|
Net Income
|
2.64M | 2.72M | 1.91M | 2.52M | 4.91M | 5.51M | 6.04M | 5.29M | 5.86M | 6.47M | 6.31M | 5.08M | -1.22M | 5.80M | 6.77M | 7.05M | 7.47M | 8.51M | 7.36M | 4.50M | 6.60M | 8.63M | 10.32M | 10.20M | 9.02M | 9.52M | 9.04M | 4.10M | 6.77M | 11.28M | 7.20M | 6.59M |
|
Share-based Compensation
|
0.06M | 0.06M | | 0.01M | 0.19M | | | | 0.13M | 0.20M | | | 0.26M | 0.17M | | | 0.36M | | | | 0.67M | -0.43M | | 0.49M | 0.32M | | | 0.69M | 0.53M | 0.24M | 0.24M | 0.24M |
|
Deferred Taxes
|
0.15M | -0.31M | -3.18M | 5.05M | 0.20M | 0.20M | 0.00M | 0.16M | 0.11M | -1.90M | -0.38M | 2.29M | -0.22M | -1.49M | 0.08M | 0.60M | -0.40M | 0.34M | 0.28M | 0.01M | 0.04M | 1.21M | -0.18M | -0.14M | -0.97M | 0.12M | -3.58M | 6.81M | -0.22M | -0.57M | -3.35M | 4.92M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | -0.07M | | | | 0.47M | 0.23M | 0.01M | | -0.01M | 0.09M | | | |
|
Change in Interest Receivables
|
0.12M | -0.02M | 0.53M | -0.12M | 0.59M | 0.11M | 0.37M | -0.19M | 0.50M | -0.21M | -0.33M | -0.14M | 0.09M | 1.99M | -0.09M | -0.37M | -0.18M | -0.86M | -0.16M | -0.23M | 0.75M | -0.23M | 0.38M | 0.49M | -0.02M | -0.20M | 1.02M | 0.35M | 0.06M | 0.34M | -0.49M | 0.20M |
|
Change in Loans
|
8.23M | 4.57M | 8.84M | 6.33M | 7.59M | 9.13M | 9.55M | 8.03M | 3.88M | 5.31M | 3.55M | 27.34M | 16.29M | 30.76M | 43.32M | 46.44M | 46.99M | 39.55M | 12.34M | 17.99M | 14.90M | 10.74M | 7.38M | 6.20M | 8.35M | 12.83M | -19.83M | 1.20M | 2.06M | 1.53M | 4.82M | 4.84M |
|
Cash from Operations
|
4.30M | 2.89M | 2.76M | 7.05M | 7.62M | 6.96M | 6.91M | 8.06M | 6.82M | 6.04M | 6.88M | 5.98M | 8.42M | 8.12M | 1.59M | 7.35M | 9.04M | 16.13M | 8.65M | 8.31M | 7.16M | 9.25M | 13.06M | 9.73M | 14.92M | 9.55M | 7.52M | 8.61M | 10.82M | 9.71M | 13.55M | 5.71M |
|
Amortizatization of Intangibles
|
-0.14M | -0.12M | -0.13M | -0.12M | -0.12M | -0.12M | -0.12M | -0.11M | -0.09M | -0.08M | -0.08M | -0.09M | -0.12M | -0.23M | -0.24M | -0.33M | -0.41M | -0.47M | -0.57M | -0.17M | -1.23M | 0.09M | 0.15M | -1.17M | -0.45M | -0.49M | 0.44M | -0.20M | -0.41M | -0.45M | -0.43M | -0.40M |
|
Depreciation & Amortization (CF)
|
0.47M | 0.47M | 0.68M | 0.67M | 0.71M | 0.71M | 0.70M | 0.73M | 0.68M | 0.69M | 0.67M | 0.66M | 0.96M | 0.97M | 0.82M | 0.91M | 0.87M | 0.86M | 0.85M | 0.86M | 0.88M | 0.95M | 0.95M | 1.01M | 0.88M | 0.85M | 0.82M | 0.80M | 0.77M | 0.76M | 0.74M | 0.77M |
|
Change in Accured Expenses
|
