|
Net Income
|
0.91M | 0.55M | -6.29M | 1.15M | 0.41M | 0.24M | -4.50M | 0.12M | 2.58M | 0.48M | -0.28M | 0.08M | -0.05M | 0.21M | 0.68M | 0.41M | 0.34M | 0.88M | 0.43M | 0.05M | 0.03M | 1.42M | 1.39M | 1.58M | 1.66M | 1.84M | 1.92M | 1.92M | 1.92M | 1.99M | 2.25M | 2.02M | 1.72M | 1.89M | 1.55M | 1.79M | 1.68M | 2.11M | 2.63M | 1.91M | 2.53M | 2.76M |
|
Depreciation and Depletion
|
0.71M | 0.70M | 0.68M | 0.74M | 0.69M | | | | 0.59M | 0.63M | 0.64M | 0.65M | 0.65M | 0.64M | 0.69M | 0.61M | 0.58M | 0.57M | 0.55M | 0.55M | 0.54M | 0.54M | 0.56M | 0.56M | 0.55M | 0.50M | 0.49M | 0.47M | 0.45M | 0.42M | 0.40M | 0.40M | 0.39M | 0.41M | 0.41M | 0.42M | 0.40M | 0.37M | 0.37M | 0.37M | 0.37M | 0.38M |
|
Deferred Taxes
|
| | | -0.90M | 5.40M | | -1.77M | | | | 0.84M | 0.05M | -0.06M | 0.10M | 0.11M | 0.10M | 4.97M | 0.23M | 0.14M | 0.01M | 0.00M | 0.37M | 0.72M | 0.42M | 0.45M | 0.47M | 0.52M | 2.61M | 3.71M | 4.57M | | 4.11M | 0.00M | -0.00M | -0.39M | -0.26M | 0.00M | -0.00M | 0.00M | -0.00M | | |
|
Gains from Investment Securities
|
0.01M | 0.04M | 0.08M | 0.00M | 0.00M | | | | -0.01M | -0.03M | -0.04M | -0.10M | 0.42M | | | 0.01M | -0.05M | 0.85M | -0.93M | -0.06M | 0.12M | -0.01M | -0.22M | -0.02M | -0.02M | 0.36M | -1.42M | 0.03M | 0.30M | | 0.33M | 1.23M | 0.70M | 1.00M | 0.78M | | | 0.00M | 0.65M | | | 0.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.08M | 0.09M | 0.07M | 0.13M | 0.22M | 0.12M | 0.11M | 0.10M | | | 0.09M | 0.04M | | 0.03M | 0.03M | | 1.04M | -0.60M | 0.14M | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | | | | | | | 0.18M | 0.08M | -0.00M | -0.13M | 0.16M | -0.13M | 0.17M | 0.04M | 0.04M | -0.06M | -0.07M | 0.95M | -0.22M | -0.39M | -0.17M | 0.04M | -0.12M | -0.03M | -0.03M | 0.15M | -0.07M | 0.38M | 0.14M | -0.21M | 0.27M | 0.28M | 0.02M | -0.03M | 0.23M | 0.22M | 0.19M | -0.07M | 0.27M |
|
Change in Loans
|
| | -21.35M | 0.38M | | | | | | | | | | | | | | | | 2.25M | | | | 3.90M | 1.42M | 0.54M | | 0.24M | 0.85M | 0.44M | | 0.09M | | | | | | | | | | |
|
Cash from Operations
|
1.74M | 2.60M | 1.77M | -7.49M | 2.00M | | | | 0.95M | 1.90M | 0.89M | 0.23M | 1.18M | 1.16M | 1.82M | 1.43M | 1.72M | 5.90M | 2.50M | 0.71M | 1.66M | 2.77M | 3.45M | 4.39M | 0.55M | 4.80M | 4.06M | 3.23M | 1.58M | 4.50M | 4.52M | 1.37M | 1.68M | 3.28M | 1.07M | 2.31M | 1.63M | 2.95M | 1.45M | 2.03M | 2.81M | 4.69M |
|
Amortizatization of Intangibles
|
