|
Net Income
|
10.24M | 11.92M | 11.01M | 10.64M | 11.99M | 12.00M | 12.91M | 12.65M | 16.02M | 17.02M | 15.54M | 15.35M | 16.42M | 18.88M | 18.17M | 16.51M | 13.89M | 21.63M | 22.25M | 22.87M | 22.11M | 17.43M | 24.22M | 25.89M | 26.34M | 26.36M | 15.90M | 33.53M | 33.17M | 32.49M | 43.93M | 40.34M | 44.81M | 37.35M | 36.38M | 23.40M | 4.49M | 41.30M | 52.85M | 73.11M | 70.59M | 44.41M | 44.12M | 42.75M | 53.03M | 52.21M | 42.34M | 44.88M | 36.84M | 34.97M | 35.69M | 28.92M | 37.27M | 49.63M | -8.99M | 57.41M | 83.57M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.05M | | | | 0.08M | | | | 0.09M | | | | | | | 0.13M | | | | 0.21M | | | | 0.14M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.34M | | | | 0.39M | 19.83M | | | | | | | 0.77M | | | | | | | 0.78M | | | | 0.82M | | | | 0.79M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | 1.10M | | | | 0.67M | | | | 2.20M | | | | | | | 0.64M | | | | 1.50M | | | | 0.63M | | | |
|
Cash from Operations
|
30.53M | 28.21M | 20.13M | 29.83M | 20.65M | 25.63M | 17.73M | 12.81M | 31.31M | 34.71M | 22.60M | 22.87M | 23.98M | 17.39M | 28.84M | 24.59M | 36.06M | | | 40.27M | 19.59M | 29.31M | 33.90M | 47.51M | 9.00M | 37.00M | 48.57M | 31.91M | 34.67M | 55.72M | 69.60M | 51.19M | 25.18M | 71.72M | 15.27M | 32.88M | 56.51M | -68.77M | 38.98M | 52.00M | | | 47.74M | 38.05M | 110.88M | 7.47M | 10.89M | 47.05M | 64.02M | 47.37M | 64.64M | 18.19M | 60.74M | 67.43M | -26.42M | 105.05M | 116.88M |
|
Change in Net Loans
|
-36.74M | 27.01M | 2.26M | 9.79M | -8.69M | 63.62M | 87.60M | 26.68M | -3.24M | 118.46M | 43.87M | 61.48M | -3.45M | 59.13M | 87.01M | 57.07M | 94.81M | | | 70.53M | 32.72M | 57.41M | 14.30M | 63.70M | 77.47M | -18.84M | -32.11M | -19.92M | 31.74M | -64.23M | -69.09M | 5.29M | 66.27M | 13.13M | -22.88M | 131.11M | 722.60M | -102.53M | -212.49M | -100.80M | | | -6.54M | 471.98M | 68.48M | 424.27M | 186.78M | 240.48M | 185.03M | 323.14M | 239.64M | 385.18M | 192.99M | 207.74M | 133.01M | 118.34M | 94.38M |
|
Capital Expenditures
|
0.54M | 0.81M | 0.60M | 0.57M | 0.92M | 0.58M | 1.01M | 3.47M | 1.20M | 2.79M | 2.58M | 2.27M | 1.49M | 1.17M | 1.75M | 2.96M | 2.03M | | | 0.53M | 2.28M | 1.09M | -1.83M | 2.31M | 2.59M | 1.32M | -0.19M | 0.33M | 0.52M | 1.55M | 2.27M | 2.18M | 3.88M | 2.28M | 3.86M | 2.92M | 1.94M | 1.10M | 1.59M | 2.36M | | | 0.56M | 2.25M | 2.47M | 2.71M | 12.23M | 4.68M | 2.67M | 2.92M | 2.76M | -0.87M | 3.84M | 4.59M | 4.33M | 6.77M | 1.98M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | 28.55M | | | | | -33.41M | | | | | | | | -192.50M | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 200.36M | 0.10M | |
|
Change in Acquisitions & Divestments
|
70.86M | 100.28M | 163.73M | 134.03M | 127.53M | 149.13M | 59.25M | 65.67M | 95.68M | 51.79M | 45.24M | 48.31M | 53.63M | 63.96M | 51.50M | 45.84M | 560.68M | | | 83.53M | 70.92M | 122.78M | 8.09M | 59.04M | 43.18M | 54.72M | 54.44M | 53.50M | 60.71M | 73.81M | 79.92M | 79.05M | 95.62M | 112.84M | 150.74M | 222.70M | 131.13M | 232.88M | 216.29M | 239.26M | | | 180.09M | 164.86M | 139.49M | 119.90M | 77.89M | 89.96M | 86.83M | 86.48M | 64.33M | | 105.37M | 105.58M | 873.84M | 873.80M | 3.06M |
|
Cash from Investing Activities