1.49M | 0.19M | -0.84M | -0.04M | 0.73M | 0.60M | 0.14M | -1.27M | 0.97M | 0.43M | -0.25M | 0.16M | 2.00M | 2.09M | -3.16M | -5.36M | 2.56M | -1.23M | 0.18M | 4.46M | 0.88M | -0.46M | 1.23M | -0.75M | 4.47M | -1.42M | 1.97M | 0.64M | -1.38M | -0.80M | 4.19M | -1.26M |
|
Change in Net Loans
|
44.62M | 17.20M | 1.82M | 8.19M | -5.37M | 9.64M | 25.58M | 30.41M | -0.99M | -21.98M | 9.30M | -15.06M | 5.62M | 128.18M | -31.96M | -63.09M | -27.03M | -52.91M | -69.72M | -18.35M | 15.97M | 25.49M | 18.80M | 11.57M | -5.87M | 42.38M | 40.98M | 12.10M | 37.01M | 14.64M | -2.46M | 6.01M |
|
Capital Expenditures
|
0.37M | 0.44M | 0.28M | 0.67M | 0.36M | 0.30M | 0.25M | 0.84M | 0.16M | 0.11M | 0.33M | 0.82M | 0.41M | 0.18M | 0.04M | 0.43M | 0.08M | 0.18M | 0.28M | 1.05M | 0.33M | 0.39M | 0.49M | 0.60M | 0.06M | 0.05M | 0.07M | 0.99M | 0.08M | 0.29M | 0.22M | 0.37M |
|
Sales of Property, Plant and Equipment
|
0.17M | 0.06M | -0.00M | 0.10M | 0.05M | 0.29M | 0.27M | | 0.22M | 0.07M | | | 0.14M | 0.01M | 0.25M | 0.63M | 0.03M | 0.18M | 0.00M | | 1.09M | | | | | | | | | | | |
|
Acquisitions
|
| | -6.44M | | 0.60M | | | -0.60M | | | | | -35.26M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
17.31M | 5.24M | 15.12M | -3.27M | 4.00M | 22.68M | 9.09M | -9.16M | 2.12M | 24.11M | 23.09M | 2.87M | 8.98M | 91.45M | 102.36M | 57.62M | 60.72M | 28.22M | 89.00M | -3.77M | -25.39M | 53.34M | -84.18M | 114.81M | -142.46M | -67.44M | -8.20M | 343.34M | -25.84M | 41.72M | -49.54M | 78.37M |
|
Cash from Investing Activities
|
-37.79M | -10.27M | 4.37M | -8.26M | 7.24M | -10.66M | -25.07M | -25.13M | 2.27M | 9.96M | -15.66M | 11.46M | -5.12M | -129.41M | -22.35M | 42.03M | 2.75M | 25.34M | 42.48M | -10.05M | -212.18M | -33.27M | -30.35M | -55.93M | 63.02M | -1.71M | -32.77M | -13.11M | -14.54M | -9.07M | 19.33M | 6.71M |
|
Other financing activities
|
5.56M | 4.42M | 3.27M | 5.56M | 10.92M | -2.12M | 4.17M | 10.01M | 17.96M | -15.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
16.00M | 8.60M | | 5.00M | 8.72M | | 1.00M | 8.00M | 7.00M | | | | | | | | 15.00M | | | | 1.50M | | | | 25.00M | 35.00M | 40.00M | 75.00M | 60.00M | | | |
|
Long-Term Debt Repayments
|
| 3.00M | 4.00M | 7.25M | 8.00M | 5.50M | 6.09M | 9.21M | 8.11M | 4.12M | 6.22M | 5.77M | 4.02M | 3.27M | 11.34M | 3.37M | 3.13M | 10.92M | 13.00M | 7.00M | 6.00M | 5.55M | 0.60M | 3.05M | | | | | | | | |
|
Short-Term Debt issuances
|
