|
Net Income
|
1.77M | 1.41M | 1.37M | 1.52M | 2.06M | 0.22M | 7.06M | 6.54M | 5.86M | 5.33M | 5.83M | 5.34M | 3.21M | 3.09M | 3.52M | 3.76M | 4.06M | 0.84M | 3.54M | 3.90M | 1.52M | 2.44M | 3.49M |
|
Share-based Compensation
|
| 0.21M | 0.22M | 0.23M | 0.22M | 0.22M | 0.23M | 0.22M | 0.46M | 0.56M | 0.44M | 0.44M | 0.79M | 1.20M | 1.43M | 0.36M | 0.38M | 0.78M | | 0.39M | 0.49M | 0.39M | 0.32M |
|
Deferred Taxes
|
| 0.25M | -0.50M | | 0.17M | -0.96M | 0.43M | -0.53M | -0.45M | -0.27M | -0.07M | 0.04M | -0.44M | -0.86M | -1.23M | -0.28M | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | 0.02M | 0.04M | 0.05M | 0.00M | 0.02M | 0.04M | 0.05M | 0.00M | 0.06M | 0.07M | 0.07M | 0.00M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Gains from Investment Securities
|
| 0.03M | 0.02M | 0.01M | 0.01M | 0.09M | 0.14M | 0.12M | 0.12M | 0.12M | 0.14M | 0.10M | 0.18M | 0.52M | 0.68M | 0.41M | 0.14M | 0.00M | | 0.07M | 0.85M | 2.76M | |
|
Non-cash Items
|
| | 1.62M | | 1.66M | 1.79M | 2.04M | 2.04M | 2.33M | 2.40M | 2.30M | 2.37M | 2.22M | 1.79M | 1.86M | 1.31M | 0.83M | 1.03M | 0.59M | 0.83M | 0.15M | 0.14M | 0.16M |
|
Change in Interest Receivables
|
| 2.65M | 0.83M | -0.17M | -0.11M | -0.74M | -0.91M | -0.51M | -0.96M | -0.25M | 0.90M | 0.98M | 0.67M | 0.66M | 1.11M | 1.28M | 0.46M | 0.56M | | -0.67M | 0.18M | -0.36M | 0.16M |
|
Change in Loans
|
| | | 8.29M | | | | | | | | | | | | | | 3.00M | | | | | 18.50M |
|
Cash from Operations
|
| 0.30M | 0.85M | -0.16M | 2.65M | 4.49M | 6.21M | 6.50M | 3.25M | 7.50M | 7.83M | 6.08M | 1.42M | 9.42M | 10.32M | 4.11M | 3.60M | 0.49M | | 5.95M | 4.11M | -2.06M | 2.75M |
|
Amortizatization of Intangibles
|
| -0.13M | 0.38M | 0.10M | 0.12M | 0.62M | 2.76M | 1.64M | 1.10M | 0.19M | 0.64M | 0.15M | 0.40M | 0.81M | 1.22M | 0.44M | 0.42M | -0.64M | | 0.44M | 0.44M | 0.61M | 0.52M |
|
Amortization of Deferred Charges
|
| 0.00M | 0.00M | 0.03M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.01M | 0.01M | 0.03M | | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF)
|
| 0.34M | 0.35M | 0.34M | 0.35M | 0.19M | 0.56M | 0.40M | 0.42M | 0.42M | 0.42M | 0.42M | 0.43M | 0.88M | 1.39M | 0.53M | 0.55M | 1.10M | | 0.50M | 0.49M | 0.48M | 0.50M |
|
Change in Accured Expenses
|
| 1.37M | -0.05M | 0.72M | -0.30M | 0.32M | -0.50M | 1.40M | -3.04M | 0.36M | 0.90M | 0.51M | -3.39M | 1.67M | -1.39M | 3.54M | 0.31M | -1.13M | | 2.19M | -3.22M | 1.13M | 0.39M |
|
Change in Net Loans
|
| 30.82M | 1.32M | 3.92M | 53.11M | -35.85M | -38.18M | 64.33M | 27.08M | 136.30M | 226.80M | 131.31M | 53.71M | 102.17M | 168.09M | 111.68M | 75.45M | 115.73M | | 54.43M | 22.82M | 13.84M | 46.33M |
|
Capital Expenditures
