|
Net Income
|
3.22M | -1.02M | | |
|
Depreciation and Depletion
|
0.56M | 0.52M | 0.49M | 0.38M |
|
Share-based Compensation
|
0.12M | 0.39M | 0.13M | 0.14M |
|
Deferred Taxes
|
0.31M | -0.30M | 3.86M | 0.40M |
|
Gains from Investment Securities
|
-0.91M | -11.00M | 4.48M | 2.52M |
|
Change in Interest Receivables
|
0.09M | 0.49M | 0.31M | -0.19M |
|
Change in Loans
|
-0.94M | -0.80M | -0.18M | -0.14M |
|
Cash from Operations
|
2.42M | 0.97M | -1.92M | -2.95M |
|
Amortizatization of Intangibles
|
0.70M | 1.01M | 0.90M | 0.55M |
|
Depreciation & Amortization (CF)
|
0.56M | 0.52M | 0.49M | 0.38M |
|
Change in Accured Expenses
|
0.25M | 1.81M | -0.79M | -0.39M |
|
Capital Expenditures
|
0.04M | 0.10M | 0.35M | 0.37M |
|
Sales of Property, Plant and Equipment
|
| | | 7.39M |
|
Change in Acquisitions & Divestments
|
20.04M | 9.87M | 40.86M | 36.22M |
|
Cash from Investing Activities
|
-43.50M | -58.07M | -39.49M | -2.51M |
|
Other financing activities
|
56.20M | -14.29M | -7.12M | 4.97M |
|
Long-Term Debt Issuances
|
15.43M | 0.47M | 50.00M | 25.40M |
|
Long-Term Debt Repayments
|
20.00M | 2.26M | 15.00M | 25.80M |
|
Short-Term Debt repayments
|
18.20M | | | |
|
Shares Issued
|
| | 25.62M | |
|
Shares Repurchased
|
-0.52M | -0.63M | -0.00M | -3.70M |
|
Cash from Financing Activities
|
41.72M | 58.71M | 39.22M | 6.49M |
|
Change in Cash
|
0.64M | 1.61M | -2.18M | 1.03M |
|
Beginning Cash Balance
|
-0.64M | -1.61M | 2.18M | -1.03M |
|
Free Cash Flow
|
2.38M | 0.87M | -2.26M | -3.32M |
|
Net Cash Flow
|
0.64M | 1.61M | -2.18M | 1.03M |