|
Net Income
|
9.84M | 10.11M | 10.47M | 10.62M | 10.79M | 10.60M | 11.70M | 4.95M | 13.40M | 13.58M | 13.88M | 14.66M | 15.64M | 16.54M | 17.23M | 16.65M | 13.23M | 13.37M | 14.53M | 17.74M | 22.71M | 4.18M | 23.16M | 24.59M | 7.94M | 26.90M | 27.07M | 29.91M | 29.05M | 25.87M | 25.75M | 24.39M | 25.89M | 26.51M | 27.47M | 30.80M | 33.27M | 32.51M | 34.95M |
|
Share-based Compensation
|
0.51M | 0.56M | 0.57M | 0.83M | 0.66M | 0.68M | 0.67M | 0.88M | 0.82M | 1.21M | 0.89M | 1.10M | 0.86M | 0.99M | 0.88M | 0.85M | 0.82M | 0.98M | 0.84M | 0.63M | 0.85M | 1.41M | 1.17M | 1.14M | 0.99M | 1.06M | 1.24M | 1.11M | 1.15M | 1.03M | 1.03M | 1.25M | 0.94M | 1.01M | 0.92M | 0.90M | 1.15M | 1.12M | 1.11M |
|
Deferred Taxes
|
1.18M | -0.73M | -0.77M | 0.60M | 0.03M | -0.54M | -1.29M | 5.78M | 0.49M | -0.45M | -0.53M | 0.22M | -1.03M | -2.93M | -0.96M | -0.93M | 0.28M | -2.22M | -1.99M | -3.58M | 1.45M | 0.86M | 1.53M | 1.66M | 1.23M | 3.54M | -1.47M | -1.48M | 2.26M | -1.80M | -1.35M | 0.45M | 0.75M | -1.08M | -1.89M | -0.89M | 0.58M | -1.51M | -1.30M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.07M | 0.08M | 0.08M | 0.09M | 0.06M | 0.06M | 0.06M | 0.07M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M |
|
Gains from Investment Securities
|
0.33M | -0.02M | -0.07M | 3.67M | 0.27M | 0.28M | 6.59M | 4.78M | 0.35M | 2.19M | 2.97M | -4.33M | 0.51M | 10.50M | -2.04M | -6.51M | 0.39M | 0.03M | 8.96M | -7.23M | 0.35M | 10.28M | | -8.18M | 0.35M | -0.00M | 3.07M | -5.27M | 0.14M | -0.23M | 0.14M | 1.90M | 4.50M | 0.02M | -0.06M | 20.98M | 0.95M | 0.95M | |
|
Change in Interest Receivables
|
| | | | | | | | | | -0.32M | 3.14M | 1.24M | 2.19M | 3.87M | -4.51M | 5.02M | 9.23M | 5.98M | 0.66M | -3.71M | 8.13M | -6.08M | -2.35M | -6.40M | 11.15M | 3.89M | 5.53M | -3.66M | 44.49M | 65.41M | -102.30M | 8.91M | -5.86M | -9.38M | 7.66M | -6.85M | -5.70M | -2.02M |
|
Change in Loans
|
24.07M | 34.87M | 34.93M | 35.55M | 20.57M | 29.71M | 23.77M | 25.80M | 17.28M | 22.20M | 21.09M | 13.96M | 12.28M | 24.27M | 30.03M | 36.27M | 32.35M | 65.14M | 93.57M | 58.39M | 85.90M | 55.84M | 45.92M | -9.76M | 38.77M | 43.50M | 36.36M | 26.49M | 21.11M | 30.57M | 31.75M | 20.73M | 22.55M | 29.55M | 29.74M | 35.13M | 29.04M | 41.67M | 37.05M |
|
Cash from Operations
|
17.64M | 16.43M | 15.29M | 13.90M | 15.59M | 13.74M | 20.25M | 4.10M | 11.28M | 24.80M | 12.20M | 17.61M | 11.05M | 10.84M | 17.75M | 18.78M | 12.70M | 15.98M | 9.10M | 39.34M | 27.23M | 19.94M | 15.96M | 38.97M | 3.52M | 18.24M | 49.36M | 37.62M | 9.76M | 34.12M | 32.52M | 30.30M | 17.42M | 51.12M | 55.40M | 18.93M | 19.78M | 55.94M | 38.22M |
|
Depreciation & Amortization (CF)
|
2.66M | 2.63M | 2.72M | 3.13M | 2.28M | 2.12M | 2.45M | 6.79M | 1.33M | 1.35M | 1.28M | 1.83M | 0.78M | 0.90M | 1.29M | 1.91M | 1.21M | 1.60M | 1.87M | 5.06M | 2.26M | 2.63M | 3.04M | 3.40M | 4.04M | 5.99M | 5.70M | 4.93M | 5.88M | 4.84M | 4.64M | 6.58M | 3.44M | 3.52M | 3.45M | 2.94M | 1.25M | 0.77M | 1.91M |
|
Change in Accured Expenses
|
