|
Net Income
|
12.30M | 11.90M | 23.54M | 45.91M | 46.61M |
|
Depreciation and Depletion
|
1.10M | 1.12M | 1.25M | 1.22M | 1.20M |
|
Share-based Compensation
|
| | 0.12M | 0.97M | 1.20M |
|
Deferred Taxes
|
-0.03M | 0.12M | -1.31M | -0.37M | -0.47M |
|
Gains from Investment Securities
|
3.42M | 3.57M | 9.20M | 20.72M | 22.11M |
|
Asset Writedowns and Impairment
|
0.17M | | 0.54M | | 0.69M |
|
Change in Interest Receivables
|
-0.12M | 0.45M | 4.31M | 3.71M | 1.17M |
|
Cash from Operations
|
15.66M | 21.56M | 27.54M | 42.84M | 48.69M |
|
Amortization of Goodwill
|
0.10M | | 0.45M | | |
|
Amortizatization of Intangibles
|
0.00M | 0.00M | -0.03M | -0.02M | -0.01M |
|
Amortization of Deferred Charges
|
0.17M | -0.08M | -0.51M | -0.21M | 0.15M |
|
Depreciation & Amortization (CF)
|
1.10M | 1.12M | 1.25M | 1.22M | 1.20M |
|
Change in Accured Expenses
|
0.10M | 0.94M | 1.77M | -1.22M | 0.11M |
|
Change in Net Loans
|
| 17.76M | 12.77M | 29.67M | 11.82M |
|
Capital Expenditures
|
1.26M | 6.45M | 3.30M | 0.63M | 0.52M |
|
Sales of Property, Plant and Equipment
|
0.12M | 0.11M | | | |
|
Change in Acquisitions & Divestments
|
1.96M | 4.81M | 1.50M | 11.18M | 1.25M |
|
Cash from Investing Activities
|
-72.12M | -178.86M | -256.59M | -357.84M | -233.99M |
|
Other financing activities
|
-7.45M | 155.46M | 194.79M | 278.08M | 270.34M |
|
Long-Term Debt Issuances
|
7.00M | | | 50.00M | |
|
Long-Term Debt Repayments
|
| | 7.00M | 7.00M | 14.00M |
|
Short-Term Debt issuances
|
| | | 50.00M | |
|
Short-Term Debt repayments
|
| | | | 50.00M |
|
Shares Issued
|
| 95.39M | | | 0.01M |
|
Shares Repurchased
|
| | 9.32M | 28.71M | 3.20M |
|
Dividends Paid - Common
|
1.01M | 2.89M | 6.87M | 3.65M | 8.66M |
|
Cash from Financing Activities
|
-2.03M | 240.38M | 172.09M | 288.37M | 194.89M |
|
Change in Cash
|
-58.48M | 83.08M | -56.96M | -26.64M | 9.59M |
|
Beginning Cash Balance
|
58.48M | -83.08M | 56.96M | 26.64M | -9.59M |
|
Free Cash Flow
|
14.40M | 15.11M | 24.23M | 42.21M | 48.17M |
|
Net Cash Flow
|
-58.48M | 83.08M | -56.96M | -26.64M | 9.59M |