|
Net Income
|
49.11M | 50.04M | 53.12M | 54.61M | 58.38M | 64.90M | 65.63M | 68.78M | 81.98M | 89.58M | 91.95M | 79.66M | 89.15M | 81.47M | 99.12M | 85.96M | 62.81M | 21.66M | 107.31M | 101.20M | 153.15M | 105.11M | 109.14M | 98.76M | 127.39M | 94.51M | 142.96M | 144.82M | 180.20M | 154.75M | 164.20M | 123.48M | 187.29M | 152.39M | 170.00M | 185.36M | 189.04M | 195.53M | 216.25M |
|
Share-based Compensation
|
2.48M | 2.27M | 2.03M | 2.52M | 2.92M | 2.83M | 2.41M | 4.70M | 3.68M | 3.42M | 3.25M | 3.15M | 3.32M | 2.96M | 2.00M | 3.03M | -2.82M | 0.54M | 1.25M | -3.92M | 2.86M | 3.33M | 3.24M | 6.74M | 7.89M | 7.00M | 8.96M | 7.90M | 8.29M | 8.11M | 8.13M | 8.96M | 9.16M | 8.95M | 9.46M | 10.54M | 10.41M | 10.16M | 10.07M |
|
Gains from Investment Securities
|
1.32M | 1.44M | 3.31M | 88.82M | -0.83M | 0.05M | 0.04M | 77.78M | -2.39M | -0.62M | -0.80M | 72.93M | 10.74M | 8.38M | 11.29M | 30.43M | 21.58M | 16.65M | 10.86M | 56.17M | -7.88M | 14.08M | 9.48M | 162.89M | -37.35M | -2.31M | -1.43M | 194.59M | 10.86M | 2.33M | -0.12M | 218.59M | 3.54M | -0.00M | 22.57M | 226.75M | 12.15M | 9.58M | 7.95M |
|
Change in Loans
|
826.42M | 999.27M | 1,285.63M | 1,357.67M | 867.92M | 1,060.95M | 987.50M | 952.77M | 696.34M | 1,073.92M | 1,290.32M | 1,016.31M | 705.78M | 1,030.28M | 1,382.04M | 1,366.74M | 961.84M | 2,073.80M | 2,244.95M | 2,344.21M | 2,336.25M | 2,021.56M | 1,656.88M | 1,427.02M | 1,085.47M | 830.84M | 748.46M | 481.67M | 366.51M | 533.54M | 600.82M | 499.13M | 446.26M | 637.29M | 740.96M | 784.74M | 470.25M | 679.11M | 635.74M |
|
Cash from Operations
|
66.56M | -158.95M | 9.79M | 393.57M | 130.80M | -5.00M | 23.18M | 252.65M | 22.23M | 80.02M | 158.86M | 116.08M | 87.69M | -65.46M | -45.18M | 288.95M | -379.81M | 10.14M | -53.48M | -95.31M | 216.78M | 431.98M | 82.24M | 399.87M | 458.02M | 365.30M | 231.85M | 319.83M | 68.44M | 339.75M | 88.26M | 247.93M | 71.12M | 221.24M | -61.63M | 490.82M | 119.75M | 329.16M | 209.78M |
|
Amortizatization of Intangibles
|
-0.63M | -1.21M | -1.89M | 9.37M | -1.73M | -1.47M | -1.50M | -1.40M | -1.07M | -3.00M | -1.93M | -1.41M | -1.37M | -1.60M | -1.53M | -2.10M | -1.76M | -2.93M | -3.38M | -2.80M | -2.00M | -1.80M | -1.39M | -1.20M | -0.89M | -0.58M | -0.57M | -0.37M | -0.28M | -0.47M | -0.46M | -0.04M | -0.19M | 0.54M | 1.03M | 0.75M | 0.53M | 1.26M | 2.62M |
|
Depreciation & Amortization (CF)
|
13.61M | 13.69M | 11.50M | 14.35M | 14.44M | 15.52M | 16.56M | 16.59M | 15.88M | 16.10M | 16.92M | 18.76M | 21.20M | 22.12M | 21.52M | 23.52M | 23.38M | 23.76M | 24.16M | 25.07M | 25.56M | 25.92M | 23.90M | 26.41M | 24.53M | 20.66M | 19.54M | 17.34M | 18.80M | 16.20M | 27.59M | 22.17M | 21.46M | 23.68M | 25.74M | 29.20M | 29.49M | 30.86M | 28.55M |
|
Change in Inventory
|
1.67M | 1.50M | -2.52M | 0.90M | -1.27M | 1.27M | -1.34M | 0.35M | 0.69M | -0.82M | -0.17M | 1.00M | -1.13M | 1.87M | 0.77M | -2.14M | 1.19M | -1.37M | 0.83M | -1.05M | 0.28M | 1.72M | -1.56M | -0.04M | -0.21M | 0.16M | -0.83M | 0.95M | -1.02M | 2.92M | -1.36M | 3.04M | -2.52M | 1.95M | -0.66M | 0.60M | -4.07M | | |
|
Change in Accured Expenses