| | | | | | | | | -0.19M | -0.20M | -0.17M | -0.16M | -0.17M | -0.14M | -0.14M | -0.13M | -0.14M | -0.12M | 0.12M | -0.33M | -0.10M | -0.10M | -0.09M | -0.11M | -0.14M | -0.15M | -0.13M | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | 47.84M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.71M | 0.70M | 0.68M | 0.74M | 0.69M | | | | 0.59M | 0.63M | 0.64M | 0.65M | 0.65M | 0.64M | 0.69M | 0.61M | 0.58M | 0.57M | 0.55M | 0.55M | 0.54M | 0.54M | 0.56M | 0.56M | 0.55M | 0.50M | 0.49M | 0.47M | 0.45M | 0.42M | 0.40M | 0.40M | 0.39M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.02M | 0.01M | 0.02M | 0.02M |
|
Change in Accured Expenses
|
-0.35M | 2.88M | 2.19M | 0.57M | 0.07M | 2.50M | 1.49M | | 0.56M | 0.20M | 0.17M | -1.44M | 0.44M | -0.11M | -0.10M | 0.12M | 2.51M | 0.51M | -0.66M | 0.16M | 0.61M | -0.03M | -0.27M | 2.77M | 0.59M | -0.30M | -0.38M | 0.26M | 3.07M | 3.75M | 0.93M | -0.77M | -0.42M | 0.34M | -0.89M | 0.37M | 0.10M | 0.03M | -0.25M | 0.12M | -0.23M | 0.58M |
|
Change in Net Loans
|
-15.85M | | | | 1.40M | | | | 14.55M | 13.40M | 15.68M | 4.67M | 12.03M | 4.54M | 16.66M | 6.39M | 1.82M | 7.80M | 3.63M | 2.22M | 22.97M | -1.74M | -11.71M | 19.09M | -36.82M | 17.77M | 6.27M | 1.16M | 7.57M | 5.31M | -4.83M | -5.89M | 30.36M | 17.23M | 12.02M | 0.34M | 1.46M | 7.51M | 11.53M | 13.21M | 25.14M | 11.66M |
|
Capital Expenditures
|
| | | | -1.08M | | | | 2.52M | 0.42M | 0.30M | 0.92M | 0.55M | 0.04M | 0.14M | 0.47M | 0.02M | 0.93M | 0.12M | 1.11M | 0.28M | 0.60M | 0.15M | 0.95M | 0.97M | 0.30M | 1.88M | 0.03M | 0.36M | 0.09M | 0.07M | 0.27M | 0.54M | 0.35M | 0.32M | 0.30M | 1.19M | 0.20M | 0.10M | 0.27M | 0.18M | 0.22M |
|
Sales of Property, Plant and Equipment
|
0.39M | -0.02M | 2.19M | 0.07M | 0.23M | | | | 3.74M | 0.18M | 0.60M | 1.02M | 0.27M | 0.35M | 0.08M | 0.86M | 0.18M | 0.12M | 0.17M | 0.12M | 0.13M | 0.66M | 0.21M | 0.12M | 1.37M | 0.95M | 0.52M | 0.14M | 0.07M | | | 0.80M | 0.01M | | 0.12M | | | 0.15M | 0.29M | 0.03M | 0.02M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 7.16M | 3.31M | 2.85M | 2.67M | 3.03M | 2.65M | 2.52M | 2.50M | 2.98M | 2.67M | 1.02M | 3.87M | 3.38M | 2.97M | 2.98M | 4.47M | 4.25M | 4.62M | 4.19M | 4.38M | 2.97M | 2.44M | 1.99M | 2.02M | 3.50M | 1.87M | 2.76M | 2.43M | 3.03M | 6.21M | 2.66M | 3.40M | 3.61M |
|
Cash from Investing Activities
|
