|
Net Income
|
7.29M | 5.24M | 0.06M | 6.92M | 10.86M | 11.78M | 11.20M | 10.26M | 12.85M | 4.36M | 14.96M | 18.37M | 16.08M | 16.47M | 17.66M | 15.51M | 0.84M | 2.08M | 18.12M | 25.87M | 32.60M | 20.88M | 20.91M | 17.41M | 20.32M | 13.17M | 20.80M | 23.84M | 21.03M | 16.80M | 17.02M | 16.25M | 20.30M | 18.11M | 18.58M | 18.94M | 22.39M | 19.98M | 25.64M |
|
Depreciation and Depletion
|
0.95M | 0.97M | 1.15M | 1.03M | 1.19M | 1.54M | 1.42M | 1.41M | 1.41M | 1.39M | 1.39M | 1.40M | 1.32M | 1.33M | 1.33M | 1.29M | 1.26M | 1.19M | 1.17M | 1.16M | 1.17M | 1.18M | 1.17M | 1.14M | 1.10M | 1.09M | 1.13M | 1.14M | 1.18M | 1.27M | 1.30M | 1.30M | 1.34M | 1.38M | 1.38M | 1.38M | 1.35M | 1.38M | 1.40M |
|
Share-based Compensation
|
0.45M | 0.49M | 0.46M | 0.68M | 0.83M | 0.88M | 0.84M | 0.62M | 0.85M | 0.87M | 0.66M | 0.18M | 0.58M | 0.68M | 0.66M | 0.43M | 0.43M | 0.70M | 0.71M | -0.37M | 0.87M | 0.89M | 0.91M | 1.02M | 0.93M | 1.01M | 1.05M | 1.12M | 1.11M | 1.00M | 1.11M | 0.96M | 1.02M | 1.21M | 1.18M | 1.20M | 1.07M | 1.19M | 1.15M |
|
Deferred Taxes
|
0.91M | 0.71M | 1.05M | -1.73M | 1.09M | -1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.69M | 3.66M | 2.11M | 1.59M | -0.96M | 6.90M | 6.51M | 0.15M | 0.14M | 0.92M | 0.26M | 0.71M | 0.20M | 9.68M | 4.26M | 3.02M | -0.27M | 8.25M | 4.04M | 5.30M | 2.04M | 13.41M | 6.88M | 4.26M | 0.91M | 1.42M | 4.30M | 5.23M | 1.21M | 6.64M | 5.39M | 3.55M | 0.83M | 10.26M | 4.65M | 4.96M | 1.57M | 9.73M | 3.17M |
|
Change in Loans
|
46.00M | 60.68M | 85.52M | 70.74M | 43.21M | 51.06M | 53.76M | 48.79M | 37.00M | 39.26M | 46.02M | 39.07M | 31.75M | 38.86M | 70.30M | 86.57M | 58.96M | 120.04M | 142.24M | 146.84M | 163.05M | 143.89M | 110.98M | 109.94M | 82.62M | 72.06M | 60.75M | 39.82M | 28.43M | 56.26M | 78.03M | 63.78M | 47.98M | 76.78M | 110.03M | 76.36M | 41.44M | 54.29M | 68.56M |
|
Cash from Operations
|
6.73M | 8.72M | 8.45M | 9.40M | 5.74M | 0.07M | 1.23M | 61.62M | 17.90M | 18.58M | 24.83M | 24.70M | 17.05M | 14.50M | 22.36M | 19.24M | 11.05M | 14.53M | 20.51M | 5.09M | 29.87M | 18.52M | 17.15M | 36.79M | 23.94M | 35.79M | 23.74M | 25.98M | 20.74M | 19.32M | 21.80M | 27.87M | 11.57M | -3.41M | 38.91M | 28.04M | 15.60M | 23.25M | 31.98M |
|
Amortizatization of Intangibles
|
-0.32M | -0.26M | -0.66M | -0.61M | -0.52M | -0.44M | -0.46M | -0.42M | -0.40M | -0.38M | -0.41M | -0.41M | -0.38M | -0.46M | -0.54M | -0.36M | -0.38M | -0.59M | -0.78M | -0.84M | -0.77M | -0.73M | -0.58M | -0.60M | -0.47M | -0.36M | -0.33M | -0.29M | -0.26M | -0.30M | -0.30M | -0.27M | -0.26M | -0.26M | -0.27M | -0.26M | -0.23M | -0.25M | -0.24M |
|
Depreciation & Amortization (CF)
|
0.95M | 0.97M | 1.15M | 1.03M | 1.19M | 1.54M | 1.42M | 1.41M | 1.41M | 1.39M | 1.39M | 1.40M | 1.32M | 1.33M | 1.33M | 1.29M | 1.26M | 1.19M | 1.17M | 1.16M | 1.17M | 1.18M | 1.17M | 1.14M | 1.10M | 1.09M | 1.13M | 1.14M | 1.18M | 1.27M | 1.30M | 1.30M | 1.34M | 1.38M | 1.38M | 1.38M | 1.35M | 1.38M | 1.40M |
|
Change in Accured Expenses
|
