|
Net Income
|
3.78M | 3.87M | 3.83M | 3.47M | 3.65M | 3.57M | 3.79M | 3.09M | 3.30M | 4.04M | 4.25M | 4.18M | 4.44M | 3.99M | 4.25M | 4.78M | 3.98M | 2.98M | 4.17M | 4.95M | 4.77M | 4.61M | 5.75M | 5.25M | 4.89M | 5.57M | 6.16M | 9.20M | 4.53M | 3.90M | 3.07M | 4.18M | 2.17M | -0.31M | 2.68M | 2.19M | 3.24M | 2.29M | 4.42M |
|
Depreciation and Depletion
|
0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.18M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.18M | 0.17M | 0.18M | 0.18M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | 0.15M | 0.16M | 0.16M | 0.17M | 0.21M | 0.21M | 0.21M | 0.21M | 0.24M | 0.24M | 0.25M | 0.26M | 0.28M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | | 0.01M | 0.02M | 3.35M | 0.03M | 0.03M | 0.03M | 3.35M | 0.04M | 0.05M | 0.05M |
|
Deferred Taxes
|
| | | | | | | 1.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M |
|
Gains from Investment Securities
|
0.15M | 2.10M | 0.53M | 1.16M | 1.66M | 2.50M | -0.63M | 0.57M | -3.36M | 0.39M | -3.59M | 3.70M | 5.75M | 3.78M | 0.53M | -3.54M | 4.88M | 7.07M | 0.02M | 1.78M | -15.59M | | | -2.32M | -42.82M | | 0.08M | 4.90M | 14.85M | | | 31.35M | -4.22M | -0.19M | 20.40M | -12.64M | 9.61M | 4.76M | 7.61M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 1.72M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.18M | -0.33M | -0.12M | 0.12M | 0.01M | -0.13M | -0.02M | 0.17M | 0.06M | 0.04M | 0.19M | -0.43M | 0.24M | -0.21M | -0.96M | 0.05M | -0.01M | 0.52M | 0.44M | -0.21M | 0.34M | -0.09M | -0.11M | -0.06M | 0.33M | 0.07M | 0.32M | 0.18M | 0.01M | -0.29M | 0.46M | 0.13M | 0.17M | -0.20M | 0.03M | -0.18M | 0.20M | -0.26M | 0.26M |
|
Change in Loans
|
3.19M | 3.32M | 5.10M | 5.92M | 2.68M | 2.28M | 4.82M | 4.56M | 2.79M | 2.23M | 5.41M | 2.58M | 2.11M | 5.33M | 5.68M | 7.37M | 5.64M | 9.79M | 10.14M | 14.80M | 6.84M | 3.56M | 3.83M | 4.05M | 3.01M | 1.56M | 2.53M | 1.55M | 1.25M | 4.07M | 1.38M | 0.62M | 1.45M | 4.04M | 3.30M | 1.68M | 1.15M | 3.75M | 6.36M |
|
Cash from Operations
|
6.68M | 1.14M | 5.53M | 4.18M | 3.54M | 2.48M | 5.02M | -0.05M | 5.52M | 3.73M | 4.99M | 5.55M | 5.10M | 2.86M | 4.40M | 6.47M | 5.21M | 1.21M | 3.73M | 3.64M | 6.75M | 4.46M | 6.47M | 5.20M | 6.68M | 3.36M | 8.22M | 11.23M | 4.33M | 3.34M | 5.66M | 2.19M | 3.84M | -2.96M | 3.14M | 5.42M | 2.57M | 2.07M | 6.12M |
|
Amortizatization of Intangibles
|
0.11M | 0.07M | 0.04M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.16M | -0.19M | -0.43M | -0.40M | -0.44M | -0.42M | -0.43M | -0.42M | -0.42M | -0.36M | -0.30M | -0.31M | -0.28M | -0.25M | -0.27M | | -0.27M | -0.26M | 0.04M | 0.10M | -0.29M | -0.28M | 0.10M | 0.09M |