|
-8.20M | -82.64M | -23.02M | -64.14M | -50.10M | 6.83M | -39.57M | 138.28M | 37.38M | -134.26M | 2.29M | -69.92M | -18.89M | -111.59M | -31.35M | -11.18M | 41.43M | | | -17.11M | 103.61M | 113.00M | -4.92M | -40.37M | -65.68M | -45.65M | 74.33M | -462.25M | 117.85M | 260.39M | 32.15M | 68.93M | 9.90M | -43.25M | 68.21M | 114.11M | -484.70M | 142.43M | 285.95M | -813.98M | | | -181.39M | -658.31M | 64.55M | -293.02M | -91.87M | -133.41M | -86.66M | -223.29M | -171.07M | -358.70M | -233.10M | -267.28M | 359.54M | -97.06M | -118.01M |
|
Other financing activities
|
39.82M | 9.15M | 135.10M | 37.47M | 79.99M | -80.08M | 94.43M | 0.66M | 61.56M | -67.73M | 123.22M | 2.31M | 153.39M | -98.14M | -15.56M | -52.56M | 120.95M | | | 77.05M | -214.44M | 13.68M | -93.08M | 105.34M | -72.85M | 28.89M | -57.13M | 183.01M | -146.97M | -56.49M | -109.44M | 85.24M | -220.93M | -30.11M | -33.97M | 42.89M | 1,145.83M | 17.19M | 229.59M | 858.85M | | | 232.64M | -228.04M | -124.50M | -312.88M | -257.53M | -11.49M | 229.00M | 78.64M | 328.17M | -64.35M | 404.98M | 296.37M | 287.16M | -133.22M | 132.10M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | -15.00M | 100.00M | 325.00M | | 726.91M | | -260.00M | | -651.91M | 170.00M | 245.00M | 145.00M | 120.00M | 375.00M | 200.00M | | 65.00M | 100.00M | 185.00M | 185.00M | 565.00M | 475.00M | | | | | | | 147.72M | -0.06M | 0.05M | 502.30M | 1,280.00M | 100.00M | | 225.00M | 800.00M | 375.00M | | | 900.00M | 275.00M | |
|
Long-Term Debt Repayments
|
21.26M | 5.26M | 50.24M | 8.32M | 20.21M | 5.98M | 50.21M | 39.21M | 50.21M | 0.21M | 0.21M | 20.22M | 16.18M | 0.19M | 0.19M | 0.22M | 507.98M | | | 2.44M | 47.24M | 62.43M | 121.87M | 201.82M | 160.51M | 151.58M | 186.81M | 156.26M | 170.88M | 120.24M | 142.16M | 122.46M | 95.59M | 145.26M | 525.55M | 305.07M | 456.03M | 335.06M | 245.66M | 115.05M | | | 60.05M | 1.27M | 65.66M | 2.00M | 705.00M | | 255.00M | | 1,050.00M | | 300.00M | 175.00M | 925.00M | | 475.00M |
|
Short-Term Debt issuances
|
-19.26M | 25.80M | -0.81M | 4.22M | -9.14M | 3.76M | -4.27M | -98.61M | -14.48M | 16.29M | -20.23M | 6.48M | -37.68M | 2.07M | -28.46M | 13.05M | -9.06M | | | | | | | -25.73M | 19.53M | 26.41M | -1.77M | 27.85M | 39.26M | 22.94M | -3.76M | 11.03M | -5.40M | 0.10M | -50.51M | 59.10M | 56.81M | -8.87M | -139.96M | -104.73M | | | 16.64M | -10.57M | -19.98M | 7.09M | -23.89M | -9.89M | 5.41M | -0.80M | -32.96M | 32.82M | 34.88M | 51.43M | -44.27M | -44.14M | 9.84M |
|
Shares Issued
|
0.03M | | | | -0.01M | -0.06M | 0.02M | 0.09M | 0.08M | 0.84M | 1.46M | 0.16M | | | | | | | | | | | 1.71M | 0.53M | 0.46M | 0.00M | 0.05M | 0.56M | 0.47M | 0.54M | | 0.02M | 0.05M | | 0.00M | | | | | | | | | | | | | | | | | | | | 0.03M | 0.08M | 0.06M |
|
Shares Repurchased
|
| | | | | | | | | | | -5.90M | 0.86M | 0.63M | 0.10M | 0.33M | -0.99M | | | -2.90M | -0.14M | 0.07M | -0.06M | | | 0.06M | | | | 0.15M | -0.00M | 0.02M | -0.56M | -0.21M | -9.46M | -24.53M | -0.42M | -0.07M | 0.47M | 0.57M | | | -61.95M | -36.09M | -13.93M | -4.08M | 0.05M | -3.67M | 0.02M | 0.09M | 0.01M | -1.28M | 0.27M | 1.07M | 0.53M | -1.58M | -0.04M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
