|
Net Income
|
1.36M | 0.01M | 0.98M | 0.77M | 0.72M | -0.01M | 11.94M | 0.74M | 0.08M | 1.95M | 1.19M | 0.99M |
|
Depreciation and Depletion
|
0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.26M | 0.19M | 0.25M | 0.26M | 0.25M | 0.30M |
|
Deferred Taxes
|
-0.20M | 3.42M | 3.41M | -0.24M | -0.01M | 3.72M | 7.16M | -0.04M | 5.84M | -0.10M | 0.41M | -2.03M |
|
Gains from Investment Securities
|
| | | 0.02M | | | | -0.33M | -0.08M | -0.08M | -0.12M | 0.76M |
|
Change in Interest Receivables
|
0.41M | 0.47M | -1.33M | 0.36M | -0.28M | 0.05M | 0.76M | -1.03M | 0.38M | -0.20M | -0.43M | 0.90M |
|
Change in Loans
|
2.96M | 5.94M | 4.29M | 3.76M | 6.81M | 5.01M | 2.60M | 5.02M | 8.82M | 3.62M | 3.15M | 15.29M |
|
Cash from Operations
|
1.73M | -1.16M | 0.62M | -1.18M | 1.46M | 1.81M | -5.64M | -0.03M | 7.38M | 4.70M | -0.59M | 2.75M |
|
Amortizatization of Intangibles
|
-0.12M | 0.03M | 0.18M | 0.27M | 0.26M | 0.39M | 0.63M | 0.60M | 0.44M | 0.33M | 0.20M | 0.34M |
|
Amortization
|
2.72M | 2.66M | 2.44M | 2.20M | 2.00M | 1.79M | 2.38M | 2.29M | 2.16M | | | |
|
Depreciation & Amortization (CF)
|
0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.26M | 0.19M | 0.25M | 0.26M | 0.25M | 0.30M |
|
Change in Accured Expenses
|
-0.02M | -0.02M | 0.08M | -0.16M | -0.44M | -0.18M | -2.03M | 1.49M | -0.61M | 2.23M | -1.95M | -0.61M |
|
Change in Taxes
|
0.04M | 2.45M | 0.14M | -0.00M | 0.00M | 1.49M | 0.73M | -0.71M | | | | |
|
Change in Net Loans
|
| | -5.57M | 0.33M | 9.29M | -22.54M | -2.13M | -24.17M | -7.84M | 1.84M | -13.56M | 29.89M |
|
Capital Expenditures
|
-0.02M | -0.01M | -0.02M | 0.15M | -0.03M | 0.21M | 0.17M | 0.34M | 1.52M | 0.41M | 0.15M | -4.32M |
|
Sales of Property, Plant and Equipment
|
| -0.06M | | 0.08M | 0.26M | 0.23M | -0.01M | 0.78M | 0.44M | 0.21M | 0.79M | 1.27M |
|
Change in Acquisitions & Divestments
|
| | 1.77M | | | | | | | | | 82.65M |
|
Cash from Investing Activities
|
16.17M | 10.78M | -42.19M | 26.79M | 12.18M | 17.73M | 68.75M | 19.73M | -53.85M | 6.93M | 32.05M | 25.50M |
|
Other financing activities
|
20.52M | 46.93M | 46.93M | 9.31M | 10.48M | 46.96M | 85.33M | -21.08M | 85.50M | -1.26M | -18.03M | 6.68M |
|
Short-Term Debt issuances
|
-2.00M | | | | | | | | | | | |
|
Shares Issued
|
| | | | 0.03M | | 0.04M | | 0.17M | 0.04M | 0.02M | -0.22M |
|
Shares Repurchased
|
-0.03M | | | -0.01M | -0.00M | -0.01M | -0.11M | -1.68M | -0.05M | -1.36M | -0.60M | -3.55M |
|
Dividends Paid - Common
|
-0.56M | -0.56M | -0.56M | 3.91M | -0.56M | 1.68M | 1.15M | 1.14M | 1.13M | 1.13M | 1.11M | -7.91M |
|
Cash from Financing Activities
|
17.94M | 19.05M | 3.29M | 8.74M | 9.95M | 9.30M | -57.56M | -23.91M | -8.43M | -3.71M | -19.72M | 1.96M |
|
Change in Cash
|
35.84M | 28.67M | -38.28M | 34.36M | 23.59M | 28.84M | 5.55M | -4.21M | -54.90M | 7.92M | 11.75M | 30.21M |
|
Free Cash Flow
|
1.75M | -1.15M | 0.64M | -1.32M | 1.49M | 1.60M | -5.81M | -0.37M | 5.86M | 4.29M | -0.73M | 7.07M |
|
Net Cash Flow
|
35.84M | 28.67M | -38.28M | 34.36M | 23.59M | 28.84M | 5.55M | -4.21M | -54.90M | 7.92M | 11.75M | 30.21M |