|
Net Income
|
0.48M | 0.93M | 0.66M | 0.91M | 1.08M | 1.67M | 1.85M | 1.03M | 1.01M | 1.50M | 1.44M | 1.02M | 1.21M | 2.40M | 2.51M | 2.12M | 1.64M | 2.67M | 3.16M | 2.58M | 2.78M | 2.54M | 2.81M | 2.64M | 2.60M | 2.41M | 2.02M | 2.05M | 1.86M | 2.24M | 2.29M | 1.85M | 1.83M | 2.63M | 2.75M |
|
Gains from Investment Securities
|
| | | | | | | | | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
1.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
-1.75M | | | | 29.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.50M | 2.98M | 1.49M | 0.88M | 0.53M | 3.51M | 1.23M | 1.11M | 0.81M | 1.41M | 2.81M | 0.57M | 1.04M | 4.67M | 5.71M | 2.59M | 2.78M | 5.77M | 11.72M | 3.22M | 3.96M | 3.83M | 10.66M | 2.65M | 3.65M | 2.18M | 1.90M | 1.64M | 1.14M | 3.21M | 2.04M | 1.54M | 2.54M | 3.48M |
|
Amortization
|
-0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| 14.83M | 6.13M | 9.79M | 15.11M | 10.25M | 4.07M | 13.92M | 21.70M | 14.65M | 12.57M | 16.18M | 75.06M | 19.33M | -4.90M | -4.10M | 13.14M | -9.22M | 45.94M | 17.33M | 8.28M | 25.79M | 27.46M | 77.59M | 21.35M | 7.59M | 17.43M | 7.50M | 16.75M | 7.42M | -3.49M | 5.40M | 45.69M | 21.50M | 37.62M |
|
Capital Expenditures
|
| 0.09M | 0.04M | 0.09M | 0.47M | 0.35M | 0.19M | 0.98M | 0.14M | 0.05M | 0.17M | 0.23M | 0.04M | 0.11M | 0.09M | 0.24M | 0.72M | 0.53M | 0.27M | 1.15M | 0.33M | 0.19M | 0.11M | 1.65M | 0.17M | 0.33M | 0.21M | 0.27M | 0.17M | 1.02M | 1.31M | 0.41M | 0.32M | 0.32M | 0.23M |
|
Sales of Property, Plant and Equipment
|
| 0.07M | | -0.00M | | | | | | | | | 0.02M | 0.01M | 0.01M | | | | | 0.08M | -0.01M | | | 0.01M | | | | | 0.15M | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | -66.55M | | -66.55M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 4.41M | 4.44M | 1.06M | 3.03M | 4.73M | 5.02M | 3.98M | 5.37M | 4.89M | 7.01M | 5.67M | 8.33M | 7.36M | 12.95M | 10.59M | 6.38M | 7.16M | 9.36M | 24.47M | 7.11M | 5.98M | 5.43M | 15.37M | 5.95M | 6.17M | 5.68M | 4.60M | 5.34M | 8.42M | 13.40M | 7.44M | 9.29M | 9.70M | 14.66M |
|
Cash from Investing Activities
|
| -9.18M | -6.31M | -11.43M | -24.03M | -5.26M | -8.24M | -10.46M | -22.79M | -6.32M | -7.84M | -20.87M | -78.02M | -9.71M | -4.00M | -25.03M | -50.27M | 51.65M | -70.11M | -34.68M | -30.54M | -24.07M | -30.46M | -75.09M | -17.13M | 0.94M | -17.45M | 0.82M | -14.76M | -8.80M | -1.76M | -6.86M | -44.28M | -13.71M | -27.95M |
|
Other financing activities
|
| 9.37M | -0.85M | 21.07M | 25.91M | 10.58M | 1.99M | 16.76M | 12.88M | 15.26M | 0.21M | 14.53M | 70.33M | 6.74M | 8.26M | 55.63M | 22.86M | 17.80M | -0.97M | 59.25M | -4.07M | 25.52M | -5.93M | 67.84M | -1.87M | 8.84M | -12.83M | 26.58M | -2.15M | 25.91M | -1.23M | 27.85M | 11.31M | 32.83M | 19.41M |
