|
Net Income
|
2.42M | 2.77M | 2.61M | 2.73M | 3.12M | 3.90M | 3.62M | 3.01M | 2.57M | 3.24M | 3.80M | 1.89M | 1.94M | 2.51M | 3.71M |
|
Share-based Compensation
|
0.04M | 0.07M | 0.37M | -0.23M | 0.07M | 0.06M | 0.13M | 0.10M | 0.03M | 0.13M | 0.07M | 1.68M | 1.22M | 1.22M | 1.05M |
|
Deferred Taxes
|
0.15M | -1.66M | 1.70M | 0.12M | | | 0.12M | -0.14M | 0.27M | -0.16M | 0.21M | -0.38M | -0.16M | -0.35M | -0.02M |
|
Gains from Sales and Divestitures
|
| | | 0.01M | | | | 0.02M | | | | 0.01M | | | |
|
Gains from Investment Securities
|
0.09M | 0.14M | 0.07M | 0.09M | 0.08M | 0.59M | | 0.03M | 0.27M | 1.70M | 2.22M | -3.79M | -0.17M | 1.54M | 1.06M |
|
Non-cash Items
|
| | | 0.06M | | | | 0.47M | | | | 2.88M | | | |
|
Cash from Operations
|
1.84M | 1.21M | 4.72M | 1.95M | 3.61M | 57.38M | -49.29M | 3.50M | 4.57M | 1.50M | 6.06M | 3.93M | 4.43M | 2.71M | 8.44M |
|
Amortizatization of Intangibles
|
0.19M | 0.05M | 0.05M | 0.23M | 0.11M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.23M | 0.04M | 0.04M |
|
Amortization of Deferred Charges
|
0.37M | 0.54M | 0.29M | 0.15M | 0.17M | 0.09M | 0.07M | 0.14M | 0.04M | 0.17M | -0.75M | 0.13M | 0.04M | 0.04M | 0.04M |
|
Change in Accured Expenses
|
0.91M | -0.47M | -1.49M | 0.20M | -0.43M | 54.41M | -52.70M | 0.16M | -0.71M | 0.15M | -1.10M | -0.57M | 0.73M | -1.25M | 3.65M |
|
Change in Net Loans
|
-13.31M | 3.05M | -17.52M | -12.44M | -14.21M | -21.04M | -4.89M | 1.84M | -3.87M | 7.59M | 8.11M | -44.80M | -12.26M | -1.23M | 5.45M |
|
Capital Expenditures
|
0.06M | 0.12M | 0.02M | 0.29M | 0.05M | 0.08M | -0.01M | 0.04M | 0.43M | 0.06M | 0.10M | 0.02M | 0.22M | 0.14M | 0.01M |
|
Sales of Property, Plant and Equipment
|
| | 0.06M | 0.23M | | | | 0.42M | | | | | | | |
|
Acquisitions
|
8.52M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.57M | 2.43M | 2.39M | 1.46M | 1.24M | 1.73M | 0.95M | 1.53M | 6.32M | 1.04M | 1.08M | 3.65M | 7.73M | 1.96M | 7.56M |
|
Cash from Investing Activities
|
-9.08M | 6.18M | -20.02M | -4.84M | -17.31M | -17.21M | -6.43M | 5.77M | -3.28M | 8.64M | 5.97M | -43.82M | -10.00M | -0.52M | 6.25M |
|
Other financing activities
|
-11.03M | 0.35M | 0.09M | -19.25M | -17.52M | 0.13M | 0.06M | -12.30M | 5.41M | 0.16M | 0.01M | 17.82M | 6.50M | 1.22M | 1.04M |
|
Long-Term Debt Issuances
|
| | | | 25.50M | | | | | | | | | | |
|
Short-Term Debt issuances
|
4.84M | -4.64M | 0.00M | 0.45M | 0.40M | 1.35M | -0.63M | -1.53M | -0.22M | -0.51M | 0.78M | 0.12M | -0.59M | -0.05M | 3.25M |
|
Shares Issued
|
| | | -0.02M | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | 0.98M | 4.28M | 12.76M |
|
Cash from Financing Activities
|
-5.73M | -0.30M | -11.59M | -6.87M | 9.65M | 5.49M | 59.91M | -49.98M | 3.81M | 1.67M | -8.61M | 16.33M | 5.89M | -16.69M | -7.46M |
|
Change in Cash
|
-12.97M | 7.09M | -26.89M | -9.77M | -4.04M | 45.66M | 4.19M | -40.72M | 5.09M | 11.80M | 3.43M | -23.57M | 0.32M | -14.50M | 7.22M |
|
Beginning Cash Balance
|
111.19M | 98.22M | 105.31M | 78.42M | 68.65M | 64.61M | 110.27M | 114.46M | 73.74M | 78.84M | 90.64M | 94.06M | 70.50M | 70.82M | 56.32M |
|
Free Cash Flow
|
1.78M | 1.08M | 4.70M | 1.65M | 3.56M | 57.30M | -49.27M | 3.46M | 4.13M | 1.45M | 5.96M | 3.92M | 4.22M | 2.57M | 8.42M |
|
Net Cash Flow
|
-12.97M | 7.09M | -26.89M | -9.77M | -4.04M | 45.66M | 4.19M | -40.72M | 5.09M | 11.80M | 3.43M | -23.57M | 0.32M | -14.50M | 7.22M |