|
12.19M | 58.57M | -39.67M | 83.45M | -82.29M | 60.90M | -58.71M | 111.89M | 12.86M | 79.52M | -29.21M | -90.17M | -19.31M | 68.55M | -58.06M | -3.07M | -7.83M | 35.07M | -61.18M | 80.86M | -1.03M | 33.37M | -60.06M | 106.19M | 53.06M | 156.76M | 51.43M | 116.14M | -53.83M | 183.07M | 27.46M | 7.91M | -62.25M | 145.46M | -339.23M | 206.67M | -323.41M | 82.76M | 104.26M |
|
Change in Net Loans
|
248.89M | 694.07M | 360.26M | 476.69M | 219.05M | 813.73M | 143.51M | 686.97M | 394.43M | 543.07M | 367.05M | 578.80M | 380.21M | 959.99M | 404.41M | 485.02M | 1,006.03M | 3,454.29M | 713.84M | 116.50M | 1,082.71M | -287.44M | 374.37M | 931.49M | 472.41M | 1,729.88M | 1,122.02M | 995.92M | 365.88M | 1,454.90M | 823.75M | 658.77M | 1,135.25M | 2,106.41M | 1,119.70M | 1,043.97M | 682.84M | 2,274.63M | 1,059.89M |
|
Capital Expenditures
|
8.68M | 15.56M | 4.04M | 5.65M | 10.82M | 15.44M | 13.32M | 19.61M | 11.58M | 20.74M | 20.32M | 15.63M | 13.61M | 17.69M | 20.15M | 30.57M | 21.39M | 16.75M | 16.26M | 9.25M | 4.39M | 7.72M | 11.32M | 33.64M | 7.72M | 15.64M | 14.10M | 15.99M | 9.14M | 0.18M | 19.90M | 17.19M | 10.60M | 39.16M | 16.70M | 19.57M | | | |
|
Sales of Property, Plant and Equipment
|
10.34M | 9.11M | 9.77M | 9.14M | 3.96M | 4.64M | 4.29M | 5.85M | 3.68M | 4.56M | 8.66M | 2.48M | 2.76M | 2.40M | 4.50M | 4.86M | 4.79M | 0.61M | 1.53M | 3.84M | 2.16M | 3.15M | 1.95M | 9.66M | 2.50M | 1.17M | 0.13M | 0.15M | 0.43M | 0.73M | 0.47M | 3.42M | | 1.75M | 9.73M | 8.54M | | | |
|
Acquisitions
|
17.45M | 0.68M | 560.18M | 35.30M | 0.28M | | | | 18.71M | | -4.96M | 40.12M | | -0.75M | | 109.11M | | | | | | | | | | | | | | | 0.18M | | | | -531.31M | | | | |
|
Divestments
|
| | | | | | | 0.05M | 0.13M | 0.35M | 2.70M | 0.23M | 0.36M | 0.41M | 0.76M | 0.42M | | | | | | | | | 0.12M | 3.07M | 0.31M | | 2.79M | 2.20M | 0.55M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-204.99M | 1,068.80M | 1,114.67M | 7.62M | 43.69M | | 133.09M | 581.21M | 210.89M | | 0.65M | 130.30M | -510.52M | 404.46M | 238.01M | 177.94M | 393.15M | 502.19M | | -974.41M | 1,454.50M | 2.38M | 189.85M | 381.20M | 1,359.95M | | | 1,981.57M | 424.84M | | -285.97M | 2,339.53M | 690.87M | -1434.47M | -822.63M | -768.18M | 171.53M | 293.55M | 529.33M |
|
Cash from Investing Activities
|
-517.67M | -540.89M | -953.74M | -480.02M | -306.33M | -913.63M | -467.88M | -615.38M | -498.88M | -846.88M | -569.92M | -847.81M | -1031.60M | -778.71M | -978.85M | -1229.79M | -1448.88M | -4528.61M | -140.61M | -1064.32M | -855.71M | -1346.99M | -1164.04M | -2562.12M | -493.84M | -899.28M | -1555.50M | -542.15M | 114.42M | -1346.04M | -1396.47M | -609.73M | -1419.17M | -2145.40M | -663.36M | -1718.43M | -973.37M | -2947.68M | -739.96M |
|
Other financing activities
|
477.47M | 824.72M | 1,106.03M | 360.81M | 71.86M | 875.29M | 289.40M | 288.30M | 95.99M | 1,086.15M | 338.13M | 1,027.13M | 710.06M | 552.88M | 1,191.57M | 687.99M | 1,354.78M | 4,190.35M | 192.59M | 1,248.24M | 780.01M | 935.83M | 1,147.94M | 2,143.02M | 123.73M | 374.00M | 203.86M | 105.35M | -184.34M | 1,320.49M | 953.98M | 404.48M | 1,051.69M | 1,600.17M | 1,045.77M | 1,107.38M | 1,057.69M | 2,246.77M | 894.57M |