|
Long-Term Debt Issuances
|
| | | -2.70M | | 8.00M | 1.20M | -6.80M | 10.60M | 1.50M | 8.00M | 8.00M | 5.00M | 1.30M | | | | | | | | | | 16.40M | 0.60M | | | | 23.88M | | | | 19.50M | | |
|
Long-Term Debt Repayments
|
| 0.02M | 0.52M | 2.72M | 0.02M | 0.02M | 0.02M | 2.02M | 0.01M | 7.90M | | 5.71M | 0.92M | 1.56M | 12.82M | 0.02M | 0.02M | 1.75M | 0.01M | 1.78M | 8.02M | 0.04M | 0.01M | 16.47M | 0.01M | 0.63M | 0.01M | 18.31M | 0.01M | 5.62M | 0.01M | 4.01M | 1.01M | 18.51M | 0.01M |
|
Short-Term Debt issuances
|
| 3.92M | -5.40M | 3.32M | -12.46M | -10.46M | 0.88M | 0.25M | -0.34M | 0.07M | 0.12M | 0.17M | 0.56M | 1.47M | 4.86M | -3.86M | 2.78M | -1.43M | -0.09M | -0.37M | 9.46M | -0.35M | 4.43M | 2.30M | 2.77M | -4.42M | 3.44M | 3.58M | 1.04M | -2.91M | -6.23M | -4.37M | -0.99M | 4.29M | 0.58M |
|
Net Equity Issued and Repurchased
|
2.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 0.33M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | 0.36M | 0.37M | 0.37M | 0.41M | 0.41M | 0.44M | 0.44M | 0.45M | 0.46M | 0.48M | 0.49M | 1.46M | 0.49M | 0.52M | 0.53M | 1.57M | 0.53M | 0.56M | 0.56M | 0.56M | 0.56M | 0.59M | 0.60M | 0.59M | 0.60M | 0.66M | 0.66M |
|
Cash from Financing Activities
|
| 12.95M | -1.71M | 18.63M | 13.09M | 7.74M | 3.69M | 7.84M | 22.78M | 8.56M | 7.96M | 16.57M | 74.57M | 7.51M | -0.13M | 51.30M | 25.17M | 14.13M | -1.50M | 55.76M | -3.06M | 24.68M | 14.42M | 68.68M | 1.02M | 3.29M | 8.41M | 11.34M | 3.98M | 16.86M | -8.00M | 18.88M | 28.21M | 17.94M | 19.32M |
|
Change in Cash
|
| 4.27M | -5.04M | 8.69M | -10.06M | 3.01M | -1.04M | -1.40M | 1.11M | 3.04M | 1.53M | -1.48M | -2.88M | -1.15M | 0.54M | 31.99M | -22.50M | 68.56M | -65.84M | 32.80M | -30.38M | 4.56M | -12.21M | 4.25M | -13.45M | 7.89M | -6.86M | 14.06M | -9.13M | 9.20M | -6.54M | 14.05M | -14.53M | 6.76M | -5.16M |
|
Free Cash Flow
|
| 0.42M | 2.94M | 1.39M | 0.42M | 0.18M | 3.32M | 0.25M | 0.97M | 0.76M | 1.24M | 2.58M | 0.53M | 0.94M | 4.58M | 5.48M | 1.87M | 2.25M | 5.50M | 10.58M | 2.89M | 3.77M | 3.72M | 9.01M | 2.48M | 3.32M | 1.97M | 1.63M | 1.47M | 0.12M | 1.90M | 1.63M | 1.22M | 2.22M | 3.25M |
|
Net Cash Flow
|
| 4.27M | -5.04M | 8.69M | -10.06M | 3.01M | -1.04M | -1.40M | 1.11M | 3.04M | 1.53M | -1.48M | -2.88M | -1.15M | 0.54M | 31.99M | -22.50M | 68.56M | -65.84M | 32.80M | -30.38M | 4.56M | -12.21M | 4.25M | -13.45M | 7.89M | -6.86M | 14.06M | -9.13M | 9.20M | -6.54M | 14.05M | -14.53M | 6.76M | -5.16M |