|
Net Income
|
0.25M | 0.37M | 0.43M | -0.35M | 0.26M | 0.48M | 0.44M | 1.57M | 0.14M | 0.32M | 0.61M | 0.54M | 0.27M | -0.10M | 0.95M | 0.55M | 0.59M | 0.48M | 0.89M | 0.55M | 0.23M | 0.31M | 0.38M | 0.62M |
|
Deferred Taxes
|
-0.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.05M | 0.05M | 0.05M | 0.05M | 0.21M | -1.14M | 1.24M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | -0.70M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Change in Interest Receivables
|
-0.02M | -0.02M | 0.05M | | 0.05M | -0.04M | 0.09M | | -0.09M | -0.12M | -0.02M | | 0.01M | 0.26M | 0.14M | | -0.03M | 0.03M | | -0.22M | 0.04M | 0.02M | 0.11M | -0.09M |
|
Cash from Operations
|
0.95M | 0.80M | 0.92M | 1.00M | 1.16M | 0.84M | 2.07M | 0.07M | 0.20M | 0.97M | 0.99M | 0.83M | -0.14M | 1.60M | -0.58M | 0.73M | 0.28M | 1.25M | 1.34M | 0.78M | -0.23M | 0.76M | 0.45M | 1.24M |
|
Depreciation & Amortization (CF)
|
0.27M | 0.25M | 0.28M | 0.13M | 0.32M | 0.26M | 0.25M | 0.24M | 0.32M | 0.23M | -0.23M | 0.61M | 0.10M | 0.09M | 0.02M | -0.15M | 0.10M | 0.11M | 0.11M | 0.67M | 0.11M | 0.11M | 0.10M | 0.68M |
|
Change in Accured Expenses
|
-0.37M | 0.10M | 0.03M | 0.03M | -0.17M | 0.12M | 0.06M | 0.37M | -0.42M | 0.59M | -0.16M | 0.18M | -0.61M | 1.32M | 0.19M | -1.34M | -0.05M | 0.31M | 0.18M | -0.00M | -0.36M | 0.12M | 0.09M | -0.23M |
|
Change in Taxes
|
| | | | 0.58M | -0.01M | -0.06M | | 0.04M | 0.08M | | 0.04M | 0.03M | 1.15M | | -0.32M | | | | | | | | |
|
Change in Net Loans
|
4.73M | 1.29M | 0.50M | 0.28M | 4.14M | 14.32M | 6.35M | 4.31M | 0.41M | -8.00M | -7.34M | 0.91M | -7.71M | 8.02M | -10.82M | -20.55M | -7.19M | -12.02M | -10.22M | -14.35M | -6.15M | -3.53M | -6.62M | -7.46M |
|
Capital Expenditures
|
0.09M | 0.03M | 0.05M | 0.04M | 0.02M | 0.04M | 0.08M | 0.07M | 0.05M | 0.09M | 0.11M | 0.09M | 0.28M | 0.11M | 0.02M | 0.16M | 0.09M | 0.08M | 0.06M | 0.06M | 0.05M | 0.10M | 0.08M | 0.03M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
2.25M | -5.50M | -3.92M | 26.27M | 2.66M | 2.89M | 2.49M | 3.50M | 22.82M | 2.31M | -4.36M | 11.81M | 3.88M | 4.35M | 9.40M | 8.69M | 4.94M | 5.57M | 9.74M | 37.14M | 3.53M | 5.14M | 2.95M | 2.59M |
|
Cash from Investing Activities
|
-1.34M | -0.45M | -0.14M | 0.21M | -6.93M | -11.68M | -4.46M | 0.04M | 21.47M | 9.11M | 3.81M | -8.04M | 9.84M | -21.96M | -19.09M | 21.33M | -17.29M | -8.66M | 3.22M | 21.45M | 2.62M | -15.97M | 9.49M | 10.88M |
|
Long-Term Debt Repayments
|
20.00M | -10.00M | | 10.00M | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
20.00M | -5.00M | -5.00M | 10.00M | | | 15.00M | 15.00M | -30.00M | -5.00M | | 5.00M | -5.00M | 17.37M | | -7.45M | 1.33M | -6.01M | -5.24M | -10.00M | | | | -20.00M |
|
Dividends Paid - Common
|
0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.84M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 0.28M | 0.29M | 0.29M |
|
Cash from Financing Activities
|
7.10M | -0.34M | -6.63M | -0.11M | 1.69M | 10.39M | 9.80M | 0.36M | -21.08M | -16.68M | 4.84M | 0.92M | -4.91M | 37.27M | 11.75M | -12.03M | 20.38M | -6.30M | 0.14M | 8.48M | 4.27M | -2.27M | -7.14M | -36.20M |
|
Change in Cash
|
6.71M | 0.01M | -5.84M | 1.11M | -4.08M | -0.45M | 7.41M | 0.46M | 0.58M | -6.60M | 9.63M | -6.28M | 4.78M | 16.91M | -7.93M | 10.04M | 3.38M | -13.71M | 4.70M | 30.72M | 6.66M | -17.47M | 2.80M | -24.08M |
|
Free Cash Flow
|
0.86M | 0.77M | 0.88M | 0.96M | 1.15M | 0.80M | 1.99M | -0.01M | 0.15M | 0.88M | 0.88M | 0.75M | -0.43M | 1.49M | -0.60M | 0.57M | 0.20M | 1.17M | 1.28M | 0.72M | -0.28M | 0.66M | 0.37M | 1.22M |
|
Net Cash Flow
|
6.71M | 0.01M | -5.84M | 1.11M | -4.08M | -0.45M | 7.41M | 0.46M | 0.58M | -6.60M | 9.63M | -6.28M | 4.78M | 16.91M | -7.93M | 10.04M | 3.38M | -13.71M | 4.70M | 30.72M | 6.66M | -17.47M | 2.80M | -24.08M |