|
Net Income
|
-3.18M | -7.09M | 0.19M | 0.21M | 1.05M | 2.51M | 2.81M | 1.42M | 2.57M | 2.50M | -0.20M | 9.46M | 12.72M | 21.27M | 17.76M | 13.06M | 13.75M |
|
Depreciation and Depletion
|
0.96M | 1.12M | 1.10M | 1.04M | 1.08M | 1.12M | 1.38M | | 1.07M | 0.86M | 1.05M | 1.56M | 1.95M | 2.25M | 2.36M | 2.37M | 2.17M |
|
Share-based Compensation
|
0.06M | 0.02M | 0.01M | 0.02M | 0.04M | 0.07M | 0.10M | | 0.05M | 0.08M | 0.27M | 0.47M | 0.53M | 0.80M | 0.86M | 0.72M | 0.63M |
|
Deferred Taxes
|
-0.63M | -1.66M | -0.32M | -1.83M | | | | | | 1.95M | -0.19M | -0.75M | -2.53M | 0.93M | 0.51M | | |
|
Gains from Sales and Divestitures
|
7.24M | 2.26M | 0.62M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.13M | -0.17M | -0.32M | 0.04M | | 0.05M | 0.32M | 0.32M | 0.55M | 0.62M | 0.96M | 4.06M | 1.35M | 0.95M |
|
Non-cash Items
|
6.96M | 12.93M | 9.81M | 8.87M | 5.70M | 5.33M | 2.97M | | 3.12M | -0.59M | 6.57M | 3.37M | 11.06M | 0.33M | 11.53M | 0.07M | 6.42M |
|
Change in Loans
|
| | | | | | | | | | | | | | 46.86M | 46.91M | 60.35M |
|
Cash from Operations
|
3.78M | 5.84M | 10.01M | 9.08M | 6.74M | 7.84M | 5.78M | | 5.70M | 1.91M | 10.86M | 12.84M | 23.79M | 21.60M | 29.29M | 13.12M | 20.18M |
|
Amortization of Goodwill
|
| 5.59M | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.34M | 0.38M | 0.33M | -0.99M | -1.01M | -1.02M | -0.91M | | -1.14M | -0.80M | -1.05M | 1.50M | 1.62M | 1.60M | 1.45M | 0.76M | 0.71M |
|
Depreciation & Amortization (CF)
|
0.96M | 1.12M | 1.10M | 1.04M | 1.08M | 1.12M | 1.38M | | 1.07M | 0.86M | 1.05M | 1.56M | 1.95M | 2.25M | 2.36M | 2.37M | 2.17M |
|
Change in Accured Expenses
|
-0.10M | 0.65M | 0.56M | -0.33M | -0.83M | 0.20M | 0.38M | | -0.40M | -2.90M | 1.06M | -3.60M | 0.58M | -0.07M | -1.62M | 0.79M | 2.71M |
|
Change in Net Loans
|
73.99M | 18.39M | -17.02M | 1.20M | 18.76M | 33.45M | -17.93M | | -2.85M | -22.37M | 26.85M | 60.87M | 62.49M | 73.64M | 101.37M | 48.30M | -92.32M |
|
Capital Expenditures
|
3.07M | 0.31M | 0.58M | 0.47M | 0.55M | 0.48M | 0.33M | | 0.96M | 0.61M | 2.96M | 6.77M | 2.57M | 3.78M | 3.60M | 1.37M | 0.89M |
|
Sales of Property, Plant and Equipment
|
| | | 0.47M | | 0.16M | | | | 0.02M | 0.07M | 0.30M | 0.38M | 0.04M | 0.01M | 0.01M | 0.01M |
|
Acquisitions
|
| | | | | 0.16M | | | -20.66M | 18.97M | | 8.14M | | | | | |
|
Divestments
|
| | | | | | | | | | | | 1.13M | | 0.14M | 0.13M | 0.28M |
|
Change in Acquisitions & Divestments
|
12.58M | 14.42M | 57.77M | 27.07M | 44.78M | 23.49M | 29.29M | | 21.71M | 38.05M | 9.98M | 58.62M | 54.78M | 38.24M | 25.82M | 16.59M | 14.84M |
|
Cash from Investing Activities
|
-86.82M | -0.98M | 10.45M | -9.52M | -38.38M | -25.03M | 0.28M | | 49.27M | 13.79M | -49.46M | -63.33M | -61.81M | -163.20M | -119.19M | -34.20M | 113.74M |
|
Other financing activities
|
112.07M | 66.99M | -27.33M | -26.91M | 25.34M | 2.37M | 6.53M | | -76.77M | -33.08M | 4.03M | 39.55M | 99.55M | 92.28M | 37.19M | 94.36M | -30.95M |
|
Long-Term Debt Issuances
|
| | | | | | | | 11.00M | 19.62M | 9.91M | | 14.68M | | 34.19M | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | 0.31M | 15.61M | 11.00M | | | 5.61M | 5.17M | 6.08M |
|
Short-Term Debt repayments
|
-3.44M | -42.60M | -33.80M | 18.85M | 0.75M | 8.89M | | | -2.60M | 30.71M | -27.00M | 1.04M | -41.00M | | | | |
|
Shares Issued
|
| | | | | | 0.30M | | 0.29M | 0.11M | 0.05M | 3.10M | | 0.05M | 0.07M | 0.03M | 0.02M |
|
Shares Repurchased
|
5.26M | | | | | | | | | 0.02M | 0.00M | | 2.82M | 7.95M | 1.76M | 0.42M | 6.10M |
|
Preferred Shares Issued
|
| | | | | | | | | | 61.27M | | | | | 0.00M | |
|
Dividends Paid - Common
|
1.15M | | | | 0.10M | 0.21M | 0.42M | | 0.63M | 0.84M | 1.18M | 2.20M | 2.37M | 2.51M | 2.74M | 3.04M | 3.35M |
|
Cash from Financing Activities
|
102.57M | 24.39M | -61.13M | -8.06M | 25.98M | 11.03M | 6.38M | | -68.80M | 15.93M | 31.43M | 60.56M | 101.63M | 69.85M | 77.57M | 22.86M | -120.88M |
|
Change in Cash
|
19.52M | 29.25M | -40.67M | -8.50M | -5.66M | -6.17M | 12.44M | | -13.83M | 31.63M | -7.18M | 10.06M | 63.60M | -71.75M | -12.33M | 1.77M | 13.03M |
|
Beginning Cash Balance
|
-19.52M | -29.25M | 40.67M | 8.50M | 5.66M | 6.17M | -12.44M | | 13.83M | -31.63M | 7.18M | -10.06M | -63.60M | 71.75M | 12.33M | -1.77M | -13.03M |
|
Free Cash Flow
|
0.71M | 5.53M | 9.43M | 8.61M | 6.19M | 7.35M | 5.45M | | 4.74M | 1.30M | 7.90M | 6.07M | 21.21M | 17.82M | 25.69M | 11.76M | 19.29M |
|
Net Cash Flow
|
19.52M | 29.25M | -40.67M | -8.50M | -5.66M | -6.17M | 12.44M | | -13.83M | 31.63M | -7.18M | 10.06M | 63.60M | -71.75M | -12.33M | 1.77M | 13.03M |