|
Net Income
|
1.31M | 1.90M | 0.34M | 1.84M | 2.20M | 2.60M | 2.67M | 2.81M | 3.27M | 3.51M | 3.05M | 2.72M | 3.67M | 4.09M | 3.59M | 6.02M | 7.01M | 6.68M | 7.29M | 6.23M | 10.18M | 11.10M | 13.12M | 12.39M | 12.91M | 10.27M | 9.01M | 6.80M | 11.60M | 13.46M | 13.37M | 9.73M | 11.03M | 13.59M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 1.40M | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.11M | 0.11M | 0.11M | 0.11M | 0.13M | 0.14M | 0.14M | 0.22M | 0.36M | 0.27M | 0.27M | 0.38M | 0.54M | 0.56M | 0.68M | 0.73M | 1.05M | 0.85M | 0.92M | 0.87M | 1.18M | 1.10M | 1.08M | 1.48M | 2.54M | 1.99M | 0.05M |
|
Deferred Taxes
|
| | | -0.04M | 0.07M | | -0.41M | -0.04M | 0.03M | | -0.54M | -0.01M | | | | | | | -3.01M | 0.00M | -4.53M | -2.09M | -4.39M | -2.44M | -5.28M | 21.18M | 0.41M | 1.52M | -0.00M | -0.86M | -0.52M | -0.31M | 0.08M | 4.63M |
|
Gains from Sales and Divestitures
|
| | | | | | 200.00 | | | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.21M | 0.93M | 0.09M | 0.07M | 0.68M | 0.85M | 9.55M | 0.07M | 0.04M | | 0.09M | 0.00M | 0.03M | 0.37M | 0.36M | 0.32M | 0.10M | 1.95M | 0.09M | 0.30M | 6.18M | 12.07M | 0.17M | 5.03M | | 1.65M | 0.12M | 3.51M | 3.81M | 3.11M | 0.97M | 5.61M | 3.16M |
|
Non-cash Items
|
| 0.55M | 1.69M | 0.86M | -0.23M | 1.58M | 2.49M | -0.68M | -0.73M | 1.16M | 0.73M | 2.29M | -0.69M | 0.11M | 2.46M | 1.80M | 1.70M | 5.78M | -0.73M | 1.75M | 2.65M | 10.11M | 11.96M | 34.24M | 21.58M | 54.85M | 36.29M | 49.96M | 60.48M | 49.17M | 54.95M | 61.95M | 55.01M | 45.45M |
|
Change in Loans
|
| | | | | | | | | | 3.33M | | | | 0.43M | | | | | | | 64.82M | 67.67M | | | | | | | | | | | |
|
Cash from Operations
|
| 2.46M | 2.03M | 2.70M | 1.97M | 4.18M | 5.54M | 2.12M | 2.54M | 4.67M | 4.33M | 5.02M | 2.98M | 4.90M | 6.43M | 8.44M | 2.38M | 12.46M | 6.56M | 7.98M | 12.83M | 21.21M | 25.07M | 45.86M | 33.25M | 63.72M | 48.70M | 56.76M | 72.08M | 62.62M | 68.32M | 71.68M | 66.04M | 59.04M |
|
Amortizatization of Intangibles
|
| 0.01M | -0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.00M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M |
|
Depreciation & Amortization (CF)
|
| 0.26M | 0.27M | 0.25M | 0.27M | 0.27M | 0.28M | 0.30M | 0.30M | 0.30M | 0.33M | 0.31M | 0.31M | 0.34M | 0.43M | 0.42M | 0.39M | 0.37M | 0.42M | 0.42M | 0.43M | 0.49M | 0.47M | 0.47M | 0.49M | 0.61M | 0.77M | 0.88M | 1.08M | 1.16M | 1.43M | 1.55M | 1.67M | 1.60M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | 0.62M | 3.61M | -0.76M | 2.03M | 4.27M | 3.27M | 5.43M | -8.49M | -1.53M | 1.28M | 1.15M | 4.54M | -1.92M | -1.45M | 0.32M | 3.25M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | 4.54M | 5.68M | 3.13M | 5.23M | 10.06M | -3.54M | 9.86M | -6.50M | -2.75M | 1.64M | 5.30M | -5.31M | 0.22M | 3.55M | -1.72M |
|
Change in Net Loans
|
| 2.06M | 8.22M | 16.29M | -10.28M | 40.46M | 21.24M | 16.22M | 55.84M | 28.25M | 67.72M | 66.20M | 441.97M | 62.89M | 38.52M | 221.66M | -106.46M | 49.92M | -23.62M | 167.01M | 345.52M | 240.14M | 159.85M | 294.81M | 288.70M | 236.31M | 227.49M | 306.13M | 334.05M | 572.12M | 812.26M | 845.14M | 1,390.31M | 1,823.97M |
|
Capital Expenditures
|
