|
Net Income
|
2.04M | 2.03M | 2.01M | 1.71M | 2.54M | 2.52M | 1.86M | 2.08M | 2.57M | 2.13M | 2.23M | 2.83M | 2.44M | 2.82M | 3.41M | 2.04M | 2.86M | 3.00M | 2.87M | 0.85M | 3.25M | 3.99M | 4.08M | 3.11M | 2.58M | 2.06M | 2.32M | 0.89M | 2.55M | 3.19M | 3.42M | 6.19M | -6.97M | 5.27M | 5.58M |
|
Depreciation and Depletion
|
0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.25M | 0.25M | 0.24M | 0.24M | 0.20M | 0.19M | 0.19M |
|
Share-based Compensation
|
0.07M | 0.07M | 0.14M | 0.10M | 0.08M | 0.11M | 0.18M | 0.15M | 0.09M | 0.12M | 0.22M | 0.14M | 0.11M | 0.11M | 0.17M | 0.21M | 0.15M | 0.16M | 0.31M | 0.23M | 0.20M | 0.22M | 0.33M | 0.27M | 0.32M | 0.32M | 0.26M | 0.31M | 0.30M | 0.25M | 0.09M | 0.27M | 0.32M | 0.29M | 0.30M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Gains from Investment Securities
|
-0.01M | | | | 0.40M | -0.28M | -0.99M | 0.01M | 0.12M | -0.07M | -0.38M | 0.00M | 0.13M | 0.01M | | 0.01M | 0.02M | 0.03M | 0.03M | -0.07M | 0.02M | | 0.03M | | 0.04M | 0.04M | 0.04M | | 0.04M | | 0.04M | | 0.04M | | 0.04M |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | | 6.94M | 236.93M | 4.30M | 5.14M | 5.08M | 0.97M | 4.45M | 3.96M | 16.40M | 16.42M | 10.98M | 17.74M | 19.82M | 26.82M | 17.34M | 26.07M | 28.65M |
|
Cash from Operations
|
-7.34M | 1.17M | 2.26M | 13.27M | -8.59M | 1.23M | 2.29M | 3.55M | 2.02M | 2.24M | 4.02M | 3.06M | 1.90M | 1.89M | 3.72M | 3.50M | 3.88M | 1.62M | 4.29M | 6.66M | 0.18M | 2.81M | 2.12M | 8.70M | 0.21M | -2.40M | 15.08M | -6.01M | 6.75M | -1.82M | 7.51M | 6.32M | 5.80M | 2.57M | 8.21M |
|
Amortizatization of Intangibles
|
-0.13M | -0.11M | -0.15M | -0.05M | -0.15M | -0.12M | -0.13M | -0.08M | -0.10M | -0.12M | -0.12M | -0.14M | -0.14M | -0.23M | -0.18M | -0.25M | -0.38M | -0.34M | -0.26M | -0.25M | 0.20M | -0.53M | 0.86M | 0.41M | 0.32M | 0.12M | 0.18M | 0.38M | 0.14M | 0.04M | 0.24M | 0.15M | 0.24M | 0.30M | 0.08M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF)
|
0.24M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.45M | 0.37M | 0.81M | 0.65M | 0.56M | 0.36M | 0.80M | 0.63M | 0.39M | 0.29M | 0.48M | 0.38M | 0.44M | 0.49M | 0.32M |
|
Change in Accured Expenses
|
-8.12M | 0.13M | 0.90M | 8.23M | -11.37M | 1.14M | -1.53M | 0.29M | -1.05M | 0.09M | 1.56M | -1.94M | -0.92M | 0.77M | 0.80M | -2.11M | -0.08M | 0.24M | 0.06M | 3.65M | -3.98M | 2.54M | 2.55M | -1.81M | -0.73M | 0.93M | 12.10M | -10.96M | 0.70M | -0.55M | 1.98M | -0.78M | -3.44M | -0.65M | 3.02M |
|
Change in Net Loans
|
1.98M | 34.65M | -2.06M | 16.82M | 15.67M | 5.12M | 11.61M | 8.15M | 12.35M | 20.91M | 0.16M | 6.79M | 29.07M | -172.83M | -16.62M | 160.37M | -38.63M | -20.34M | -68.94M | 27.73M | -68.10M | -134.93M | -109.39M | -180.17M | -100.58M | -85.08M | -33.10M | -24.69M | 23.00M | -9.63M | -35.36M | 15.02M | -18.77M | | |
|
Capital Expenditures
|
0.03M | 0.20M | 0.07M | 0.07M | 0.13M | 0.21M | 0.28M | -0.19M | 0.49M | 0.17M | 0.46M | 0.19M | 0.14M | 0.13M | 0.12M | 0.07M | 0.35M | 0.06M | 0.19M | -0.08M | 0.33M | 0.08M | 0.09M | 0.34M | 0.01M | 0.51M | 0.61M | -0.06M | 0.09M | 0.42M | 0.23M | 0.27M | 0.54M | 0.26M | 0.38M |
|
Sales of Property, Plant and Equipment
|
0.27M | 0.05M | | | | | | 1.93M | 0.26M | -0.00M | 0.02M | 0.35M | 0.18M | | | -0.02M | 0.15M | | -0.15M | 0.67M | | | | | | | 0.01M | 0.08M | | | | 7.67M | 0.04M | 0.00M | |
|
Change in Acquisitions & Divestments