-15.34M | -14.58M | -17.80M | 0.08M | -0.51M | | | | -17.21M | -6.47M | -7.30M | -2.02M | -9.07M | -1.23M | -13.12M | -4.27M | 0.84M | -5.08M | -0.91M | 4.77M | -25.31M | 2.98M | 4.66M | -18.48M | -47.51M | 9.96M | -23.68M | -7.57M | 7.54M | 4.58M | -1.48M | -3.36M | -17.53M | -14.79M | -10.21M | -1.01M | -4.03M | -8.30M | -12.68M | -8.33M | -23.96M | -8.53M |
|
Other financing activities
|
21.68M | 21.68M | 21.68M | 21.68M | 21.68M | 21.68M | 21.69M | | | | | | | | 14.57M | | 14.57M | | | | | | 14.57M | 14.57M | | | 14.57M | 14.57M | 14.56M | 14.56M | 14.55M | 14.54M | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | | | | | 3.00M | -6.00M | |
|
Long-Term Debt Repayments
|
| | | | | | | | | 0.30M | -4.14M | 0.30M | -11.74M | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | 0.00M | 0.00M | 0.00M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.05M | 0.06M | 0.05M | 0.09M | 0.09M | 0.09M | 0.06M | 0.04M | 0.07M | 0.04M | 0.07M |
|
Net Equity Issued and Repurchased
|
22.93M | 5.52M | -2.35M | | 50.31M | 5.80M | 0.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | | | 2.39M | 1.43M | | | | 1.66M | | | | 1.89M | | |
|
Cash from Financing Activities
|
12.61M | 17.50M | 13.68M | -43.30M | 9.27M | | | | 7.04M | 4.97M | 1.74M | 7.10M | 13.35M | -5.34M | 1.41M | 38.79M | -21.10M | 2.29M | -0.13M | 8.05M | 38.88M | -6.73M | 6.34M | 52.94M | -14.59M | 2.12M | -5.98M | 22.26M | 36.06M | -18.21M | -56.27M | 14.63M | 9.20M | -3.30M | 21.25M | 22.57M | 2.36M | 20.27M | -24.82M | 24.91M | 7.02M | 12.39M |
|
Change in Cash
|
-0.99M | 5.52M | -2.35M | -2.70M | 10.76M | | | | -9.22M | 0.40M | -4.67M | 5.31M | 5.46M | -5.41M | -9.89M | 35.95M | -18.54M | 3.10M | 1.46M | 13.52M | 15.22M | -0.98M | 14.44M | 38.85M | -61.55M | 16.89M | -25.60M | 17.92M | 45.19M | -9.13M | -53.23M | 12.65M | -6.65M | -14.81M | 12.10M | 23.87M | -0.04M | 14.92M | -36.06M | 21.91M | -17.42M | 8.55M |
|
Free Cash Flow
|
1.74M | 2.60M | 1.77M | -7.49M | 3.07M | | | | -1.57M | 1.48M | 0.59M | -0.68M | 0.63M | 1.12M | 1.69M | 0.96M | 1.70M | 4.96M | 2.38M | -0.40M | 1.37M | 2.17M | 3.30M | 3.44M | -0.42M | 4.50M | 2.19M | 3.20M | 1.22M | 4.41M | 4.45M | 1.10M | 1.14M | 2.94M | 0.75M | 2.02M | 0.44M | 2.75M | 1.34M | 1.76M | 2.64M | 4.47M |
|
Net Cash Flow
|
-0.99M | 5.52M | -2.35M | -50.72M | 10.76M | | | | -9.22M | 0.40M | -4.67M | 5.31M | 5.46M | -5.41M | -9.89M | 35.95M | -18.54M | 3.10M | 1.46M | 13.52M | 15.22M | -0.98M | 14.44M | 38.85M | -61.55M | 16.89M | -25.60M | 17.92M | 45.19M | -9.13M | -53.23M | 12.65M | -6.65M | -14.81M | 12.10M | 23.87M | -0.04M | 14.92M | -36.06M | 18.61M | -14.12M | 8.55M |