-1.47M | 3.25M | 3.99M | -3.62M | -3.71M | 1.75M | -1.66M | 3.83M | 2.81M | -1.99M | 3.21M | 2.52M | -0.32M | -4.55M | 2.38M | 3.90M | -2.54M | 3.61M | 4.72M | 2.82M | -0.38M | -7.37M | 2.00M | 7.95M | -5.54M | 9.13M | 0.86M | 1.54M | -3.51M | 7.36M | 3.18M | 10.12M | -6.26M | 3.29M | 1.60M | 5.18M | -8.69M | 0.52M | -1.79M |
|
Change in Net Loans
|
7.51M | 161.91M | 70.53M | 98.01M | 56.55M | 169.13M | -20.82M | 133.62M | 69.83M | 141.70M | 48.48M | 138.23M | 61.58M | 100.59M | 84.28M | 134.89M | 62.37M | 529.15M | 259.88M | | 108.30M | -83.59M | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
2.18M | 2.02M | 5.10M | 3.35M | 2.30M | 2.32M | 0.42M | -1.08M | 1.01M | 0.34M | 1.25M | 1.69M | 0.85M | 0.58M | 0.21M | 2.21M | 0.39M | 1.30M | 0.68M | 1.39M | 1.31M | 1.60M | 0.33M | 2.64M | 0.68M | 1.41M | 1.58M | 1.55M | 2.59M | 1.68M | 0.95M | 1.50M | 1.04M | 0.81M | 0.61M | 0.64M | 1.95M | 1.34M | 0.62M |
|
Sales of Property, Plant and Equipment
|
| | | 0.89M | 2.04M | 1.57M | 0.38M | | | 0.02M | 0.34M | 0.81M | 0.60M | | 0.07M | 0.74M | 0.01M | | 0.07M | 1.20M | | 7.25M | | | 6.17M | 0.67M | | 0.00M | 0.26M | 0.43M | 0.34M | 0.84M | 2.44M | 0.01M | 0.01M | -0.08M | 0.24M | 0.07M | 0.12M |
|
Acquisitions
|
| | 94.83M | -15.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
53.18M | 20.81M | 12.10M | -8.80M | 18.78M | 10.82M | 19.67M | 15.68M | 19.42M | 15.40M | 9.78M | 10.10M | 17.09M | 10.70M | 21.34M | 17.89M | 62.28M | 1.29M | 2.06M | 16.23M | 20.20M | 18.97M | 12.96M | 12.46M | 14.34M | 6.37M | 7.00M | 4.32M | 6.94M | 8.32M | 8.79M | 6.69M | 8.63M | 24.30M | 10.21M | 12.73M | 11.43M | 12.60M | 13.94M |
|
Cash from Investing Activities
|
54.89M | -275.51M | 22.77M | -116.08M | -57.69M | -175.39M | 31.39M | -130.80M | -92.38M | -127.78M | -51.85M | -159.31M | -55.24M | -100.84M | -61.45M | -125.84M | -50.56M | -498.00M | -218.71M | -100.13M | -109.82M | 72.01M | 78.68M | -167.65M | -126.21M | -295.38M | -202.93M | -273.10M | -148.79M | -236.94M | -88.12M | 19.42M | -14.49M | -94.57M | -46.19M | -104.49M | -3.10M | 27.21M | 16.75M |
|
Other financing activities
|
-59.93M | 42.77M | 63.36M | 79.23M | 108.54M | -17.75M | 170.61M | 36.39M | -57.58M | 123.54M | 199.30M | 65.91M | 117.24M | 118.97M | 215.89M | 22.09M | 47.23M | 462.02M | 342.27M | 31.10M | 68.87M | 7.11M | 619.44M | 116.96M | -7.20M | -484.89M | 223.92M | 126.54M | -78.88M | 152.74M | 451.76M | -63.39M | 29.57M | 89.96M | 358.82M | -94.89M | -100.76M | -75.84M | 635.48M |
|
Long-Term Debt Issuances
|
| | 44.52M | | 55.00M | 40.00M | | | | | | 10.00M | | 25.00M | | | 125.00M | | | | | | | | | | | 50.00M | 150.00M | 100.00M | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | 15.00M | | | 10.00M | 50.00M | | | 10.00M | 10.00M | | | 10.00M | 10.00M | 65.00M | | 5.00M | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
1.64M | 234.11M | -127.38M | 14.84M | -116.81M | 152.36M | -199.63M | 73.34M | 111.00M | 15.43M | -145.09M | 103.00M | -116.58M | -33.84M | -20.38M | -0.29M | -0.27M | 192.37M | -193.10M | 0.23M | 8.77M | -1.43M | -11.15M | 6.00M | -1.13M | 78.63M | -16.89M | 116.43M | 74.74M | -27.21M | -229.99M | -8.37M | -1.49M | 6.96M | -3.52M | 2.92M | -7.15M | 2.24M | 5.68M |
