|
Net Income
|
-1.03M | 11.34M | 9.34M | 11.48M | 55.96M | 65.89M | 72.59M | 80.55M | 88.88M | 85.41M | 80.24M | 83.32M | 81.01M | 74.56M | 75.25M | 79.59M | 90.96M |
|
Share-based Compensation
|
13.17M | 13.14M | 10.14M | 11.12M | 11.36M | 12.16M | 13.98M | 13.44M | 11.25M | 11.36M | 11.78M | 12.12M | 13.71M | 11.01M | 10.00M | 9.50M | 9.65M |
|
Deferred Taxes
|
-15.51M | -10.54M | -8.24M | -19.27M | 6.49M | 9.66M | 9.19M | 11.10M | 3.55M | 3.95M | 21.94M | 21.80M | -14.25M | -26.88M | 3.73M | 2.70M | 1.35M |
|
Gains from Investment Securities
|
-15.79M | -2.32M | -3.42M | -2.03M | 0.76M | -2.53M | 4.11M | 7.70M | 2.50M | 1.77M | 1.54M | 4.67M | -3.18M | -1.28M | -2.30M | -4.05M | -2.93M |
|
Change in Interest Receivables
|
-11.58M | 37.46M | -18.73M | -10.18M | -16.91M | 2.39M | 2.17M | 13.09M | 1.38M | 6.81M | 13.20M | 17.97M | -7.70M | 13.04M | 39.36M | | |
|
Change in Loans
|
| | | | | | | | | | | | | 41.49M | 43.12M | 114.67M | 116.23M |
|
Cash from Operations
|
272.02M | 116.52M | 135.57M | 155.63M | 140.81M | 103.51M | 102.10M | 84.91M | 101.17M | 92.11M | 103.00M | 121.80M | 83.16M | 38.93M | 90.72M | 88.60M | 82.42M |
|
Depreciation & Amortization (CF)
|
18.50M | 18.46M | 19.40M | 22.77M | 21.32M | 13.29M | 17.45M | 19.37M | 20.89M | 25.19M | 22.95M | 32.82M | 32.57M | 27.04M | 18.11M | 19.03M | 23.05M |
|
Change in Receivables
|
| | | | | | | | | | | | | 13.04M | 39.36M | 4.30M | -1.04M |
|
Change in Accured Expenses
|
-4.20M | 7.04M | -9.30M | 4.92M | -1.74M | -7.54M | 1.01M | -4.13M | -1.29M | -7.20M | -0.28M | 24.92M | 14.90M | -1.16M | 36.49M | 13.16M | -13.22M |
|
Change in Net Loans
|
2,550.83M | 1,886.22M | 1,787.54M | 2,928.68M | 2,459.64M | 2,425.03M | 2,760.28M | 3,024.26M | 3,422.90M | 2,508.82M | 2,629.40M | 3,549.80M | 4,756.76M | 3,447.53M | 2,605.26M | 2,711.91M | 3,122.82M |
|
Capital Expenditures
|
4.24M | 4.40M | 2.62M | 7.33M | 2.82M | 2.82M | 5.52M | 9.12M | 4.15M | 8.37M | 3.78M | 3.21M | 1.34M | 2.70M | 5.10M | 3.06M | 11.45M |
|
Sales of Property, Plant and Equipment
|
12.88M | 17.42M | 15.61M | 22.73M | 25.82M | 25.74M | 25.13M | 22.40M | 8.76M | 6.28M | 4.00M | 23.92M | 0.21M | 0.43M | 0.48M | 1.15M | 0.19M |
|
Change in Acquisitions & Divestments
|
275.00M | 309.85M | 263.18M | 139.53M | 206.39M | 157.39M | 153.94M | 154.52M | 153.31M | 139.85M | 152.56M | 268.56M | 317.07M | 163.57M | 83.57M | 141.72M | 170.34M |
|
Cash from Investing Activities
|
118.97M | -125.87M | -392.40M | -741.36M | 145.19M | -668.65M | -600.39M | -454.38M | -754.81M | -474.86M | -341.98M | 147.58M | 547.36M | -1875.10M | -1008.63M | -124.71M | -383.98M |
|
Other financing activities
|
309.40M | 281.44M | -136.03M | 265.51M | -516.92M | 189.38M | -368.02M | 45.51M | -179.74M | 339.96M | 274.80M | 459.17M | -231.95M | 7.62M | 7.17M | -10.78M | -0.47M |
|
Long-Term Debt Issuances
|
70.00M | | 34.67M | 35.00M | 320.00M | 450.00M | 600.29M | 40.29M | | 15.09M | 275.00M | 250.00M | 100.00M | 600.00M | 350.00M | 725.00M | 225.00M |
|
Long-Term Debt Repayments
|
| | 15.00M | 3.00M | 10.34M | 51.05M | 15.14M | 186.35M | 208.10M | 281.81M | 420.71M | 350.11M | 4.69M | 3.65M | 77.88M | 427.32M | 427.00M |
|
Short-Term Debt issuances
|
-497.87M | | 50.02M | 316.33M | -52.73M | -5.43M | 444.83M | 696.23M | 1,160.68M | 317.04M | 326.99M | -281.13M | -525.00M | 875.00M | 417.00M | -777.00M | 283.00M |
|
Shares Repurchased
|
103.14M | 1.81M | | | | 101.36M | 172.55M | 128.36M | 54.03M | 19.74M | 9.09M | 2.32M | 5.59M | 6.29M | 5.98M | 1.93M | 3.98M |
|
Dividends Paid - Common
|
19.68M | 15.56M | | | | 4.89M | 19.49M | 23.41M | 27.71M | 37.63M | 50.47M | 55.47M | 56.64M | 58.30M | 58.29M | 58.95M | 59.53M |
|
Cash from Financing Activities
|
-216.32M | 446.04M | -192.06M | 599.15M | -308.26M | 460.55M | 472.25M | 445.33M | 690.62M | 384.30M | 244.35M | -46.48M | -640.22M | 1,717.40M | 1,015.09M | 33.08M | 267.28M |
|
Change in Cash
|
174.67M | 436.69M | -448.89M | 13.42M | -22.27M | -104.59M | -26.03M | 75.87M | 36.98M | 1.56M | 5.37M | 222.89M | -9.71M | -118.76M | 97.18M | -3.03M | -34.28M |
|
Beginning Cash Balance
|
-174.67M | -436.69M | 448.89M | -13.42M | 22.27M | 104.59M | 26.03M | -75.87M | -36.98M | -1.56M | -5.37M | -222.89M | 9.71M | 118.76M | -97.18M | 3.03M | 34.28M |
|
Free Cash Flow
|
267.77M | 112.13M | 132.95M | 148.29M | 137.99M | 100.69M | 96.58M | 75.79M | 97.02M | 83.74M | 99.22M | 118.59M | 81.82M | 36.23M | 85.62M | 85.54M | 70.97M |
|
Net Cash Flow
|
174.67M | 436.69M | -448.89M | 13.42M | -22.27M | -104.59M | -26.03M | 75.87M | 36.98M | 1.56M | 5.37M | 222.89M | -9.71M | -118.76M | 97.18M | -3.03M | -34.28M |