|
Net Income
|
3.44M | 3.60M | 4.32M | 6.55M | 7.16M | 7.14M | 6.90M | 6.37M | 7.79M | 9.00M | 9.76M | 10.70M | 9.58M | 14.44M | 7.85M | 15.34M |
|
Depreciation and Depletion
|
0.78M | 0.78M | 0.84M | 0.82M | 0.80M | 0.77M | 0.84M | 0.93M | 0.95M | 0.93M | 0.96M | 1.03M | 1.00M | 0.98M | 1.00M | 0.98M |
|
Share-based Compensation
|
0.17M | 0.12M | 0.17M | 0.24M | 0.30M | 0.29M | 0.33M | 0.31M | 0.38M | 0.52M | 0.56M | 0.60M | 0.85M | 1.02M | 1.21M | 0.91M |
|
Deferred Taxes
|
-0.65M | -0.36M | -0.32M | 0.35M | 1.19M | 0.14M | 0.43M | 0.21M | 0.53M | -0.40M | 0.52M | -0.47M | -1.44M | -0.09M | -1.51M | 0.60M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M |
|
Gains from Investment Securities
|
-0.03M | -0.34M | -0.34M | 0.01M | -0.14M | 0.08M | -0.08M | -0.09M | -0.01M | -0.87M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M |
|
Change in Loans
|
| | | | | | | | | | | 191.41M | 248.60M | 15.49M | 41.22M | 75.36M |
|
Cash from Operations
|
6.68M | 9.40M | 11.74M | 11.43M | 8.19M | 7.26M | 7.16M | 9.70M | 9.37M | -1.52M | 11.35M | 11.01M | 16.46M | 13.81M | 6.88M | 18.76M |
|
Amortizatization of Intangibles
|
0.17M | 0.14M | -0.11M | -0.19M | 0.15M | 0.15M | -0.21M | -0.37M | -0.44M | -0.48M | -0.49M | -0.80M | -1.24M | 0.93M | 0.99M | 0.56M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 0.05M | 0.07M | 0.07M |
|
Depreciation & Amortization (CF)
|
0.78M | 0.78M | 0.84M | 0.82M | 0.80M | 0.77M | 0.84M | 0.93M | 0.95M | 0.93M | 0.96M | 1.03M | 1.67M | 1.91M | 1.99M | 1.54M |
|
Change in Accured Expenses
|
0.13M | 0.13M | -0.01M | 0.94M | 0.18M | -0.18M | -1.52M | 2.73M | 1.14M | -11.48M | -1.34M | -1.46M | 3.88M | -0.71M | 1.33M | 1.36M |
|
Change in Net Loans
|
20.43M | 10.80M | 8.14M | 13.21M | 27.29M | 26.94M | 26.32M | 22.00M | 51.40M | 40.55M | 40.21M | -0.01M | -100.18M | -492.59M | -243.44M | -6.96M |
|
Capital Expenditures
|
0.31M | 1.84M | 0.96M | 2.20M | 1.49M | 2.97M | 2.88M | 0.26M | 0.37M | 0.43M | 1.31M | 0.46M | 0.52M | 0.84M | 1.07M | 1.02M |
|
Sales of Property, Plant and Equipment
|
1.28M | 2.04M | 3.17M | 0.90M | 1.17M | 0.60M | 1.96M | 0.56M | 0.32M | 1.93M | 0.63M | 0.16M | 0.67M | 0.03M | 0.12M | 7.67M |
|
Change in Acquisitions & Divestments
|
27.53M | 34.59M | 40.17M | 21.00M | 18.41M | 10.86M | 17.37M | 23.54M | 20.28M | 16.60M | 24.60M | 52.36M | 52.01M | 34.31M | 255.37M | 76.38M |
|
Cash from Investing Activities
|
-19.12M | -22.89M | -6.60M | -1.62M | -31.46M | -19.18M | -38.74M | -26.38M | -64.29M | -53.66M | -57.98M | -201.47M | -193.22M | -331.34M | -130.28M | 16.75M |
|
Other financing activities
|
25.10M | 21.74M | 34.59M | 48.73M | 22.33M | 20.21M | 49.69M | 57.45M | 42.14M | 30.02M | 45.38M | 251.09M | 169.21M | 52.53M | -13.12M | -7.55M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | 29.33M | | |
|
Short-Term Debt issuances
|
-0.68M | 0.38M | -4.39M | | -10.00M | | | | | 1.87M | -1.87M | | | 175.00M | -155.00M | |
|
Shares Issued
|
| | | | 0.07M | | | | | | | | | | | |
|
Shares Repurchased
|
| | 0.27M | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
2.17M | 2.23M | 2.37M | 2.43M | 2.57M | 2.64M | 2.79M | 2.89M | 3.06M | 3.26M | 3.44M | 3.56M | 3.78M | 4.01M | 4.23M | 4.30M |
|
Cash from Financing Activities
|
1.64M | 19.92M | 2.83M | 16.94M | -11.18M | 32.24M | 20.23M | 28.74M | 55.49M | 37.69M | 61.94M | 236.73M | 160.91M | 320.35M | 194.87M | 19.30M |
|
Change in Cash
|
-10.81M | 6.44M | 7.97M | 26.75M | -34.45M | 20.32M | -11.34M | 12.06M | 0.57M | -17.50M | 15.31M | 46.26M | -15.85M | 2.83M | 71.46M | 54.81M |
|
Beginning Cash Balance
|
10.81M | -6.44M | -7.97M | -26.75M | 34.45M | -20.32M | 11.34M | -12.06M | 35.28M | 35.85M | 149.70M | 118.69M | 208.23M | 147.35M | 67.45M | 138.35M |
|
Free Cash Flow
|
6.37M | 7.56M | 10.78M | 9.23M | 6.70M | 4.29M | 4.29M | 9.44M | 9.00M | -1.96M | 10.03M | 10.55M | 15.94M | 12.98M | 5.80M | 17.74M |
|
Net Cash Flow
|
-10.81M | 6.44M | 7.97M | 26.75M | -34.45M | 20.32M | -11.34M | 12.06M | 0.57M | -17.50M | 15.31M | 46.26M | -15.85M | 2.83M | 71.46M | 54.81M |