|
Net Income
|
28.81M | 2.10M | 31.89M |
|
Depreciation and Depletion
|
2.40M | 2.70M | 2.80M |
|
Deferred Taxes
|
-1.25M | -7.72M | -10.26M |
|
Gains from Investment Securities
|
8.56M | 4.79M | 13.09M |
|
Change in Interest Receivables
|
3.30M | 6.46M | 2.40M |
|
Change in Loans
|
1.89M | 2.40M | 23.93M |
|
Cash from Operations
|
39.71M | 52.90M | 43.19M |
|
Amortizatization of Intangibles
|
0.11M | 0.24M | 0.34M |
|
Amortization of Deferred Charges
|
-2.52M | -4.42M | -1.39M |
|
Depreciation & Amortization (CF)
|
2.36M | 2.68M | 2.81M |
|
Change in Accured Expenses
|
27.22M | 22.14M | -12.53M |
|
Change in Taxes
|
4.15M | -4.13M | |
|
Capital Expenditures
|
8.50M | 2.87M | 1.94M |
|
Acquisitions
|
297.67M | | |
|
Change in Acquisitions & Divestments
|
170.59M | 103.58M | 80.12M |
|
Cash from Investing Activities
|
-667.99M | -831.62M | -546.44M |
|
Other financing activities
|
24.53M | 500.67M | 790.33M |
|
Long-Term Debt Issuances
|
292.83M | -9.74M | -162.50M |
|
Shares Issued
|
| 417.46M | -0.23M |
|
Cash from Financing Activities
|
317.77M | 894.77M | 594.52M |
|
Change in Cash
|
-310.50M | 116.05M | 91.26M |
|
Beginning Cash Balance
|
310.50M | -116.05M | -91.26M |
|
Free Cash Flow
|
31.22M | 50.03M | 41.25M |
|
Net Cash Flow
|
-310.50M | 116.05M | 91.26M |