|
Shares Issued
|
0.27M | 0.14M | 0.32M | 4.23M | 0.86M | 0.47M | 0.20M | 0.15M | 0.27M | 0.44M | 0.42M | | 0.52M | 0.17M | 0.31M | 0.20M | 0.09M | | | 0.29M | 0.76M | 0.22M | 0.06M | 1.01M | 0.58M | -0.00M | | 0.12M | 0.07M | 0.04M | | 0.00M | 0.15M | 0.22M | 0.50M | 2.32M | 0.28M | 0.04M | |
|
Shares Repurchased
|
0.52M | 1.53M | 0.38M | 5.93M | 1.63M | 0.79M | 0.86M | 0.23M | 0.66M | 0.60M | 1.12M | 3.60M | 0.95M | 0.23M | 0.60M | 0.27M | 4.44M | 0.01M | | -0.07M | 0.29M | | | | | 7.57M | 3.81M | | | | | 0.46M | 6.48M | 4.04M | 4.19M | 4.18M | 6.54M | 4.90M | 7.77M |
|
Dividends Paid - Common
|
3.90M | 3.91M | 3.91M | 5.30M | 5.31M | 5.33M | 5.33M | 5.33M | 5.87M | 5.87M | 5.88M | 5.88M | 5.86M | 5.85M | 5.86M | 5.86M | 5.88M | 5.84M | 5.84M | -0.02M | 5.92M | 5.88M | 5.88M | 5.89M | 6.11M | 6.20M | 6.15M | 6.14M | 6.18M | 6.49M | 6.19M | 6.20M | 6.21M | 6.42M | 6.12M | 6.10M | 6.40M | 6.35M | 6.33M |
|
Cash from Financing Activities
|
-62.72M | 271.94M | -24.21M | 92.65M | 35.99M | 164.54M | -44.48M | 125.35M | 47.70M | 133.51M | 38.19M | 159.93M | -5.10M | 104.76M | 179.87M | 6.40M | 97.28M | 649.10M | 237.34M | -72.78M | 47.41M | -74.40M | 603.08M | 118.64M | -14.10M | -419.42M | 197.72M | 286.61M | 113.58M | 219.70M | 216.25M | -87.83M | -45.27M | 87.29M | 321.07M | -99.41M | -172.21M | -59.23M | 607.64M |
|
Change in Cash
|
-1.10M | 5.14M | 7.01M | -14.03M | -4.01M | 4.08M | -0.94M | 18.46M | -26.78M | 24.31M | 11.17M | 25.31M | -43.28M | 18.43M | 140.77M | -100.21M | 57.77M | 165.63M | 39.15M | -167.82M | -32.54M | 16.13M | 698.91M | -12.21M | -116.37M | -679.00M | 18.53M | 39.49M | -14.47M | 2.09M | 149.93M | -40.54M | -48.19M | -10.70M | 313.79M | -175.86M | -159.71M | -8.77M | 656.37M |
|
Beginning Cash Balance
|
1.10M | -5.14M | -7.01M | 71.85M | 4.01M | -4.08M | 0.94M | 56.94M | 75.41M | 48.63M | 72.94M | 84.11M | 109.42M | 66.14M | 84.57M | 225.33M | 125.13M | 182.90M | 348.53M | 387.68M | 219.86M | 187.32M | 203.45M | 902.36M | 890.15M | 773.78M | 94.78M | 113.31M | 152.80M | 138.32M | 140.41M | 290.34M | 249.80M | 201.61M | 190.91M | 504.70M | 328.84M | 169.13M | 160.37M |
|
Free Cash Flow
|
4.56M | 6.70M | 3.35M | 6.05M | 3.44M | -2.25M | 0.81M | 62.69M | 16.89M | 18.24M | 23.58M | 23.01M | 16.20M | 13.92M | 22.14M | 17.03M | 10.66M | 13.23M | 19.83M | 3.70M | 28.56M | 16.92M | 16.82M | 34.16M | 23.26M | 34.38M | 22.16M | 24.43M | 18.15M | 17.64M | 20.86M | 26.37M | 10.53M | -4.22M | 38.29M | 27.41M | 13.65M | 21.91M | 31.36M |
|
Net Cash Flow
|
-1.10M | 5.14M | 7.01M | -14.03M | -15.96M | -10.77M | -11.86M | 56.17M | -26.78M | 24.31M | 11.17M | 25.31M | -43.28M | 18.43M | 140.77M | -100.21M | 57.77M | 165.63M | 39.15M | -167.82M | -32.54M | 16.13M | 698.91M | -12.21M | -116.37M | -679.00M | 18.53M | 39.49M | -14.47M | 2.09M | 149.93M | -40.54M | -48.19M | -10.70M | 313.79M | -175.86M | -159.71M | -8.77M | 656.37M |