|
Net Income
|
36.19M | 39.03M | 42.84M | 50.09M | 46.09M | 50.06M | 39.65M | 26.10M | 41.97M | 72.80M | 69.56M | 77.10M | 113.33M | 76.47M | 81.89M | 38.10M | 87.27M | 95.60M | 102.37M | 105.36M | 115.71M | 120.51M | 122.58M | 115.04M | 116.73M | 96.41M | 178.12M | 177.59M | 146.55M | 139.06M | 141.35M | 71.55M | 96.28M | 70.42M | 97.86M | 115.71M | 106.06M | 133.17M | 163.35M |
|
Share-based Compensation
|
2.37M | 2.81M | 2.20M | 2.65M | 4.13M | 2.75M | 2.69M | 2.64M | 7.39M | 4.76M | 3.69M | 3.63M | 4.03M | 4.25M | 3.22M | 3.22M | 3.68M | 4.51M | 3.80M | 4.15M | 5.46M | 5.22M | 5.16M | 5.04M | 7.26M | 6.16M | 7.56M | 7.81M | 8.09M | 8.68M | 8.59M | 7.74M | 8.10M | 7.61M | 7.28M | 5.99M | 6.84M | 6.81M | 4.36M |
|
Gains from Investment Securities
|
-0.01M | 0.71M | 0.31M | 0.35M | -0.03M | -0.42M | 0.09M | 0.26M | -0.10M | -0.12M | -1.90M | 2.12M | 289.67M | -0.56M | -0.16M | 5.67M | 3.12M | 3.29M | 3.73M | 5.92M | 0.02M | 1.97M | 38.30M | 123.07M | 6.84M | 17.91M | 7.86M | 139.50M | 7.46M | 74.27M | | 154.78M | 7.38M | 8.05M | | 74.27M | 14.89M | 7.98M | 2.92M |
|
Change in Interest Receivables
|
-0.58M | 2.22M | -1.38M | 3.00M | 1.43M | 1.49M | 2.33M | 1.93M | 0.69M | 1.35M | 4.51M | 2.63M | 5.43M | -1.66M | -1.78M | -3.43M | 1.72M | 15.45M | 13.25M | -29.83M | 1.56M | -8.72M | -0.99M | -3.37M | 5.79M | 6.30M | 24.72M | 37.20M | 27.00M | 2.31M | 11.87M | 7.71M | 8.39M | -2.73M | -1.04M | -10.19M | -1.61M | -0.05M | 4.58M |
|
Change in Loans
|
54.91M | 130.67M | 151.49M | 235.37M | 161.32M | 141.94M | 180.83M | 329.75M | 237.36M | 200.52M | 153.71M | -193.23M | 96.19M | 109.24M | 136.07M | 167.94M | 168.39M | 240.39M | 307.95M | 303.10M | 357.11M | 333.74M | 241.43M | 248.64M | 204.63M | 126.67M | 46.92M | 11.45M | 27.74M | 45.18M | 81.80M | 50.85M | 41.65M | 103.66M | 10.55M | 97.89M | 47.09M | 43.53M | 48.88M |
|
Cash from Operations
|
54.73M | 44.43M | 48.64M | 271.38M | 65.51M | 183.66M | 180.58M | 189.48M | 85.88M | -1.51M | 410.92M | -191.33M | 93.30M | -43.84M | 60.02M | 152.44M | -115.98M | 106.00M | -9.54M | 183.08M | 313.40M | 140.86M | 128.79M | 254.10M | 496.00M | 309.53M | 425.07M | 197.88M | -269.68M | 552.36M | 374.10M | -278.58M | 99.51M | 214.00M | -157.17M | 392.20M | -17.12M | 159.15M | 5.16M |
|
Amortizatization of Intangibles
|
2.85M | 2.93M | 2.70M | 2.83M | 2.54M | 2.60M | 2.50M | 2.42M | 4.30M | 4.62M | 4.70M | 4.81M | 4.31M | 4.20M | 4.70M | 4.88M | 5.50M | 6.70M | 6.40M | 6.12M | 6.01M | 5.45M | 5.30M | 5.03M | 4.44M | 11.40M | 11.10M | 10.90M | 10.52M | 9.81M | 9.74M | 9.67M | 9.41M | 8.60M | 8.70M | 8.35M | 8.02M | 7.43M | 7.54M |
