|
Net Income
|
8.83M | 20.95M |
|
Depreciation and Depletion
|
0.49M | 0.49M |
|
Deferred Taxes
|
0.10M | 0.16M |
|
Change in Interest Receivables
|
-0.17M | 0.79M |
|
Change in Loans
|
1.32M | 2.81M |
|
Cash from Operations
|
12.81M | 21.80M |
|
Amortizatization of Intangibles
|
-1.62M | 0.51M |
|
Depreciation & Amortization (CF)
|
0.49M | 0.49M |
|
Change in Accured Expenses
|
0.79M | 2.20M |
|
Change in Net Loans
|
-16.05M | 9.14M |
|
Capital Expenditures
|
0.27M | 0.22M |
|
Change in Acquisitions & Divestments
|
50.80M | 187.61M |
|
Cash from Investing Activities
|
46.22M | -97.28M |
|
Other financing activities
|
154.90M | 142.94M |
|
Short-Term Debt repayments
|
| 5.00M |
|
Shares Issued
|
| 36.54M |
|
Cash from Financing Activities
|
159.07M | 169.45M |
|
Change in Cash
|
218.10M | 93.97M |
|
Beginning Cash Balance
|
98.66M | 316.77M |
|
Free Cash Flow
|
12.54M | 21.57M |
|
Net Cash Flow
|
218.10M | 93.97M |