130.19M | 69.59M | 74.95M | -98.93M | 338.05M | 6.78M | 17.97M | 34.34M | 214.73M | -26.33M | -6.80M | 22.27M | 235.49M | -2.29M | -13.18M | -24.57M | 382.33M | -2.57M | -1.29M | 47.61M | 392.94M | 14.90M | -27.52M | 14.10M | 327.62M | 3.44M | 7.56M | -4.08M | 188.71M | -9.98M | | 18.53M | 386.47M | 86.05M | 46.11M | 40.97M | 28.26M | 54.89M | 67.02M | 77.12M | 84.07M | 96.28M | 108.67M | 91.60M | 80.19M | 71.97M | 65.50M | 39.14M | 1,217.06M | 190.30M | 159.41M | 64.81M | 89.64M | 71.28M | 88.58M | 83.09M | 83.34M | 99.65M | 141.71M | 141.82M |
|
Cash from Investing Activities
|
| -42.75M | 5.30M | 18.39M | -23.49M | -47.64M | 145.35M | -14.71M | -60.35M | -23.39M | 186.10M | -4.86M | -3.73M | -40.22M | 101.16M | -10.37M | -37.42M | 25.45M | -79.59M | -10.75M | -28.08M | 9.22M | 52.38M | -16.44M | -45.79M | -44.62M | 46.26M | -13.35M | -26.43M | -62.65M | 48.80M | 5.90M | -63.15M | -57.09M | 33.12M | -4.17M | -70.72M | -28.39M | -30.94M | -28.84M | -71.82M | -34.21M | -49.89M | 10.05M | -36.71M | -88.04M | -53.28M | -16.54M | -92.07M | -111.65M | -54.56M | -45.90M | -79.05M | 509.48M | -335.66M | -57.80M | -168.31M | 14.64M | -0.33M | -53.06M | -123.94M | -195.08M | 53.22M | -103.41M | -165.67M | -133.44M |
|
Other financing activities
|
| 0.08M | 0.19M | 0.94M | 0.68M | 0.90M | 0.22M | 1.96M | 0.31M | 0.89M | 1.05M | 0.85M | 0.03M | -0.01M | 0.60M | 0.74M | 1.23M | 2.92M | 1.42M | 0.09M | 0.26M | 0.05M | 1.37M | 1.37M | 0.41M | 5.46M | 4.17M | 2.38M | 2.62M | 3.49M | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -4.10M | -24.61M | -15.94M | -14.42M | -4.77M | -157.72M | -3.23M | -5.58M | -8.66M | -106.98M | -2.77M | -5.59M | -5.87M | -111.23M | -5.25M | -5.30M | -5.76M | -21.57M | -6.10M | -5.84M | -6.78M | -135.99M | -6.07M | -6.35M | -4.52M | -94.59M | -4.43M | -6.80M | -6.45M | -95.97M | -7.29M | -6.95M | -8.76M | -87.31M | -6.57M | -8.71M | -9.62M | -52.13M | -6.91M | -3.09M | -7.99M | -58.11M | -7.78M | -10.73M | -5.64M | -55.11M | -11.03M | -11.63M | -10.12M | -50.72M | -9.77M | -11.69M | -11.26M | -332.60M | -11.46M | -12.13M | -111.50M | -103.76M | -9.75M | -12.41M | -13.69M | -202.14M | -12.83M | -14.70M | -14.58M |
|
Dividends Paid - Common
|
| 5.29M | 6.38M | 5.95M | 5.91M | 6.07M | 158.87M | 6.10M | 6.33M | 6.32M | 112.10M | 6.36M | 6.79M | 6.79M | 113.10M | 6.81M | 7.25M | 7.29M | 71.78M | 7.30M | 7.74M | 7.75M | 137.07M | 7.77M | 8.21M | 8.24M | 95.36M | 8.29M | 8.75M | 8.78M | 96.68M | 8.79M | 9.24M | 9.25M | 86.53M | 9.29M | 9.75M | 9.77M | 54.39M | 9.80M | 10.30M | 10.32M | 55.25M | 10.34M | 10.79M | 10.82M | 56.06M | 10.85M | 11.32M | 11.32M | 102.01M | 11.33M | 11.80M | 11.81M | 330.27M | 11.85M | 12.34M | 12.32M | 103.73M | 12.35M | 13.28M | 13.29M | 197.01M | 13.78M | 14.71M | 14.70M |
|
Change in Cash
|
| | -0.27M | | | | -0.08M | | | | 81.18M | -10.88M | -38.13M | -0.87M | 13.01M | -21.94M | -9.61M | 74.64M | -47.93M | -18.85M | 6.62M | 49.80M | -46.42M | 0.89M | -4.43M | 1.10M | -17.11M | 3.49M | 15.07M | -15.67M | 4.30M | 9.88M | -6.79M | 5.52M | -2.61M | 4.66M | 5.17M | 25.37M | -29.33M | -4.96M | -0.35M | 39.21M | -17.84M | -3.50M | 42.10M | -14.21M | -8.37M | 32.72M | 0.52M | -5.84M | -0.81M | -16.66M | 40.90M | 610.47M | -700.69M | -0.05M | -6.06M | 1.74M | 17.98M | 8.13M | 5.47M | 10.60M | -20.84M | -12.73M | -5.64M | 31.21M |
|
Free Cash Flow
|
| 46.61M | 8.26M | -2.85M | 37.77M | 51.65M | 10.82M | 16.91M | 65.09M | 31.41M | -0.81M | -5.79M | -31.15M | 39.02M | 18.87M | -10.60M | 29.22M | 52.36M | 46.47M | -4.94M | 38.55M | 46.74M | 35.61M | 22.34M | 45.49M | 47.13M | 27.59M | 17.18M | 43.82M | 50.15M | 47.16M | 7.97M | 61.23M | 69.47M | 49.62M | 13.33M | 83.03M | 62.17M | 52.48M | 29.28M | 73.07M | 80.36M | 87.26M | -7.68M | 88.04M | 77.92M | 99.22M | 59.40M | 101.92M | 114.11M | 101.16M | 37.07M | 130.55M | 110.83M | -33.90M | 67.94M | 172.86M | 95.94M | 121.60M | 69.86M | 139.07M | 219.02M | 127.56M | 102.46M | 173.41M | 177.84M |
|
Net Cash Flow
|
| | | | | | | | | | 81.18M | -10.88M | -38.13M | -0.87M | 13.01M | -21.94M | -9.61M | 74.64M | -47.93M | -18.85M | 6.62M | 49.80M | -46.42M | 0.89M | -4.43M | 1.10M | -17.11M | 3.49M | 15.07M | -15.67M | 4.30M | 9.88M | -6.79M | 5.52M | -2.61M | 4.66M | 5.17M | 25.37M | -29.33M | -4.96M | -0.35M | 39.21M | -17.84M | -3.50M | 42.10M | -14.21M | -8.37M | 32.72M | 0.52M | -5.84M | -0.81M | -16.66M | 40.90M | 610.47M | -700.69M | -0.05M | -6.06M | 1.74M | 17.98M | 8.13M | 5.47M | 10.60M | -20.84M | -12.73M | -5.64M | 31.21M |