|
Amortization of Deferred Charges
|
4.20M | 2.85M | 7.11M | 10.16M | 6.04M | 5.32M | 6.11M | 28.87M | 8.49M | 8.72M | 9.05M | 12.19M | 7.56M | 6.73M | 7.30M | 7.93M | 6.68M | 8.62M | 10.75M | 12.26M | 8.29M | 5.82M | 8.03M | 8.11M | 7.49M | 2.19M | 0.92M | 0.05M | -0.40M | -0.24M | 0.61M | -2.12M | -0.78M | -0.64M | -0.72M | -1.26M | -1.83M | -1.79M | -2.41M |
|
Depreciation & Amortization (CF)
|
6.42M | 6.02M | 6.15M | 5.84M | 6.26M | 6.29M | 5.86M | 6.44M | 7.25M | 6.54M | 6.58M | 7.19M | 12.80M | 12.44M | 13.09M | 14.99M | 14.73M | 14.87M | 14.37M | 13.64M | 13.85M | 13.83M | 13.12M | -11.67M | 7.49M | 10.81M | 11.19M | 12.13M | 11.52M | 9.91M | 10.71M | 11.30M | 10.79M | 10.72M | 9.73M | 12.54M | 9.89M | 10.03M | 8.81M |
|
Change in Accured Expenses
|
3.99M | -4.74M | -9.14M | -14.43M | -35.15M | 14.44M | 3.24M | 17.59M | -15.29M | -0.99M | 10.34M | -1.62M | 65.21M | 0.76M | 26.57M | -34.66M | 122.43M | 44.06M | -82.90M | -25.36M | -111.56M | -7.77M | -11.37M | 67.05M | 265.03M | 293.65M | 431.93M | -115.73M | -147.71M | 381.12M | 287.80M | -527.05M | 117.40M | 20.77M | -487.80M | 338.54M | -297.03M | -97.96M | -167.03M |
|
Change in Net Loans
|
95.03M | 364.12M | 317.51M | 602.77M | 323.47M | 384.18M | 493.26M | 217.16M | 475.35M | | | | 99.98M | | | | 30.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
7.58M | 7.78M | 1.80M | 3.55M | 5.63M | 7.35M | 0.36M | 4.78M | 4.26M | 8.55M | 4.07M | 9.56M | 3.82M | 5.52M | 6.42M | 7.62M | 9.23M | 5.23M | 6.25M | 3.89M | 8.04M | 4.17M | 7.60M | 19.62M | 22.75M | 12.41M | 15.35M | 18.42M | 18.26M | 31.20M | 22.10M | 4.47M | 3.64M | 2.74M | 3.35M | 6.42M | 3.05M | 3.11M | 2.81M |
|
Sales of Property, Plant and Equipment
|
3.92M | 5.23M | 9.10M | 2.32M | 4.97M | 1.85M | 0.90M | 1.64M | 7.38M | 2.40M | -3.11M | 1.12M | 101.92M | 0.58M | 4.63M | 1.91M | 6.35M | 1.85M | 7.93M | 2.98M | 1.74M | 1.00M | 2.23M | 3.95M | 5.69M | 1.57M | 0.14M | 3.43M | 0.12M | 0.36M | 17.91M | -0.10M | 2.85M | 0.12M | 0.73M | -0.50M | 2.25M | 0.02M | |
|
Acquisitions
|
| | | | | | | | 156.61M | | | | | | | 22.24M | | | | | | | | 321.62M | 8.61M | -330.15M | | 643.08M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.06M | | | | | | |
|
Change in Acquisitions & Divestments
|
366.88M | 393.43M | 40.66M | 67.03M | 77.14M | 80.21M | 62.62M | 70.96M | 60.86M | 63.78M | 70.81M | 59.58M | 68.17M | 86.84M | 126.96M | 142.51M | 118.54M | 182.46M | 231.15M | 292.33M | 184.16M | 188.23M | 260.88M | 168.90M | 136.02M | 158.03M | 116.71M | 64.57M | 61.21M | 114.28M | 87.24M | 116.80M | 67.78M | 76.78M | 79.80M | 85.13M | 91.66M | 117.67M | 118.85M |
