|
Net Income
|
1.45M | -0.74M | 6.93M | 8.44M | 8.22M | 6.72M | 6.56M | 4.41M | 4.93M | 0.19M | -16.46M | 16.77M | 16.85M | 14.10M | 15.68M |
|
Depreciation and Depletion
|
0.36M | 0.37M | 0.41M | 0.45M | 0.41M | 0.39M | 0.37M | 0.36M | 0.37M | 0.37M | 0.48M | 0.58M | 0.55M | 0.46M | 0.42M |
|
Share-based Compensation
|
0.77M | 1.01M | 0.95M | 0.95M | 1.69M | 1.08M | 0.99M | 0.76M | 0.90M | 1.00M | 2.80M | 1.55M | 1.48M | 1.52M | 1.46M |
|
Deferred Taxes
|
-1.51M | -1.98M | 0.42M | 0.52M | 1.29M | -0.52M | 0.25M | -0.60M | 1.64M | -0.73M | -5.87M | 4.53M | 5.57M | 2.39M | 0.82M |
|
Gains from Investment Securities
|
0.71M | 3.53M | -0.77M | 1.35M | 0.41M | | | 9.18M | 0.26M | -0.02M | | | 0.23M | -0.86M | |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.13M | | | | | | | |
|
Change in Loans
|
0.60M | 11.44M | 3.93M | 5.40M | 10.80M | 1.08M | | | 6.78M | | | | 9.57M | | |
|
Cash from Operations
|
-3.39M | 7.99M | -0.38M | 9.13M | 18.27M | 12.15M | 11.12M | -8.44M | 8.05M | 0.31M | 18.30M | 23.63M | 6.98M | 13.42M | 15.98M |
|
Amortizatization of Intangibles
|
0.10M | 0.10M | 0.10M | 0.14M | 0.09M | 0.09M | 0.13M | 0.08M | 0.07M | 0.07M | 0.69M | 1.06M | 0.95M | 0.95M | 0.95M |
|
Depreciation & Amortization (CF)
|
0.36M | 0.37M | 0.41M | 0.45M | 0.41M | 0.39M | 0.37M | 0.36M | 0.37M | 0.37M | 0.48M | 0.58M | 0.55M | 0.46M | 0.42M |
|
Capital Expenditures
|
0.30M | 0.49M | 0.05M | 0.24M | 0.08M | 0.20M | -0.04M | 0.06M | 0.09M | 0.14M | 0.18M | 0.14M | 0.10M | 0.03M | 0.11M |
|
Change in Acquisitions & Divestments
|
2.27M | 4.67M | 2.32M | 13.19M | 1.68M | 15.62M | | 20.42M | 2.94M | 3.04M | 9.11M | 12.43M | 13.88M | 10.50M | 7.27M |
|
Cash from Investing Activities
|
-210.55M | -187.43M | -73.74M | -40.97M | -6.53M | -19.66M | -16.50M | -36.23M | 62.52M | 14.69M | 354.51M | 92.94M | 101.33M | 25.79M | -12.59M |
|
Other financing activities
|
39.80M | 17.30M | -10.17M | -88.19M | 53.94M | -4.96M | 2.94M | -40.31M | -13.02M | 5.31M | 162.21M | -342.06M | -56.22M | -30.22M | 147.38M |
|
Long-Term Debt Issuances
|
| | | 50.00M | | | | 77.00M | | | | | | | |
|
Long-Term Debt Repayments
|
| 3.09M | | | 50.00M | | 7.00M | | 58.00M | 2.00M | 25.00M | | | 18.00M | -18.00M |
|
Shares Issued
|
0.30M | 0.50M | 0.11M | 0.09M | 0.07M | 0.03M | | 0.03M | 0.71M | | 0.01M | 0.23M | 0.04M | 0.06M | 0.03M |
|
Shares Repurchased
|
0.01M | 0.03M | 0.04M | 0.50M | 0.37M | 0.07M | 0.06M | 0.39M | 0.51M | 0.12M | 0.34M | 1.00M | 1.05M | 0.15M | 1.73M |
|
Cash from Financing Activities
|
40.10M | 14.68M | -10.09M | -38.59M | 3.63M | 10.00M | -4.12M | 36.34M | -70.82M | 3.20M | 136.88M | -342.83M | -57.24M | -48.31M | 125.69M |
|
Change in Cash
|
-173.84M | -164.75M | -84.22M | -70.43M | 15.38M | 2.49M | -9.51M | -8.33M | -0.25M | 18.19M | 509.69M | -226.26M | 51.08M | -9.10M | 129.08M |
|
Beginning Cash Balance
|
173.84M | 164.75M | 84.22M | 157.19M | 86.76M | 102.14M | 104.63M | 95.12M | 86.79M | 86.54M | 104.73M | 614.42M | 388.16M | 439.24M | 430.14M |
|
Free Cash Flow
|
-3.69M | 7.50M | -0.44M | 8.89M | 18.19M | 11.95M | 11.16M | -8.50M | 7.96M | 0.17M | 18.12M | 23.49M | 6.88M | 13.39M | 15.87M |
|
Net Cash Flow
|
-173.84M | -164.75M | -84.22M | -70.43M | 15.38M | 2.49M | -9.51M | -8.33M | -0.25M | 18.19M | 509.69M | -226.26M | 51.08M | -9.10M | 129.08M |