5.87M | 6.45M | 1.93M | -1.69M | 3.95M | 2.94M | 11.18M | -9.36M | -3.72M | 3.96M | -3.71M | 2.72M | -2.75M | -1.22M | 6.14M | -2.08M | -3.88M | 13.78M | 1.68M | 18.67M | -17.06M | 10.96M | -12.30M | 6.69M | -21.31M | -6.47M | 13.24M | 4.28M | -31.02M | 46.55M | 63.87M | -110.05M | -5.12M | 13.52M | 9.47M | -8.13M | -21.72M | 11.74M | -1.98M |
|
Change in Net Loans
|
62.66M | 81.94M | 47.19M | 83.92M | -32.17M | 36.86M | 25.77M | 75.41M | 104.50M | 66.34M | -41.85M | -129.00M | -17.80M | 67.08M | -49.28M | | | 630.08M | 11.97M | -91.87M | 62.70M | -298.56M | -82.99M | -123.14M | -69.37M | -34.59M | -17.30M | -0.88M | -9.04M | 223.16M | 200.78M | -429.18M | 77.69M | 220.77M | 208.02M | -508.13M | 124.83M | 204.09M | 79.31M |
|
Capital Expenditures
|
1.17M | 3.49M | 1.19M | 0.47M | 0.31M | 0.53M | 0.89M | 1.05M | 1.11M | 1.58M | 2.22M | 2.14M | 2.00M | 1.32M | 0.86M | 0.92M | 1.56M | 0.96M | 1.54M | 1.39M | 0.56M | 1.19M | 1.49M | 1.34M | 0.95M | 12.62M | 1.73M | 3.15M | 1.83M | 1.64M | 2.06M | 2.19M | 1.83M | 3.24M | 1.50M | 3.28M | 1.94M | 2.46M | 3.06M |
|
Sales of Property, Plant and Equipment
|
0.51M | 0.89M | 0.00M | 0.42M | 1.04M | 0.74M | 0.65M | | 2.66M | 0.20M | | 1.03M | 0.51M | 0.36M | 1.69M | 0.35M | 1.22M | | 0.02M | | | 0.26M | 0.66M | | 0.06M | | 13.46M | 11.21M | 0.10M | 0.31M | 1.32M | | | 0.22M | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 0.00M | | | | | | 28.28M | | | -349.46M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
119.61M | 113.21M | 123.12M | 112.33M | 114.30M | 130.71M | 175.17M | 232.23M | 171.31M | 221.55M | 222.07M | 286.59M | 108.12M | 288.24M | 117.54M | 164.13M | 118.06M | 70.99M | 100.54M | 59.15M | 38.14M | 91.00M | 40.84M | 78.12M | 96.30M | 62.82M | 5.39M | 4.99M | 30.68M | 27.82M | 48.30M | 37.64M | 30.32M | 31.08M | 132.10M | 241.26M | 223.53M | 278.06M | 288.13M |
|
Cash from Investing Activities
|
-61.62M | -81.14M | -25.26M | -121.56M | 47.22M | -57.28M | -22.05M | -82.59M | -132.96M | -49.81M | 61.75M | 109.45M | -49.34M | 13.65M | -43.32M | -84.16M | -53.73M | -569.35M | 43.66M | -225.30M | -207.65M | 275.65M | -56.17M | -90.71M | -35.34M | -10.08M | -199.62M | -139.39M | -17.34M | -135.16M | -164.89M | -106.66M | -57.62M | -148.80M | -71.44M | -399.19M | -12.38M | -186.87M | 192.42M |
|
Other financing activities
|
-5.60M | -16.15M | 40.65M | 129.95M | 23.71M | -65.71M | 3.42M | 96.33M | -4.93M | -32.90M | 57.58M | 196.32M | -41.82M | 5.35M | 62.81M | 187.57M | 64.92M | 528.26M | 27.34M | 234.10M | 211.32M | 20.93M | 81.96M | 445.53M | -162.53M | -195.99M | -48.36M | -108.79M | -34.06M | -148.81M | 194.43M | 267.94M | -61.67M | -39.84M | 156.84M | 440.33M | 127.56M | 212.78M | 137.22M |
|
Long-Term Debt Issuances
|
30.00M | 130.00M | 39.00M | 90.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 10.00M | 10.00M | 10.00M | 10.00M | | | | | 50.00M | 700.00M | 700.00M | 800.00M | -1250.00M | 200.00M | 400.00M | 125.00M | 275.00M | 300.00M | 300.00M | 300.00M |
|
Long-Term Debt Repayments
|
30.23M | 130.23M | 30.64M | 90.29M | 30.32M | 30.32M | 30.32M | 30.65M | 30.32M | 30.32M | 30.32M | 30.32M | 30.32M | 36.93M | 32.37M | 32.11M | 40.82M | 37.80M | 34.94M | 34.93M | 17.49M | 115.26M | 10.00M | 10.00M | | | | | 475.00M | 575.00M | 800.00M | | 725.00M | 650.00M | 1,000.00M | | | | |