|
Cash from Investing Activities
|
-56.73M | -253.89M | -476.55M | -740.15M | -454.01M | -326.26M | -472.52M | -294.75M | -384.34M | -673.20M | -1149.53M | -632.85M | -259.12M | -419.70M | -633.93M | 415.43M | -778.90M | -1652.71M | 24.02M | 369.93M | -499.63M | 101.38M | -343.30M | -339.22M | -1585.29M | -1740.66M | -1607.60M | -1854.23M | -1784.56M | -1195.82M | -265.99M | -103.14M | 91.98M | -1107.23M | -163.48M | 469.44M | -175.31M | -981.28M | -92.65M |
|
Other financing activities
|
154.88M | -52.37M | 616.12M | 758.52M | -399.57M | -81.12M | 62.75M | 840.70M | 241.54M | -319.07M | 947.50M | 1,864.70M | 454.52M | -133.57M | 772.19M | 715.00M | -200.03M | 2,400.03M | -197.85M | 747.62M | 649.61M | 609.57M | 437.83M | 837.82M | 14.92M | 1,203.72M | 1,427.79M | 2,328.07M | -46.00M | 2,028.90M | 265.50M | -642.49M | -164.88M | 1,034.23M | 274.69M | -313.43M | -111.53M | 759.46M | 450.81M |
|
Long-Term Debt Issuances
|
| | 385.00M | | 200.00M | 360.00M | 405.00M | 100.00M | | | | | | 400.00M | 450.00M | 100.00M | 725.24M | 113.15M | | | | 295.93M | -0.01M | | | | 147.51M | | 1,000.00M | 250.00M | | 1.80M | 1,000.00M | | 1.80M | | | 210.00M | |
|
Long-Term Debt Repayments
|
155.00M | 114.00M | 480.00M | 20.18M | | 175.00M | 10.00M | | 50.00M | 250.03M | 375.65M | 75.00M | 155.00M | 100.00M | | 667.00M | 42.13M | 11.29M | 55.03M | 571.33M | 51.77M | 658.83M | 457.87M | | | | | | 350.00M | | 125.00M | | 65.00M | | | 100.00M | 273.00M | 215.00M | |
|
Short-Term Debt issuances
|
93.63M | 241.22M | 21.51M | -352.40M | 564.00M | 89.48M | -251.74M | -734.08M | 219.81M | 1,259.50M | 90.52M | -849.52M | -56.34M | 325.21M | -562.37M | -742.64M | 1,002.38M | -12.78M | -652.15M | -282.77M | -63.29M | -230.29M | -71.03M | -127.62M | -171.54M | 934.83M | -603.52M | -780.55M | 6,274.33M | -5324.16M | -999.10M | 828.03M | -842.61M | -11.45M | -5.50M | 14.45M | -13.69M | 103.22M | -111.19M |
|
Shares Issued
|
2.39M | 1.10M | 1.12M | 106.40M | 1.25M | 1.13M | 2.79M | 3.04M | 2.52M | -0.01M | 0.14M | 0.06M | -0.85M | 0.38M | 0.13M | 3.31M | -1.36M | 2.50M | 0.93M | 0.13M | 5.72M | 0.47M | 9.01M | -3.95M | 0.10M | 0.01M | | 0.01M | 3.75M | | 0.05M | 0.21M | 0.05M | | 0.03M | 451.09M | 3.40M | 0.34M | 13.95M |
|
Shares Repurchased
|
1.50M | 0.12M | 0.09M | 1.49M | 2.15M | 0.03M | 0.10M | 0.36M | 2.08M | 0.52M | 0.18M | 1.02M | 1.37M | 0.10M | 0.04M | 0.30M | 2.09M | 2.83M | 0.05M | 0.40M | 0.54M | 0.14M | 0.01M | 23.21M | 23.63M | 0.26M | 0.13M | 0.11M | 8.60M | 2.53M | 0.14M | 0.20M | | | | 8.87M | 2.16M | 2.16M | 12.03M |