| 0.36M | 0.53M | 0.13M | 0.23M | 0.15M | 0.64M | 0.15M | 0.22M | 0.54M | 0.30M | 1.40M | 2.79M | 0.56M | 0.62M | 0.50M | 1.29M | 0.39M | 0.41M | 1.30M | 1.03M | 0.29M | 0.22M | 0.28M | 1.39M | 2.25M | 2.33M | 1.79M | 2.62M | 2.46M | 3.03M | 2.76M | 2.08M | 1.67M |
|
Change in Acquisitions & Divestments
|
| -23.36M | 7.61M | -5.52M | 14.72M | | -9.42M | -127.29M | 154.20M | 30.00M | | -31.21M | -32.55M | | 23.88M | -43.32M | -63.94M | -386.59M | 596.35M | 35.00M | 25.00M | 10.00M | | -2.39M | -2.24M | -4.21M | -2.26M | 100.00M | | | | -1.84M | -1.75M | -0.76M |
|
Cash from Investing Activities
|
| -35.30M | -29.58M | -27.38M | -19.01M | -59.13M | -33.60M | -150.46M | 95.77M | -66.83M | -43.02M | -86.96M | -482.13M | -83.31M | -14.14M | -265.93M | 16.65M | -448.37M | 458.01M | -326.93M | -410.15M | -155.97M | -94.90M | -272.35M | -219.48M | 9.02M | -111.20M | -127.67M | -180.70M | -150.40M | -149.80M | -104.73M | -91.69M | -195.46M |
|
Other financing activities
|
| 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.11M | 0.11M | 0.11M | 0.11M | 0.13M | 0.14M | 0.14M | 0.22M | 0.36M | 0.27M | 0.27M | 0.38M | 0.54M | 0.56M | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | 25.00M | | | | | | | | | | | 19.62M | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | 20.00M | | | | | | | | | | | | 25.00M | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | -20.00M | | | | -10.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | 0.07M | 32.90M | 0.04M | 0.04M | 0.03M | 0.01M | 0.05M | 0.00M | 0.03M | 0.12M | 0.15M | 0.10M | 0.03M | 32.11M | 0.21M | 0.07M | 0.03M | 1.16M | 0.57M | 0.02M | 0.01M | 0.02M | | | | 91.80M | 0.07M | | |
|
Shares Repurchased
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 38.32M | 27.09M | 23.97M | 17.47M | 63.56M | 28.91M | 152.92M | -88.31M | 54.13M | 35.72M | 52.16M | 491.52M | 66.05M | 12.54M | 255.36M | -4.39M | 436.15M | 172.71M | 187.89M | 120.90M | 139.79M | 1.24M | 278.27M | 67.37M | 127.14M | 70.68M | 102.90M | 80.74M | 84.56M | 49.97M | 204.84M | 121.11M | 58.92M |
|
Change in Cash
|
| 5.47M | -0.46M | -0.70M | 0.43M | 8.62M | 0.85M | 4.58M | 10.01M | -8.04M | -2.97M | -29.79M | 12.37M | -12.36M | 4.83M | -2.12M | 14.63M | 0.25M | 637.29M | -131.05M | -276.42M | 5.04M | -68.59M | 51.78M | -118.86M | 199.89M | 8.18M | 32.00M | -27.88M | -3.22M | -31.51M | 171.79M | 95.46M | -77.50M |
|
Beginning Cash Balance
|
| -5.47M | 0.96M | 0.70M | 0.06M | -8.12M | 39.47M | -4.09M | -8.66M | 9.11M | 46.88M | 30.55M | -7.94M | 16.84M | 14.14M | 2.67M | -14.10M | 2.52M | -634.74M | 133.91M | 279.32M | -5.04M | 68.59M | -51.78M | 118.86M | -199.89M | -8.18M | -32.00M | 27.88M | 3.22M | 31.51M | -171.79M | -95.46M | 77.50M |
|
Free Cash Flow
|
| 2.10M | 1.50M | 2.57M | 1.74M | 4.03M | 4.91M | 1.97M | 2.32M | 4.13M | 4.03M | 3.62M | 0.19M | 4.34M | 5.81M | 7.94M | 1.08M | 12.07M | 6.16M | 6.68M | 11.80M | 20.92M | 24.86M | 45.58M | 31.87M | 61.48M | 46.37M | 54.98M | 69.45M | 60.16M | 65.30M | 68.92M | 63.96M | 57.38M |
|
Net Cash Flow
|
| 5.47M | -0.46M | -0.70M | 0.43M | 8.62M | 0.85M | 4.58M | 10.01M | -8.04M | -2.97M | -29.79M | 12.37M | -12.36M | 4.83M | -2.12M | 14.63M | 0.25M | 637.29M | -131.05M | -276.42M | 5.04M | -68.59M | 51.78M | -118.86M | 199.89M | 8.18M | 32.00M | -27.88M | -3.22M | -31.51M | 171.79M | 95.46M | -77.50M |