-6.62M | 2.87M | 2.97M | 3.10M | -3.47M | -7.02M | 12.11M | -3.88M | -4.89M | -5.62M | 17.37M | -8.07M | -7.33M | 7.86M | 18.76M | -14.26M | -7.18M | -1.52M | 14.85M | -9.40M | -5.17M | -1.07M | 12.68M | 0.31M | -11.66M | 21.41M | -18.60M | 23.78M | -39.58M | 31.67M | -11.21M | -21.94M |
|
Shares Issued
|
0.03M | 0.23M | 0.12M | 0.10M | 0.13M | 0.13M | 0.14M | 0.14M | 0.01M | 0.54M | 0.17M | 0.17M | | 0.49M | 0.16M | 0.17M | 0.01M | 0.02M | 0.01M | 0.01M | 0.07M | 0.78M | 0.17M | -0.31M | 0.19M | 0.18M | 0.17M | 0.18M | -0.23M | 0.19M | 0.24M | 0.23M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | 0.42M | 1.10M | | 2.90M | 3.78M | | 0.03M | | 1.55M | 0.45M | 0.15M | | 0.10M | |
|
Dividends Paid - Common
|
1.21M | 1.21M | 1.40M | 1.40M | 1.41M | 1.62M | 1.62M | 1.62M | 1.62M | 1.76M | 1.77M | 1.77M | 2.17M | 2.17M | 2.17M | 2.18M | 2.18M | 2.35M | 2.18M | 2.26M | 2.26M | 2.26M | 2.21M | 2.38M | 2.38M | 2.39M | 2.38M | 2.54M | 2.55M | 2.72M | 2.72M | 2.72M |
|
Cash from Financing Activities
|
31.07M | 17.14M | 16.08M | -13.84M | 10.89M | 6.56M | 18.80M | -5.72M | 11.36M | -0.74M | 49.88M | -20.79M | 11.52M | 224.35M | 88.19M | 50.32M | 95.62M | 44.64M | 78.79M | -10.91M | -27.49M | -57.99M | -21.30M | -142.67M | -132.04M | -37.86M | 5.25M | 6.41M | -9.10M | 32.50M | -61.06M | -23.25M |
|
Change in Cash
|
-2.42M | 9.76M | 23.21M | -15.05M | 25.76M | 2.86M | 0.64M | -22.79M | 20.45M | 15.25M | 41.11M | -3.36M | 14.81M | 103.06M | 67.42M | 99.70M | 107.41M | 86.11M | 129.92M | -12.65M | -232.51M | -82.01M | -38.59M | -188.87M | -54.09M | -30.02M | -20.00M | 1.92M | -12.82M | 33.14M | -28.18M | -10.83M |
|
Beginning Cash Balance
|
2.42M | -9.76M | -23.21M | 34.35M | -25.76M | -2.86M | -0.64M | 42.90M | -20.45M | -15.25M | -41.11M | 20.24M | -14.81M | -103.06M | -67.42M | -75.96M | -107.41M | -86.11M | -129.92M | 27.56M | 232.51M | 82.01M | 38.59M | 228.93M | 54.09M | 30.02M | 20.00M | 19.52M | 12.82M | -33.14M | 28.18M | 10.83M |
|
Free Cash Flow
|
3.94M | 2.46M | 2.48M | 6.38M | 7.26M | 6.66M | 6.66M | 7.22M | 6.66M | 5.93M | 6.55M | 5.16M | 8.01M | 7.93M | 1.55M | 6.93M | 8.96M | 15.95M | 8.37M | 7.26M | 6.83M | 8.86M | 12.57M | 9.12M | 14.86M | 9.51M | 7.45M | 7.62M | 10.74M | 9.42M | 13.33M | 5.33M |
|
Net Cash Flow
|
-2.42M | 9.76M | 23.21M | -15.05M | 25.76M | 2.86M | 0.64M | -22.79M | 20.45M | 15.25M | 41.11M | -3.36M | 14.81M | 103.06M | 67.42M | 99.70M | 107.41M | 86.11M | 129.92M | -12.65M | -232.51M | -82.01M | -38.59M | -188.87M | -54.09M | -30.02M | -20.00M | 1.92M | -12.82M | 33.14M | -28.18M | -10.83M |