|
Dividends Paid - Common
|
27.92M | 27.94M | 27.96M | 27.99M | 29.01M | 28.99M | 26.14M | 31.74M | 29.61M | 36.38M | 36.42M | 36.44M | 37.05M | 36.49M | 36.49M | 36.50M | 44.68M | 44.44M | 44.41M | 44.43M | 45.53M | 44.67M | 44.66M | 44.81M | 46.20M | 46.41M | 55.73M | 57.65M | 57.61M | 56.00M | 55.88M | 55.92M | 57.94M | 56.31M | 56.06M | 57.91M | 62.93M | 62.32M | 61.81M |
|
Cash from Financing Activities
|
64.69M | 46.09M | 513.91M | 462.14M | 332.72M | 163.67M | 277.98M | 177.56M | 379.00M | 650.32M | 622.72M | 896.43M | 203.79M | 452.13M | 616.95M | -631.42M | 1,434.02M | 2,392.44M | -903.32M | -154.51M | 490.86M | -31.30M | -130.10M | 634.89M | -229.71M | 2,088.53M | 912.57M | 1,485.94M | 6,811.98M | -3107.82M | -918.70M | 129.12M | -141.89M | 961.47M | 351.48M | -11.42M | -474.00M | 784.85M | 271.52M |
|
Change in Cash
|
62.69M | -163.36M | 86.00M | -6.62M | -55.77M | 21.06M | -13.96M | 72.28M | 80.55M | -24.39M | -115.89M | 72.25M | 37.97M | -11.40M | 43.04M | -63.55M | 539.14M | 860.86M | -903.98M | 398.49M | 304.63M | 210.93M | -344.61M | 549.76M | -1319.00M | 657.39M | -269.96M | -170.40M | 4,757.74M | -3751.28M | -810.59M | -252.60M | 49.61M | 68.24M | 30.83M | 850.22M | -666.43M | -37.28M | 184.02M |
|
Beginning Cash Balance
|
-62.69M | 163.36M | -86.00M | 6.62M | 55.77M | -21.06M | 13.96M | -72.28M | -80.55M | 24.39M | 115.89M | -72.25M | -37.97M | 11.40M | -43.04M | 63.55M | -539.14M | -860.86M | 903.98M | -398.49M | -304.63M | -210.93M | 344.61M | -549.76M | 1,319.00M | -657.39M | 269.96M | 170.40M | -4757.74M | 3,751.28M | 810.59M | 252.60M | -49.61M | -68.24M | -30.83M | -850.22M | 666.43M | 37.28M | -184.02M |
|
Free Cash Flow
|
47.16M | 36.65M | 46.83M | 267.83M | 59.88M | 176.31M | 180.22M | 184.71M | 81.62M | -10.07M | 406.85M | -200.89M | 89.48M | -49.36M | 53.60M | 144.82M | -125.21M | 100.77M | -15.79M | 179.19M | 305.36M | 136.69M | 121.19M | 234.48M | 473.25M | 297.11M | 409.72M | 179.46M | -287.94M | 521.16M | 351.99M | -283.06M | 95.87M | 211.26M | -160.51M | 385.78M | -20.17M | 156.05M | 2.35M |
|
Net Cash Flow
|
62.69M | -163.36M | 86.00M | -6.62M | -55.77M | 21.06M | -13.96M | 72.28M | 80.55M | -24.39M | -115.89M | 72.25M | 37.97M | -11.40M | 43.04M | -63.55M | 539.14M | 845.73M | -888.85M | 398.49M | 304.63M | 210.93M | -344.61M | 549.76M | -1319.00M | 657.39M | -269.96M | -170.40M | 4,757.74M | -3751.28M | -810.59M | -252.60M | 49.61M | 68.24M | 30.83M | 850.22M | -666.43M | -37.28M | 184.02M |