|
Net Income
|
1.90M | 1.47M | 2.92M | 1.83M | 2.07M | 1.50M | 0.94M | 1.05M | 0.81M | -12.55M | 1.60M | 1.59M | 0.70M | -1.72M | 0.03M |
|
Depreciation and Depletion
|
0.18M | 0.19M | 0.23M | 0.29M | 0.28M | 0.32M | 0.34M | 0.31M | 0.28M | 0.28M | 0.29M | 0.28M | 0.26M | 0.23M | 0.20M |
|
Share-based Compensation
|
0.28M | | | | | | | | | | | | 0.00M | | |
|
Deferred Taxes
|
| | | | | | | | | | 0.22M | -0.28M | -0.23M | -0.29M | -0.15M |
|
Gains from Investment Securities
|
-0.04M | 0.00M | 0.08M | | | | 0.40M | 0.30M | 0.10M | | 0.47M | 0.55M | 0.01M | 0.12M | 0.01M |
|
Asset Writedowns and Impairment
|
| | 0.03M | 0.10M | 0.09M | 0.15M | 0.17M | 0.04M | 0.07M | 0.04M | 0.02M | | | 0.02M | 0.04M |
|
Change in Interest Receivables
|
0.02M | -0.04M | -0.01M | -0.03M | -0.17M | -0.01M | -0.03M | 0.03M | 0.05M | 0.07M | -0.14M | -0.04M | 0.25M | 0.27M | 0.27M |
|
Change in Loans
|
4.41M | 0.42M | 4.61M | 1.67M | 0.63M | 1.38M | 0.77M | 0.96M | 0.85M | 5.12M | 9.70M | 6.20M | 0.31M | 0.80M | 7.03M |
|
Cash from Operations
|
3.51M | 1.44M | 3.77M | 2.49M | 3.10M | 1.45M | 2.10M | 1.15M | 1.00M | 1.04M | 1.58M | 2.64M | 1.15M | -1.45M | -0.09M |
|
Amortization of Goodwill
|
| | | | | | | | | 13.56M | | | 0.95M | 0.95M | 0.95M |
|
Amortizatization of Intangibles
|
| | -0.14M | -0.22M | -0.15M | -0.08M | -0.07M | -0.01M | -0.01M | -0.01M | | | 0.03M | 0.03M | 0.02M |
|
Amortization of Deferred Charges
|
0.01M | -0.01M | -0.01M | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.03M |
|
Depreciation & Amortization (CF)
|
0.18M | 0.19M | 0.23M | 0.29M | 0.28M | 0.32M | 0.34M | 0.31M | 0.28M | 0.28M | 0.29M | 0.28M | 0.26M | 0.23M | 0.20M |
|
Change in Accured Expenses
|
-0.05M | -0.15M | 0.10M | -0.01M | 0.04M | -0.09M | 0.01M | 0.12M | -0.24M | 0.11M | 0.01M | -0.11M | 0.07M | 0.11M | 0.77M |
|
Change in Taxes
|
-0.14M | -0.01M | 0.11M | | | | | | | | | | | | 0.06M |
|
Change in Net Loans
|
3.21M | 2.46M | 15.59M | 13.79M | -1.39M | -5.74M | 20.79M | 13.00M | 10.81M | 5.23M | 12.22M | -23.51M | 39.34M | 19.64M | -5.81M |
|
Capital Expenditures
|
0.12M | 0.16M | 0.08M | 0.31M | 0.88M | 1.11M | 0.12M | 0.15M | 0.15M | 0.17M | 0.10M | 0.15M | 0.13M | 0.07M | 0.15M |
|
Sales of Property, Plant and Equipment
|
0.29M | 0.18M | 0.50M | 0.70M | 1.83M | 0.89M | 0.94M | 0.41M | 0.17M | 0.29M | 0.83M | 0.05M | 0.18M | | |
|
Acquisitions
|
| | 3.35M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
13.62M | 12.51M | 17.16M | 13.00M | 10.95M | 13.26M | 9.04M | 1.24M | 3.22M | 7.23M | 1.98M | 0.25M | 2.84M | 2.58M | 3.15M |
|
Cash from Investing Activities
|
6.04M | 4.54M | 15.86M | 18.46M | 4.82M | 3.93M | -17.87M | -12.58M | -12.58M | 0.24M | -8.85M | 13.33M | -39.48M | -16.60M | 6.12M |
|
Other financing activities
|
-5.03M | -5.39M | -4.70M | -17.43M | -13.23M | -11.04M | -5.69M | 12.81M | 0.18M | 16.44M | 14.57M | 13.01M | -13.55M | 29.83M | 21.42M |
|
Long-Term Debt Issuances
|
16.00M | 29.00M | 22.50M | 10.00M | 23.80M | 33.20M | 47.10M | 24.60M | 43.15M | 23.50M | 51.60M | 9.00M | 135.30M | 84.88M | 15.12M |
|
Long-Term Debt Repayments
|
22.64M | 27.18M | 32.31M | 17.05M | 14.37M | 26.62M | 24.53M | 27.33M | 29.50M | 35.49M | 49.44M | 31.81M | 99.28M | 85.98M | 41.35M |
|
Shares Issued
|
| | 6.99M | | | | | | 0.90M | 0.54M | 0.17M | 0.54M | 0.46M | | |
|
Shares Repurchased
|
0.22M | 0.14M | 0.06M | 0.04M | 0.70M | | | | | | | | 0.46M | | |
|
Dividends Paid - Common
|
1.11M | 1.60M | 1.28M | 1.51M | 1.39M | 1.48M | 1.49M | 1.45M | 1.44M | 1.39M | 1.39M | 1.39M | 1.36M | 0.67M | |
|
Cash from Financing Activities
|
-12.86M | -5.29M | -8.82M | -25.98M | -5.79M | -5.91M | 15.47M | 8.57M | 11.49M | 2.56M | 15.21M | -11.80M | 20.68M | 28.18M | -4.84M |
|
Change in Cash
|
-3.31M | 0.69M | 10.80M | -5.03M | 2.12M | -0.53M | -0.30M | -2.86M | -0.08M | 3.84M | 7.95M | 4.17M | -17.66M | 10.12M | 1.19M |
|
Beginning Cash Balance
|
3.31M | -0.69M | -10.80M | 5.03M | -2.12M | 0.53M | 0.30M | 2.86M | 0.08M | -3.84M | -7.95M | -4.17M | 17.66M | -10.12M | -1.19M |
|
Free Cash Flow
|
3.38M | 1.28M | 3.69M | 2.18M | 2.21M | 0.34M | 1.97M | 1.00M | 0.85M | 0.88M | 1.48M | 2.49M | 1.02M | -1.52M | -0.23M |
|
Net Cash Flow
|
-3.31M | 0.69M | 10.80M | -5.03M | 2.12M | -0.53M | -0.30M | -2.86M | -0.08M | 3.84M | 7.95M | 4.17M | -17.66M | 10.12M | 1.19M |