|
-3.08M | 15.90M | 5.39M | 2.07M | 5.18M | 3.47M | 4.25M | 3.70M | 3.82M | 4.42M | 8.62M | 7.74M | 12.03M | 12.87M | 12.12M | 15.34M | 17.48M | 13.92M | 10.31M | 10.30M | 11.14M | 6.28M | 6.71M | 10.18M | 115.13M | 105.93M | 32.41M | 1.91M | -30.92M | 43.87M | 50.51M | 12.93M | 86.82M | | |
|
Cash from Investing Activities
|
-14.06M | -34.32M | 9.43M | -25.34M | -15.54M | -15.40M | -15.59M | -7.13M | -10.22M | -17.24M | 3.07M | -33.60M | -29.07M | -103.68M | -24.41M | -44.32M | -50.72M | -15.06M | -70.67M | -56.77M | -50.76M | -94.50M | -66.42M | -119.66M | -75.10M | -64.55M | 33.93M | -24.56M | 25.80M | -5.68M | -31.15M | 27.78M | 30.23M | 2.30M | -22.87M |
|
Other financing activities
|
15.07M | 0.24M | 7.84M | 18.99M | 22.86M | -6.09M | 9.65M | 3.61M | 3.71M | 18.38M | 3.87M | 19.43M | 15.84M | 119.82M | 56.88M | 58.55M | 55.63M | 33.25M | 32.70M | 47.63M | 55.00M | 7.84M | 6.77M | -17.08M | 10.74M | -37.87M | 7.97M | 6.04M | -1.46M | -29.22M | 6.84M | 16.29M | 33.51M | 183.94M | -94.29M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | 29.33M | -0.00M | 0.00M | -0.00M | | -150.00M | -25.00M | 175.00M | -10.00M | -10.00M | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | 75.00M | 100.00M | -32.98M | | | -122.02M | 0.35M | -0.04M | -0.06M | | | 0.17M | -0.07M |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.50M | | |
|
Dividends Paid - Common
|
0.77M | 0.76M | 0.77M | 0.76M | 0.80M | 0.80M | 0.83M | 1.17M | 0.83M | 0.85M | 0.86M | 1.27M | 0.89M | 0.89M | 0.89M | 1.13M | 0.92M | 0.93M | 0.97M | 1.36M | 0.97M | 0.97M | 1.01M | 1.25M | 1.06M | 1.06M | 1.06M | 1.06M | 1.07M | 1.07M | 1.06M | 1.10M | 1.11M | 1.67M | 1.67M |
|
Cash from Financing Activities
|
11.07M | 35.52M | -8.29M | 17.18M | 21.46M | -4.10M | 11.57M | 8.76M | 2.06M | 21.14M | 13.70M | 25.04M | 16.56M | 117.11M | 46.37M | 56.70M | 54.06M | 30.75M | 30.32M | 45.77M | 82.42M | 27.91M | 68.10M | 141.92M | 136.71M | 17.13M | 14.14M | 26.89M | -43.27M | 3.52M | 81.17M | -22.12M | 35.76M | 126.19M | -113.21M |
|
Change in Cash
|
-10.32M | 2.38M | 3.40M | 5.11M | -2.66M | -18.27M | -1.73M | 5.18M | -6.14M | 6.15M | 20.80M | -5.50M | -10.61M | 15.32M | 25.68M | 15.88M | 7.23M | 17.31M | -36.05M | -4.34M | 31.84M | -63.77M | 3.80M | 30.96M | 61.82M | -49.82M | 63.14M | -3.69M | -10.72M | -3.98M | 57.54M | 11.97M | 71.79M | 131.06M | -127.87M |
|
Beginning Cash Balance
|
35.28M | 24.96M | 27.34M | 30.74M | 35.85M | 33.18M | 14.91M | 13.18M | 18.35M | 12.21M | 18.36M | 170.50M | 33.66M | 23.05M | 126.74M | 149.08M | 166.54M | 159.18M | 237.49M | 196.72M | 161.62M | 243.97M | 149.07M | 119.21M | 87.68M | 193.92M | 78.89M | 142.59M | 144.10M | 134.94M | 123.66M | 181.19M | 193.16M | 264.95M | 396.00M |
|
Free Cash Flow
|
-7.37M | 0.98M | 2.19M | 13.20M | -8.72M | 1.01M | 2.00M | 3.75M | 1.53M | 2.07M | 3.56M | 2.87M | 1.76M | 1.77M | 3.61M | 3.42M | 3.53M | 1.57M | 4.10M | 6.74M | -0.15M | 2.74M | 2.04M | 8.36M | 0.21M | -2.91M | 14.46M | -5.96M | 6.66M | -2.24M | 7.28M | 6.04M | 5.26M | 2.30M | 7.83M |
|
Net Cash Flow
|
-10.32M | 2.38M | 3.40M | 5.11M | -2.66M | -18.27M | -1.73M | 5.18M | -6.14M | 6.15M | 20.80M | -5.50M | -10.61M | 15.32M | 25.68M | 15.88M | 7.23M | 17.31M | -36.05M | -4.34M | 31.84M | -63.77M | 3.80M | 30.96M | 61.82M | -49.82M | 63.14M | -3.69M | -10.72M | -3.98M | 57.54M | 11.97M | 71.79M | 131.06M | -127.87M |