|
Net Income
|
9.13M | 10.40M | 11.14M | 13.35M | 7.52M | 6.03M | 4.06M | 5.08M | 5.21M | -16.92M | 27.62M | 19.79M | 27.20M | 29.90M | 29.96M |
|
Share-based Compensation
|
0.51M | 0.49M | 0.49M | 0.51M | 0.58M | 0.61M | 0.61M | 0.67M | 0.63M | 0.86M | 0.69M | 0.69M | 1.30M | 1.17M | 1.17M |
|
Deferred Taxes
|
-0.21M | 0.82M | 0.14M | 0.64M | -1.23M | -0.33M | -0.54M | 0.65M | 0.74M | -39.20M | -2.59M | 39.55M | -1.50M | 12.85M | -1.01M |
|
Gains from Investment Securities
|
0.04M | 0.04M | 0.04M | 3.70M | 0.04M | 0.04M | 0.05M | -0.01M | -0.23M | -0.24M | -0.69M | -1.01M | -0.09M | 0.20M | 0.06M |
|
Change in Interest Receivables
|
0.68M | -0.18M | -0.42M | 0.15M | -0.32M | -0.38M | 0.82M | 0.30M | 0.43M | 1.07M | -1.40M | -3.13M | 0.03M | 0.97M | -0.01M |
|
Change in Loans
|
2.60M | 6.92M | | 0.06M | 0.66M | 2.19M | 4.40M | 6.96M | 5.46M | 8.65M | 13.90M | 9.10M | 6.65M | 7.83M | 5.12M |
|
Cash from Operations
|
14.20M | 16.78M | 17.68M | 12.41M | 10.93M | 11.94M | 9.47M | 10.17M | 7.09M | -45.97M | 47.80M | 76.88M | 37.65M | 0.04M | 39.30M |
|
Amortizatization of Intangibles
|
2.91M | 2.96M | 2.78M | 2.47M | 2.35M | | | 2.24M | 2.23M | 2.87M | 4.30M | 4.34M | 4.30M | 3.89M | 3.68M |
|
Depreciation & Amortization (CF)
|
0.78M | 0.74M | 0.74M | 0.84M | 0.68M | 0.67M | 0.70M | 0.85M | 0.82M | 1.50M | 1.81M | 1.77M | 1.67M | 1.72M | 1.75M |
|
Capital Expenditures
|
0.11M | 0.64M | 21.22M | 1.11M | 2.67M | 1.70M | 2.03M | 7.86M | 1.50M | 1.02M | 1.75M | 0.29M | 1.78M | 3.43M | 3.87M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.76M | 0.16M | | -0.01M |
|
Acquisitions
|
| | | | | | | | | 0.75M | | -53.36M | | | |
|
Change in Acquisitions & Divestments
|
87.03M | 33.17M | 44.37M | 49.02M | 28.88M | 48.90M | | 34.24M | 35.01M | 330.98M | | 6.38M | 50.37M | 57.36M | 50.22M |
|
Cash from Investing Activities
|
-18.19M | -51.48M | -15.64M | -42.09M | -31.00M | 55.69M | -74.77M | 6.92M | -70.62M | 236.27M | 37.00M | -79.10M | 22.61M | -13.59M | -15.40M |
|
Long-Term Debt Issuances
|
| | | | | | | | 88.00M | 34.06M | 36.42M | -65.48M | -65.00M | 350.00M | -200.00M |
|
Shares Issued
|
0.03M | 0.07M | | -0.10M | 0.10M | 0.04M | | 0.07M | 0.82M | 0.96M | 0.84M | 0.62M | 0.10M | 0.25M | 0.17M |
|
Dividends Paid - Common
|
3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 3.94M | 8.09M | 8.15M | 8.46M | 8.46M | 8.48M | 8.49M |
|
Cash from Financing Activities
|
-13.74M | 67.90M | -53.73M | 38.87M | 86.72M | -103.76M | 26.37M | -14.46M | 73.11M | -32.46M | -4.95M | -154.24M | -46.72M | 189.85M | -217.33M |
|
Change in Cash
|
-17.74M | 33.20M | -51.70M | 9.18M | 66.64M | -36.14M | -38.94M | 2.63M | 9.58M | 157.84M | 79.84M | -156.45M | 13.53M | 176.30M | -193.43M |
|
Beginning Cash Balance
|
79.91M | 59.62M | 51.70M | 41.12M | 50.30M | 116.94M | 80.80M | 41.86M | 44.50M | 54.08M | 211.92M | 291.76M | 135.31M | 148.85M | 325.15M |
|
Free Cash Flow
|
14.09M | 16.14M | -3.54M | 11.30M | 8.26M | 10.24M | 7.44M | 2.32M | 5.59M | -46.99M | 46.05M | 76.59M | 35.87M | -3.38M | 35.43M |
|
Net Cash Flow
|
-17.74M | 33.20M | -51.70M | 9.18M | 66.64M | -36.14M | -38.94M | 2.63M | 9.58M | 157.84M | 79.84M | -156.45M | 13.53M | 176.30M | -193.43M |