|
Net Income
|
2.83M | 1.71M | 0.36M | 1.30M | 3.22M | 1.74M | 1.65M | 0.90M | 3.37M | 2.98M | 1.75M | 3.72M | 1.19M | 3.08M | 2.14M | 3.50M | 1.00M | 2.26M | 2.29M | 4.70M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 1.28M | | | | | | | 0.01M |
|
Cash from Operations
|
5.34M | 1.83M | 2.58M | 3.60M | 4.14M | 0.84M | 0.95M | 8.57M | 5.67M | 3.67M | 3.91M | 4.90M | 1.36M | 3.66M | 4.55M | 5.18M | 1.82M | 3.06M | 2.65M | 4.96M |
|
Change in Net Loans
|
0.30M | 17.28M | 6.60M | 14.11M | 4.95M | 19.12M | 22.20M | -8.36M | -0.90M | 14.31M | 0.94M | -4.37M | 4.72M | -4.68M | 5.61M | -7.97M | 3.72M | | 78.63M | -4.31M |
|
Capital Expenditures
|
0.22M | 0.22M | 0.20M | 1.05M | 0.96M | 0.04M | 0.25M | 0.48M | 0.47M | 0.50M | 0.46M | 1.29M | 1.25M | 2.17M | 1.41M | 1.40M | 2.05M | | 1.05M | 0.35M |
|
Sales of Property, Plant and Equipment
|
0.20M | 0.18M | 0.21M | -0.19M | 0.58M | 0.19M | 0.21M | 0.48M | 0.35M | 0.27M | 0.19M | 0.32M | | | 0.07M | 0.01M | 0.15M | | 0.30M | 0.10M |
|
Acquisitions
|
| | | 0.08M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
4.54M | 4.27M | 5.01M | 4.77M | 3.94M | 8.23M | 4.19M | 4.03M | 3.96M | 8.79M | 4.58M | 3.81M | 3.88M | 4.65M | 5.61M | 6.05M | 6.31M | 7.67M | 9.36M | 12.81M |
|
Cash from Investing Activities
|
4.85M | -23.39M | -9.80M | -10.09M | -11.11M | -17.99M | -22.19M | 9.12M | -4.97M | -9.69M | -6.92M | 8.85M | -11.90M | 9.44M | -11.59M | -12.35M | -9.38M | -7.33M | -75.47M | 3.50M |
|
Other financing activities
|
80.26M | -62.69M | 8.25M | -15.67M | 77.50M | -59.66M | 41.03M | 7.58M | 62.81M | -73.15M | 6.58M | -6.17M | 15.02M | -14.19M | 9.80M | -9.21M | 24.42M | 65.98M | 33.14M | 48.75M |
|
Long-Term Debt Issuances
|
4.53M | 3.68M | -0.00M | 2.90M | 2.79M | 2.00M | | | 8.00M | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.33M | 0.39M | 4.29M | -1.10M | 0.46M | 0.50M | 3.76M | 0.60M | 0.90M | 0.80M | 0.80M | 0.68M | 1.51M | 0.76M | 0.75M | 0.66M | 1.38M | 1.93M | 0.68M | 1.10M |
|
Short-Term Debt issuances
|
-0.01M | -0.01M | -0.01M | 0.05M | -0.01M | -0.01M | -0.01M | -0.11M | -0.33M | 0.25M | -0.01M | | | | | | | | -0.00M | -0.36M |
|
Dividends Paid - Common
|
0.86M | 0.87M | 0.87M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M | 0.99M | 0.99M | 0.99M | 0.99M | 0.99M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.01M | 1.01M |
|
Cash from Financing Activities
|
83.58M | -60.28M | 11.64M | -15.23M | 78.72M | -59.28M | 36.16M | 6.48M | 68.89M | -74.95M | 4.94M | -7.69M | 12.26M | -15.75M | 7.26M | -10.94M | 21.88M | 62.62M | 31.35M | 46.29M |
|
Change in Cash
|
93.77M | -81.84M | 4.42M | -21.72M | 71.75M | -76.43M | 14.92M | 24.17M | 69.59M | -80.97M | 1.93M | 6.06M | 1.72M | -2.65M | 0.22M | -18.11M | 14.31M | 58.35M | -41.47M | 54.75M |
|
Beginning Cash Balance
|
45.53M | 139.30M | 57.47M | 61.88M | 40.17M | 111.92M | 35.49M | 50.40M | 74.57M | 144.16M | 63.19M | 65.12M | 71.18M | 72.90M | 70.25M | 106.69M | 52.36M | 9.90M | 125.02M | -54.75M |
|
Free Cash Flow
|
5.12M | 1.61M | 2.39M | 2.56M | 3.18M | 0.80M | 0.70M | 8.09M | 5.20M | 3.16M | 3.44M | 3.61M | 0.11M | 1.49M | 3.14M | 3.78M | -0.23M | 3.06M | 1.60M | 4.61M |
|
Net Cash Flow
|
93.77M | -81.84M | 4.42M | -21.72M | 71.75M | -76.43M | 14.92M | 24.17M | 69.59M | -80.97M | 1.93M | 6.06M | 1.72M | -2.65M | 0.22M | -18.11M | 14.31M | 58.35M | -41.47M | 54.75M |