|
Net Income
|
-0.74M | -4.31M | -48.70M | -27.11M | 3.30M | 40.61M | 8.68M | 7.50M | 9.00M | 19.34M | 11.67M | 9.16M | 7.41M | 10.26M | 9.39M | 4.07M |
|
Depreciation and Depletion
|
| 3.20M | 3.10M | 3.10M | 2.90M | 2.20M | 2.10M | 2.00M | 2.00M | 1.50M | 1.61M | 1.70M | 2.00M | 2.00M | 2.10M | 2.00M |
|
Share-based Compensation
|
2.56M | 2.15M | 0.05M | 0.04M | 0.09M | 0.07M | 0.66M | 0.98M | | 0.01M | | | | | | |
|
Deferred Taxes
|
-8.85M | 2.74M | -12.42M | | | 31.64M | -5.08M | -4.39M | -9.85M | -6.33M | -2.36M | -1.14M | -0.03M | 0.24M | -0.35M | -0.03M |
|
Gains from Investment Securities
|
-0.04M | -2.39M | -3.97M | -0.16M | -0.04M | 0.01M | -0.00M | 0.04M | | 0.09M | 6.69M | 0.19M | 3.42M | 3.52M | 3.29M | 1.97M |
|
Asset Writedowns and Impairment
|
0.40M | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.62M | -0.72M | -0.17M | -1.43M | -0.21M | -0.01M | 0.30M | 0.15M | 0.24M | 0.33M | -0.39M | -0.62M | 0.70M | 2.69M | 0.20M | -1.14M |
|
Change in Loans
|
42.37M | 17.45M | 17.60M | 20.98M | 11.67M | 5.48M | 3.94M | 2.38M | 1.36M | -0.20M | -0.16M | -0.54M | -0.09M | 1.30M | 0.09M | -0.47M |
|
Cash from Operations
|
14.27M | 24.88M | 19.98M | 17.01M | 9.78M | 17.84M | 14.88M | 18.94M | 22.73M | 20.68M | 21.37M | 13.52M | 7.77M | 9.29M | 9.22M | 7.56M |
|
Amortization of Goodwill
|
| | 23.86M | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
1.68M | 1.59M | 1.69M | 2.50M | 0.74M | 0.58M | 0.55M | 0.52M | 0.50M | 0.18M | 0.06M | 0.03M | | | | |
|
Depreciation & Amortization (CF)
|
4.33M | 4.45M | 4.56M | 4.55M | 4.45M | 3.81M | 3.68M | 3.78M | 3.79M | 1.53M | 1.61M | 1.79M | 2.07M | 1.26M | 1.54M | 0.16M |
|
Change in Accured Expenses
|
1.46M | -0.21M | -0.89M | -1.19M | 2.09M | 1.39M | -1.85M | 2.44M | 1.70M | -1.35M | -2.20M | -1.00M | -1.30M | -1.98M | -5.52M | -4.11M |
|
Change in Taxes
|
| 11.29M | 0.76M | 1.42M | 0.46M | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.01M | | 0.01M | 0.02M | 0.00M |
|
Change in Net Loans
|
852.14M | 817.38M | 632.92M | 518.33M | 453.15M | 432.57M | 441.82M | 495.39M | 654.70M | 984.17M | 151.50M | -164.67M | 40.19M | 183.93M | -170.76M | -157.41M |
|
Capital Expenditures
|
3.10M | 1.07M | 2.37M | 2.33M | 0.01M | 1.18M | 0.54M | 0.70M | 1.13M | 1.61M | 0.80M | 2.01M | 2.33M | 1.94M | 1.87M | 2.10M |
|
Sales of Property, Plant and Equipment
|
0.33M | 4.09M | 9.07M | 13.15M | 8.84M | 4.91M | 4.73M | 4.18M | 3.93M | 2.17M | 1.30M | 0.07M | 3.51M | 0.99M | 0.69M | 0.76M |
|
Acquisitions
|
| | 61.62M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
22.72M | 30.07M | 34.10M | 30.59M | 26.81M | 52.10M | 59.80M | 67.73M | 75.46M | 114.58M | 107.92M | 77.76M | 20.23M | 2.89M | 42.63M | 327.18M |
|
Cash from Investing Activities
|
59.18M | 122.58M | 10.95M | 192.73M | -91.31M | -87.46M | -53.61M | -77.02M | 14.40M | 8.06M | 184.18M | 199.07M | -101.13M | -316.77M | 197.92M | -46.14M |
|
Other financing activities
|
163.54M | 1.98M | -115.59M | -50.03M | -29.64M | -40.99M | 1.21M | 126.47M | 0.66M | 12.43M | -67.73M | 108.79M | 94.89M | -113.50M | -113.31M | -44.08M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | 20.00M | | 35.00M | |
|
Long-Term Debt Repayments
|
-149.57M | -27.04M | -14.43M | -3.75M | -2.51M | 9.87M | 51.40M | -13.25M | 9.70M | -39.72M | -20.99M | 3.94M | | 5.00M | 10.00M | 5.00M |
|
Short-Term Debt issuances
|
| | | | | | | | | | | 3.94M | 1.00M | -5.00M | | |
|
Shares Issued
|
| | | | | | | | -1.24M | | | | | | | |
|
Shares Repurchased
|
2.49M | 3.12M | | | | | 9.97M | 13.21M | 10.82M | 23.28M | 18.14M | 4.61M | 17.12M | 4.87M | 2.39M | 0.16M |
|
Dividends Paid - Common
|
6.01M | 5.95M | 4.64M | 0.63M | 0.84M | 1.69M | 4.14M | 4.13M | 5.15M | 6.45M | 6.27M | 5.98M | 5.62M | 5.23M | 5.06M | 4.99M |
|
Cash from Financing Activities
|
5.42M | -34.85M | -131.03M | -54.69M | -33.27M | -31.76M | 38.53M | 95.39M | -6.23M | -58.13M | -113.43M | 100.58M | 92.03M | -127.91M | -95.43M | -55.08M |
|
Change in Cash
|
78.87M | 112.61M | -100.11M | 155.06M | -114.81M | -101.38M | -0.20M | 37.31M | 30.91M | -29.39M | 92.12M | 313.17M | -1.33M | -435.39M | 111.71M | -93.66M |
|
Beginning Cash Balance
|
-78.87M | -112.61M | 100.11M | -155.06M | 114.81M | 101.38M | 0.20M | -37.31M | 96.68M | 127.59M | 98.20M | 190.32M | 503.50M | 502.16M | 66.77M | 178.48M |
|
Free Cash Flow
|
11.17M | 23.81M | 17.61M | 14.68M | 9.77M | 16.67M | 14.34M | 18.25M | 21.60M | 19.08M | 20.58M | 11.51M | 5.43M | 7.35M | 7.35M | 5.47M |
|
Net Cash Flow
|
78.87M | 112.61M | -100.11M | 155.06M | -114.81M | -101.38M | -0.20M | 37.31M | 30.91M | -29.39M | 92.12M | 313.17M | -1.33M | -435.39M | 111.71M | -93.66M |