|
Short-Term Debt issuances
|
-2.14M | 86.73M | -27.89M | -28.73M | -38.29M | 149.81M | 7.34M | -2.00M | 51.30M | 62.14M | -60.04M | -238.89M | 0.51M | -2.60M | -2.69M | -0.35M | -0.67M | 9.01M | -1.51M | 9.83M | 0.88M | 3.21M | 10.43M | 0.53M | -0.99M | 19.22M | -36.75M | 8.60M | -22.81M | 30.67M | -24.58M | 40.43M | 6.65M | -9.51M | -6.68M | 13.20M | -11.53M | -24.68M | -53.41M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | | | | | | | | |
|
Shares Issued
|
0.49M | 0.55M | 0.55M | -3.52M | -0.22M | | | | -0.16M | | | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
1.02M | 0.06M | 0.45M | 0.38M | 1.89M | 0.06M | 0.17M | 0.28M | 1.38M | 0.71M | -2.09M | 2.00M | 1.74M | 1.92M | 5.50M | 2.65M | | | | 2.27M | | | | | | | | | 2.37M | 0.01M | 0.00M | 0.31M | 1.64M | 0.05M | 1.31M | 1.22M | 1.61M | 0.31M | 0.17M |
|
Dividends Paid - Common
|
3.73M | 4.04M | 4.04M | 4.28M | 4.29M | 4.53M | 4.51M | 4.74M | 5.21M | 5.23M | 5.66M | 5.66M | 5.73M | 5.89M | 5.85M | 6.07M | 6.12M | 6.16M | 6.11M | 6.10M | 6.17M | 7.19M | 7.42M | 7.42M | 8.29M | 8.11M | 8.45M | 8.46M | 8.56M | 8.47M | 8.77M | 8.77M | 8.87M | 8.79M | 9.08M | 9.10M | 9.11M | 9.19M | 9.40M |
|
Cash from Financing Activities
|
-11.82M | 66.91M | 17.63M | 97.74M | -21.30M | 79.19M | 5.75M | 88.66M | 39.31M | 23.14M | -8.47M | -48.60M | -49.31M | -19.80M | 45.74M | 178.89M | 45.82M | 523.25M | 13.85M | 212.90M | 195.45M | -88.38M | 84.96M | 427.99M | -177.68M | -185.98M | -93.69M | -60.79M | 157.21M | -1.63M | 111.08M | 149.29M | -65.53M | 141.81M | 64.75M | 418.21M | 105.31M | 178.60M | 74.24M |
|
Change in Cash
|
-55.80M | 2.20M | 7.66M | -9.92M | 41.51M | 35.64M | 3.95M | 10.17M | -82.37M | -1.88M | 65.48M | 78.46M | -87.60M | 4.70M | 20.18M | 113.51M | 4.79M | -30.12M | 66.61M | 26.94M | 15.04M | 207.21M | 44.75M | 376.25M | -209.50M | -177.82M | -243.95M | -162.55M | 149.63M | -102.67M | -21.29M | 72.92M | -105.74M | 44.13M | 48.72M | 37.95M | 112.72M | 47.68M | 304.88M |
|
Beginning Cash Balance
|
103.83M | 48.04M | 50.23M | 57.89M | 47.97M | 89.48M | 125.12M | 129.08M | 139.25M | 56.88M | 55.00M | 120.48M | 198.94M | 111.34M | 116.04M | 136.21M | 249.72M | 254.51M | 224.39M | 291.00M | 317.94M | 332.98M | 540.19M | 584.94M | 961.19M | 751.69M | 573.87M | 329.92M | 167.37M | 317.00M | 214.33M | 193.04M | 265.96M | 160.22M | 204.35M | 253.07M | 291.02M | 403.74M | 451.41M |
|
Free Cash Flow
|
16.48M | 12.94M | 14.10M | 13.43M | 15.28M | 13.21M | 19.35M | 3.05M | 10.17M | 23.21M | 9.98M | 15.47M | 9.06M | 9.52M | 16.90M | 17.86M | 11.13M | 15.02M | 7.56M | 37.95M | 26.68M | 18.75M | 14.47M | 37.63M | 2.57M | 5.62M | 47.63M | 34.48M | 7.93M | 32.48M | 30.46M | 28.10M | 15.59M | 47.87M | 53.90M | 15.66M | 17.84M | 53.48M | 35.16M |
|
Net Cash Flow
|
-55.80M | 2.20M | 7.66M | -9.92M | 41.51M | 35.64M | 3.95M | 10.17M | -82.37M | -1.88M | 65.48M | 78.46M | -87.60M | 4.70M | 20.18M | 113.51M | 4.79M | -30.12M | 66.61M | 26.94M | 15.04M | 207.21M | 44.75M | 376.25M | -209.50M | -177.82M | -243.95M | -162.55M | 149.63M | -102.67M | -21.29M | 72.92M | -105.74M | 44.13M | 48.72M | 37.95M | 112.72M | 47.68M | 304.88M |