|
Depreciation & Amortization (CF)
|
0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.18M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.18M | 0.17M | 0.18M | 0.18M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | 0.15M | 0.16M | 0.16M | 0.17M | 0.21M | 0.21M | 0.21M | 0.21M | 0.24M | 0.24M | 0.25M | 0.26M | 0.28M |
|
Change in Accured Expenses
|
1.35M | -1.48M | 0.40M | -0.31M | 1.43M | -0.95M | 0.13M | -0.52M | -0.07M | 0.80M | -0.00M | -0.32M | 0.47M | -0.64M | 0.62M | 2.01M | 0.88M | -0.85M | 0.16M | 0.01M | 0.11M | 0.12M | -0.24M | -0.51M | 0.62M | -0.94M | 0.60M | 1.74M | -0.77M | -1.65M | 0.40M | -0.73M | 1.10M | 0.56M | -0.49M | -0.21M | -0.17M | -0.55M | 0.95M |
|
Change in Net Loans
|
0.01M | 0.57M | 0.21M | 0.03M | 0.01M | 0.73M | 0.01M | 1.36M | 0.02M | 0.44M | 0.40M | 0.11M | 3.15M | 0.03M | 0.04M | 1.04M | 0.09M | 0.02M | 0.01M | 0.09M | 0.09M | 3.58M | 0.09M | 11.43M | 0.09M | 4.34M | 0.08M | 16.94M | 3.13M | 2.02M | 1.54M | 0.51M | 0.61M | 4.71M | 0.58M | 9.86M | 1.48M | 0.58M | 4.18M |
|
Capital Expenditures
|
0.01M | 0.08M | 0.24M | 0.30M | 0.03M | 0.08M | 0.10M | 0.05M | 0.10M | 0.84M | 0.15M | 0.09M | 0.35M | 0.36M | 0.17M | 0.14M | 1.31M | 0.07M | 0.25M | 0.19M | 0.08M | 0.10M | 0.09M | 0.05M | 0.20M | 0.15M | 0.56M | 0.35M | 0.22M | 0.79M | 0.25M | 0.23M | 0.32M | 1.02M | 0.97M | 0.95M | 0.96M | 0.54M | 0.80M |
|
Sales of Property, Plant and Equipment
|
0.52M | 0.16M | 0.19M | 0.00M | 0.20M | | 0.06M | 0.06M | | | 0.12M | 0.14M | 0.02M | | 0.57M | -0.00M | 0.02M | 0.05M | | | 0.57M | | 0.05M | | | | | 0.01M | 0.01M | | 0.00M | 0.65M | | | 0.05M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | | | |
|
Change in Acquisitions & Divestments
|
24.55M | 97.91M | 82.65M | 15.47M | -5.76M | 15.09M | 12.67M | 7.03M | -25.34M | 46.59M | 1.65M | 27.53M | 26.11M | 26.97M | 182.81M | 112.13M | 53.87M | 41.00M | 21.70M | 10.27M | 15.33M | -45.31M | 76.87M | -26.51M | 13.89M | 10.29M | 9.28M | -44.80M | 57.94M | 21.41M | 40.91M | 35.35M | 16.66M | -3.88M | 6.01M | 3.86M | -14.01M | 33.01M | -50.79M |
|
Cash from Investing Activities
|
-8.57M | 3.87M | 3.18M | -30.70M | -6.90M | -15.18M | 24.50M | -22.61M | -21.06M | 6.40M | 5.62M | 5.42M | 7.09M | -6.26M | -5.07M | -57.44M | 8.47M | -107.38M | -0.42M | -78.28M | -64.68M | -84.67M | 11.07M | -54.96M | -72.84M | -44.38M | -17.44M | 4.95M | 16.06M | 40.77M | -0.24M | -3.41M | -3.10M | 12.67M | -9.96M | 16.18M | -1.10M | 3.02M | -40.86M |
|
Other financing activities