3.72M | 3.99M | 3.99M | 4.26M | 4.26M | 4.53M | 4.53M | 4.80M | 5.26M | 5.55M | 5.56M | 5.87M | 5.83M | 6.42M | 6.44M | 6.44M | 6.45M | | | 8.86M | 9.20M | 9.22M | 10.53M | 10.54M | 11.43M | 11.45M | 11.45M | 11.45M | 12.78M | 13.53M | 15.83M | 15.82M | 16.92M | 16.91M | 16.91M | 21.02M | 21.43M | 21.40M | 21.40M | 21.42M | | | 20.57M | 20.57M | 20.16M | 20.03M | 20.56M | 20.56M | 20.58M | 20.59M | 21.18M | 21.18M | 21.22M | 23.85M | 24.53M | 35.17M | 35.22M |
|
Cash from Financing Activities
|
-4.39M | 40.70M | 65.06M | 29.11M | 46.37M | -86.88M | 35.44M | -141.89M | -16.03M | -0.64M | 42.68M | -3.04M | 74.55M | 13.48M | -15.56M | 4.17M | -78.53M | | | 58.12M | -203.55M | -113.81M | -16.95M | -20.23M | 52.29M | 8.83M | -116.20M | 413.62M | -97.80M | -197.99M | -206.24M | 47.59M | -177.62M | 21.50M | -93.01M | 212.08M | 724.65M | -203.73M | -179.75M | 615.58M | | | 251.79M | -299.24M | -246.88M | 315.41M | 270.07M | 51.17M | -44.60M | 276.23M | 20.72M | 317.62M | 306.47M | 147.10M | 190.46M | 57.32M | -147.66M |
|
Change in Cash
|
17.94M | -13.73M | 62.17M | -5.19M | 16.92M | -54.43M | 13.60M | 9.19M | 52.66M | -100.19M | 67.57M | -50.09M | 79.64M | -80.71M | -18.07M | 17.58M | -1.03M | | | 81.29M | -80.35M | 28.51M | 12.04M | -13.09M | -4.39M | 0.18M | 6.70M | -16.73M | 54.71M | 118.12M | -104.49M | 167.71M | -142.54M | 49.98M | -9.54M | 359.08M | 296.46M | -130.07M | 145.18M | -146.40M | | | 118.14M | -919.49M | -71.45M | 29.86M | 189.09M | -35.19M | -67.24M | 100.30M | -85.71M | -22.88M | 134.11M | -52.76M | 523.58M | 65.31M | -148.79M |
|
Beginning Cash Balance
|
79.14M | 97.08M | 83.34M | 145.52M | 140.32M | 157.24M | 102.81M | 116.41M | 125.61M | 178.26M | 78.07M | 145.64M | 95.55M | 175.20M | 94.49M | 76.42M | 94.00M | 108.74M | 92.97M | 86.69M | 167.97M | 87.63M | 35.00M | 128.17M | 115.08M | 110.69M | 110.87M | 117.57M | 100.84M | 155.56M | 273.68M | 169.19M | 336.89M | 194.35M | 244.33M | 234.80M | 593.87M | 890.33M | 760.27M | 905.45M | 846.30M | 1,121.12M | 1,251.36M | 1,369.50M | 450.01M | 378.56M | 408.41M | 597.50M | 562.32M | 495.08M | 595.38M | 509.67M | 486.79M | 620.90M | 568.14M | 1,091.71M | 1,157.03M |
|
Free Cash Flow
|
29.99M | 27.40M | 19.53M | 29.27M | 19.73M | 25.05M | 16.73M | 9.34M | 30.11M | 31.92M | 20.02M | 20.59M | 22.50M | 16.22M | 27.09M | 21.63M | 34.03M | | | 39.75M | 17.31M | 28.22M | 35.73M | 45.20M | 6.41M | 35.67M | 48.76M | 31.58M | 34.15M | 54.16M | 67.33M | 49.01M | 21.30M | 69.45M | 11.41M | 29.96M | 54.57M | -69.86M | 37.38M | 49.64M | | | 47.18M | 35.81M | 108.41M | 4.76M | -1.34M | 42.37M | 61.35M | 44.44M | 61.87M | 19.06M | 56.91M | 62.83M | -30.75M | 98.28M | 114.90M |
|
Net Cash Flow
|
17.94M | -13.73M | 62.17M | -5.19M | 16.92M | -54.43M | 13.60M | 9.19M | 52.66M | -100.19M | 67.57M | -50.09M | 79.64M | -80.71M | -18.07M | 17.58M | -1.03M | | | 81.29M | -80.35M | 28.51M | 12.04M | -13.09M | -4.39M | 0.18M | 6.70M | -16.73M | 54.71M | 118.12M | -104.49M | 167.71M | -142.54M | 49.98M | -9.54M | 359.08M | 296.46M | -130.07M | 145.18M | -146.40M | | | 118.14M | -919.49M | -71.45M | 29.86M | 189.09M | -35.19M | -67.24M | 100.30M | -85.71M | -22.88M | 134.11M | -52.76M | 523.58M | 65.31M | -148.79M |