|
Long-Term Debt Issuances
|
-12.70M | -0.55M | -11.30M | 21.14M | -23.73M | 38.90M | -35.27M | 15.22M | -15.63M | 11.14M | 113.60M | 28.14M | -24.46M | 321.20M | -0.12M | | 88.07M | 10.90M | -7.15M | 461.68M | -6.38M | -2.85M | -6.49M | -12.07M | -14.93M | 9.87M | 1,080.06M | | -13.97M | -276.03M | 338.02M | -7.35M | 350.68M | 499.56M | -5.00M | -20.00M | -4.80M | 75.35M | -36.80M |
|
Shares Issued
|
1.63M | 152.90M | -1.71M | 0.09M | 13.81M | 3.31M | 6.24M | 4.87M | 8.25M | 3.50M | 2.64M | 1.51M | 4.13M | 1.85M | 2.08M | 2.61M | 4.92M | 1.41M | 1.69M | -8.02M | 10.41M | 2.71M | 1.84M | 4.87M | 4.83M | 281.49M | -0.59M | 0.01M | 3.58M | 1.59M | 1.50M | 1.64M | 2.10M | 1.19M | 1.61M | 1.80M | 1.82M | 1.93M | 1.63M |
|
Shares Repurchased
|
0.17M | | 0.38M | 0.07M | 0.29M | | | 0.10M | 0.37M | | 0.19M | -0.56M | | | | | 37.04M | 0.07M | | 54.94M | | | 9.54M | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | 0.27M | -0.03M | | | | | | | | | | | | | | | | | | | -0.06M |
|
Dividends Paid - Common
|
9.44M | 9.46M | 9.83M | 9.84M | 10.95M | 9.84M | 9.86M | 9.88M | 12.71M | 12.75M | 12.76M | 12.76M | 16.17M | 16.22M | 16.22M | 16.50M | 18.17M | 18.17M | 26.41M | 23.14M | 24.63M | 24.68M | 24.66M | 24.67M | 26.45M | 26.46M | 27.64M | 27.65M | 31.40M | 31.39M | 31.49M | 31.41M | 34.22M | 35.25M | 36.90M | 36.91M | 40.35M | 40.46M | 46.76M |
|
Cash from Financing Activities
|
387.62M | 759.11M | 919.32M | 109.55M | 122.64M | 997.65M | 400.50M | 388.37M | 430.53M | 840.04M | 386.42M | 843.94M | 822.54M | 874.34M | 1,171.86M | 778.50M | 1,891.64M | 4,514.10M | 157.74M | 1,173.41M | 742.83M | 923.64M | 1,109.09M | 2,111.15M | 87.18M | 570.36M | 1,314.35M | 223.64M | -227.84M | 1,074.22M | 1,212.45M | 367.11M | 1,304.47M | 1,959.80M | 1,040.59M | 955.02M | 1,011.36M | 2,697.81M | 400.08M |
|
Change in Cash
|
-63.49M | 59.27M | -24.63M | 23.10M | -52.90M | 79.01M | -44.21M | 25.64M | -46.13M | 73.18M | -24.65M | 112.21M | -121.38M | 30.17M | 147.82M | -162.34M | 62.95M | -4.37M | -36.36M | 13.78M | 103.90M | 8.63M | 27.29M | -51.09M | 51.37M | 36.38M | -9.30M | 1.32M | -44.98M | 67.93M | -95.77M | 5.32M | -43.58M | 35.64M | 315.60M | -272.59M | 157.74M | 79.28M | -130.09M |
|
Free Cash Flow
|
57.88M | -174.50M | 5.75M | 387.92M | 119.98M | -20.44M | 9.85M | 233.04M | 10.65M | 59.28M | 138.53M | 100.45M | 74.08M | -83.14M | -65.34M | 258.38M | -401.19M | -6.60M | -69.75M | -104.57M | 212.39M | 424.26M | 70.92M | 366.23M | 450.30M | 349.66M | 217.75M | 303.84M | 59.30M | 339.57M | 68.36M | 230.74M | 60.53M | 182.08M | -78.32M | 471.24M | 119.75M | 329.16M | 209.78M |
|
Net Cash Flow
|
-63.49M | 59.27M | -24.63M | 23.10M | -52.90M | 79.01M | -44.21M | 25.64M | -46.13M | 73.18M | -24.65M | 112.21M | -121.38M | 30.17M | 147.82M | -162.34M | 62.95M | -4.37M | -36.36M | 13.78M | 103.90M | 8.63M | 27.29M | -51.09M | 51.37M | 36.38M | -9.30M | 1.32M | -44.98M | 67.93M | -95.77M | 5.32M | -43.58M | 35.64M | 315.60M | -272.59M | 157.74M | 79.28M | -130.09M |