|
6.74M | 8.07M | -7.07M | 37.99M | 8.80M | 18.79M | -27.16M | 31.60M | 16.45M | 2.03M | -37.33M | 24.13M | 0.21M | 4.71M | -11.62M | 48.28M | -7.34M | 117.34M | 8.85M | 96.99M | 61.38M | 92.35M | -11.01M | 65.34M | 51.28M | 29.96M | -3.24M | -18.53M | -89.22M | 0.01M | 0.02M | 3.62M | 17.18M | 0.03M | 0.03M | 37.85M | 26.96M | 0.05M | 0.05M |
|
Shares Repurchased
|
| | | | | | | | | | | | 18.00M | | 0.53M | | | | | 1.72M | 3.99M | 5.36M | 2.73M | 1.27M | 1.52M | 1.41M | 0.80M | 2.61M | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | -0.00M | 4.24M | | | | 4.24M | | | | 4.38M | | | | 4.67M | | | | 4.65M | | | | 4.49M | | 4.32M | -0.01M | 4.63M | 5.89M | 4.30M | | 4.59M | | 4.30M | 0.00M | 4.96M | | | |
|
Cash from Financing Activities
|
-0.35M | -0.60M | -11.73M | 29.19M | 3.04M | 11.98M | -30.38M | 23.52M | 13.21M | -8.20M | -11.61M | -9.62M | -9.73M | 5.23M | -2.30M | 47.05M | -11.57M | 107.08M | -6.03M | 77.19M | 57.45M | 81.35M | -19.62M | 56.10M | 47.64M | 28.35M | -7.97M | -35.17M | -37.16M | -28.72M | -22.03M | 34.38M | 33.84M | -32.01M | -42.29M | 36.75M | 12.95M | -34.77M | -15.80M |
|
Change in Cash
|
-2.24M | 4.41M | -3.02M | 2.67M | -0.32M | -0.72M | -0.87M | 0.86M | -2.33M | 1.93M | -1.00M | 1.35M | 2.45M | 1.84M | -2.96M | -3.92M | 2.11M | 0.91M | -2.72M | 2.55M | -0.47M | 1.14M | -2.08M | 6.34M | -18.51M | -12.66M | -17.19M | -18.99M | -16.77M | 15.39M | -16.61M | 33.16M | 34.58M | -22.30M | -49.11M | 58.35M | 14.42M | -29.69M | -50.54M |
|
Beginning Cash Balance
|
2.24M | -4.41M | 3.02M | -2.67M | 0.32M | 0.72M | 0.87M | -0.86M | 2.33M | -1.93M | 1.00M | -1.35M | -2.45M | -1.84M | 2.96M | 3.92M | -2.11M | -0.91M | 2.72M | -2.55M | 0.47M | -1.14M | 2.08M | -6.34M | 18.51M | 12.66M | 17.19M | 18.99M | 16.77M | -15.39M | 16.61M | 53.44M | 86.60M | 121.18M | 98.88M | 49.77M | 108.12M | 122.53M | 92.85M |
|
Free Cash Flow
|
6.66M | 1.06M | 5.29M | 3.88M | 3.51M | 2.40M | 4.92M | -0.10M | 5.42M | 2.89M | 4.84M | 5.46M | 4.74M | 2.50M | 4.23M | 6.33M | 3.90M | 1.14M | 3.48M | 3.45M | 6.67M | 4.35M | 6.38M | 5.15M | 6.49M | 3.21M | 7.67M | 10.88M | 4.11M | 2.55M | 5.41M | 1.96M | 3.52M | -3.97M | 2.17M | 4.46M | 1.60M | 1.52M | 5.32M |
|
Net Cash Flow
|
-2.24M | 4.41M | -3.02M | 2.67M | -0.32M | -0.72M | -0.87M | 0.86M | -2.33M | 1.93M | -1.00M | 1.35M | 2.45M | 1.84M | -2.96M | -3.92M | 2.11M | 0.91M | -2.72M | 2.55M | -0.47M | 1.14M | -2.08M | 6.34M | -18.51M | -12.66M | -17.19M | -18.99M | -16.77M | 15.39M | -16.61M | 33.16M | 34.58M | -22.30M | -49.11M | 58.35M | 14.42M | -29.69M | -50.54M |