|
Net Income
|
2.24M | 2.70M | 4.02M | 4.02M | -0.92M | 0.35M | 6.35M | 7.58M | 12.00M | 0.57M | 37.41M | 1.10M | 3.49M | 11.83M | 20.25M |
|
Depreciation and Depletion
|
0.45M | 0.47M | 0.53M | 1.00M | 1.20M | 2.00M | 2.00M | 2.60M | 2.80M | 3.00M | 3.00M | 3.30M | 4.40M | 4.60M | 3.80M |
|
Share-based Compensation
|
0.05M | 0.12M | 0.14M | 0.20M | 0.32M | 0.41M | 0.57M | 0.81M | 1.27M | 1.76M | 2.35M | 2.63M | 2.80M | 2.66M | 2.91M |
|
Deferred Taxes
|
-0.14M | 0.15M | -0.14M | 0.49M | -1.08M | -0.40M | 0.71M | 1.35M | 0.14M | -3.95M | -3.39M | 6.13M | -3.63M | 0.10M | 2.20M |
|
Gains from Investment Securities
|
-0.06M | 0.07M | -0.03M | 0.03M | -0.07M | -0.02M | 6.92M | 6.03M | 0.59M | 13.77M | 11.97M | 11.96M | 38.40M | 13.08M | 1.95M |
|
Non-cash Items
|
| | | | 3.77M | -0.06M | | | | | | | | | |
|
Change in Loans
|
46.58M | 58.24M | 146.07M | 1,039.69M | 881.32M | 1,338.34M | 1,700.00M | 1,428.06M | 1,240.00M | 1,611.89M | 1,477.06M | 22.02M | 79.60M | 30.73M | 4.16M |
|
Cash from Operations
|
5.00M | -0.74M | -10.94M | 1.15M | 24.42M | -22.90M | 25.26M | 33.12M | 6.69M | -8.06M | 112.23M | 34.81M | 7.35M | 58.23M | -0.28M |
|
Amortizatization of Intangibles
|
0.51M | 0.89M | 1.24M | 1.04M | 0.82M | 0.77M | 1.00M | 1.17M | 1.29M | 1.26M | 1.89M | 4.05M | 2.60M | 2.07M | 1.94M |
|
Amortization of Deferred Charges
|
| | -0.06M | 0.17M | 0.41M | 0.20M | 0.06M | 0.03M | -0.32M | -0.45M | 1.69M | 2.97M | 2.53M | 1.35M | 1.70M |
|
Depreciation & Amortization (CF)
|
0.45M | 0.47M | 0.53M | 0.94M | 1.25M | 2.91M | 3.41M | 2.69M | 2.94M | 3.26M | 3.29M | 4.20M | 5.32M | 5.00M | 3.93M |
|
Change in Accured Expenses
|
0.57M | 0.78M | 1.38M | 0.06M | 0.44M | -0.26M | | | | | 18.70M | 2.69M | -12.43M | 1.66M | 0.27M |
|
Change in Net Loans
|
62.06M | 80.93M | 74.39M | | | | | | | | | | | | |
|
Capital Expenditures
|
0.27M | 0.67M | 3.86M | 6.50M | 9.80M | 2.15M | 1.67M | 4.50M | 2.69M | 2.04M | 6.62M | 4.87M | 3.04M | 1.92M | 1.62M |
|
Sales of Property, Plant and Equipment
|
0.87M | 0.37M | 0.21M | 0.28M | 0.08M | 1.13M | 0.16M | 0.31M | 0.71M | 0.73M | 8.31M | 3.82M | 1.48M | 0.54M | 17.31M |
|
Acquisitions
|
| | 15.65M | | | | | | | 2.65M | -57.31M | 0.77M | | | |
|
Divestments
|
| | | 0.72M | | 48.29M | 7.05M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
45.08M | 212.30M | 48.62M | 15.24M | 61.30M | 24.41M | 55.20M | 53.20M | 25.75M | 45.85M | 64.49M | 146.01M | 60.63M | 76.63M | 24.33M |
|
Cash from Investing Activities
|
-62.18M | -109.31M | -99.24M | -244.04M | -151.44M | -173.44M | -55.98M | -136.10M | -209.98M | -120.06M | -294.11M | -571.95M | -571.13M | 88.25M | 144.46M |
|
Other financing activities
|
35.90M | 90.11M | 95.97M | 209.29M | 127.42M | 120.39M | 94.70M | 52.56M | 149.57M | 144.16M | 574.69M | 558.34M | 192.88M | 330.99M | -207.86M |
|
Long-Term Debt Issuances
|
205.72M | 80.10M | 23.07M | 15.95M | 29.40M | | | 26.68M | 50.00M | 73.20M | 40.00M | 30.00M | 10.00M | | |
|
Long-Term Debt Repayments
|
196.30M | 98.95M | 0.23M | 2.92M | 1.16M | 2.18M | 0.09M | 15.10M | 0.04M | | 0.72M | 0.55M | | | |
|
Short-Term Debt issuances
|
11.98M | 30.21M | -7.60M | 11.34M | -48.91M | -5.24M | -2.28M | -2.76M | -7.48M | -4.75M | 0.09M | 1.12M | 102.33M | -102.33M | -2.06M |
|
Shares Issued
|
1.73M | 6.50M | 13.73M | 23.11M | 5.59M | -0.45M | 20.52M | 4.93M | 2.13M | 2.16M | 4.46M | 4.93M | 2.07M | 0.64M | 1.49M |
|
Shares Repurchased
|
0.48M | 0.08M | | | | | | | | | 15.75M | | | | |
|
Preferred Shares Issued
|
| 8.46M | | | 7.83M | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | 8.50M | | 0.50M | | 7.33M | | | |
|
Dividends Paid - Common
|
0.16M | 0.22M | 0.31M | 0.54M | 0.64M | 0.64M | 1.13M | 1.03M | 1.22M | 2.29M | 4.28M | 6.04M | 8.36M | 8.64M | 8.77M |
|
Cash from Financing Activities
|
58.57M | 116.10M | 125.47M | 257.39M | 117.25M | 195.40M | 18.93M | 105.94M | 205.20M | 133.90M | 417.77M | 580.68M | 296.62M | 211.47M | -224.49M |
|
Change in Cash
|
1.39M | 6.05M | 15.30M | 14.50M | -9.77M | -0.94M | -11.79M | 2.96M | 1.92M | 5.78M | 235.89M | 43.54M | -267.16M | 357.95M | -80.32M |
|
Beginning Cash Balance
|
-1.39M | -6.05M | -15.30M | -14.50M | 39.84M | 30.08M | 29.13M | 17.34M | 20.30M | 22.22M | 28.00M | 263.89M | 307.44M | 40.28M | 398.23M |
|
Free Cash Flow
|
4.74M | -1.41M | -14.79M | -5.35M | 14.62M | -25.05M | 23.60M | 28.62M | 4.00M | -10.10M | 105.62M | 29.95M | 4.31M | 56.32M | -1.91M |
|
Net Cash Flow
|
1.39M | 6.05M | 15.30M | 14.50M | -9.77M | -0.94M | -11.79M | 2.96M | 1.92M | 5.78M | 235.89M | 43.54M | -267.16M | 357.95M | -80.32M |