|
| 0.17M | 0.32M | 0.51M | 0.36M | 0.43M | 0.78M | 0.29M | 0.36M | 0.28M | 0.19M | 0.84M | 1.24M | 2.25M | 2.56M | 0.36M | 0.31M | 1.75M | | -0.79M | 0.23M | 0.09M | 0.32M |
|
Change in Acquisitions & Divestments
|
0.87M | | 0.79M | 0.72M | 3.20M | | | 3.77M | 2.10M | | 0.09M | 8.65M | 0.07M | | | 0.07M | 180.01M | 0.90M | | 78.32M | 74.03M | | |
|
Cash from Investing Activities
|
| -33.11M | -1.49M | -4.10M | -35.33M | 76.58M | 52.70M | -24.21M | -6.85M | -128.35M | -214.74M | -129.36M | -36.95M | -80.39M | -127.00M | -137.36M | -76.18M | -92.50M | | 37.84M | 13.04M | -7.72M | -14.87M |
|
Other financing activities
|
| -57.76M | 5.43M | 23.56M | 0.22M | 0.22M | 5.64M | 12.44M | 0.46M | 0.56M | 178.77M | -10.30M | 189.76M | 0.40M | 0.24M | 169.62M | 12.74M | 0.40M | 0.42M | -3.22M | -17.84M | 0.39M | 0.32M |
|
Long-Term Debt Issuances
|
| 16.26M | 7.68M | 24.45M | | | | 20.00M | | | -20.00M | 137.00M | 100.72M | 100.72M | 100.72M | | | 20.00M | | | | | |
|
Long-Term Debt Repayments
|
| 18.93M | 17.45M | 15.00M | 1.16M | 73.86M | 59.22M | 52.32M | 27.41M | 19.07M | 9.92M | 0.43M | 7.50M | 8.80M | 11.80M | 1.90M | 5.00M | 20.00M | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | 54.75M | | -192.00M | -32.00M | -143.00M | | 25.00M | 25.00M | | | | | |
|
Shares Issued
|
| | 0.01M | 0.07M | 0.05M | | | 0.04M | | 27.69M | | 0.11M | | | | 0.17M | | 0.07M | | -0.14M | | | |
|
Dividends Paid - Common
|
| | | | | | | | | 0.73M | 0.72M | 0.73M | 0.73M | 1.47M | 2.20M | 0.73M | 0.74M | 1.48M | | 0.74M | 0.75M | 0.75M | 0.75M |
|
Cash from Financing Activities
|
| -60.44M | 11.88M | 22.44M | 11.82M | 12.33M | -63.30M | -33.89M | 15.79M | 127.68M | 222.88M | 125.64M | 87.58M | 130.21M | 157.00M | 117.83M | 31.86M | 55.92M | | -22.16M | -19.78M | 14.08M | 15.15M |
|
Change in Cash
|
| -93.26M | 11.24M | 18.18M | -20.86M | 93.41M | -4.39M | -51.59M | 12.19M | 6.83M | 15.97M | 2.35M | 52.06M | 59.23M | 40.33M | -15.42M | -40.73M | -36.09M | | 21.63M | -2.62M | 4.30M | 3.03M |
|
Beginning Cash Balance
|
| 93.26M | 68.97M | -18.18M | 98.39M | 77.53M | 170.93M | 166.54M | 114.95M | 127.14M | 133.97M | 149.95M | 152.30M | 152.30M | 152.30M | 192.62M | 177.21M | 177.21M | 141.23M | 141.23M | 162.86M | 160.23M | 164.53M |
|
Free Cash Flow
|
| 0.13M | 0.54M | -0.67M | 2.29M | 4.06M | 5.43M | 6.21M | 2.89M | 7.22M | 7.64M | 5.23M | 0.18M | 7.17M | 7.76M | 3.76M | 3.29M | -1.26M | | 6.74M | 3.88M | -2.15M | 2.43M |
|
Net Cash Flow
|
| -93.26M | 11.24M | 18.18M | -20.86M | 93.41M | -4.39M | -51.59M | 12.19M | 6.83M | 15.97M | 2.35M | 52.06M | 59.23M | 40.33M | -15.42M | -40.73M | -36.09M | | 21.63M | -2.62M | 4.30M | 3.03M |