|
Net Income
|
11.50M | 7.25M | 1.71M | -0.12M | 10.28M | 21.95M | 15.07M |
|
Share-based Compensation
|
| | 0.99M | 0.53M | 0.58M | 0.51M | 0.15M |
|
Deferred Taxes
|
2.08M | -0.06M | -3.49M | -1.20M | 0.71M | 0.85M | -0.19M |
|
Gains from Investment Securities
|
3.25M | 5.35M | 1.80M | 2.00M | 1.50M | 4.80M | 0.83M |
|
Non-cash Items
|
| | | | | | 0.52M |
|
Change in Interest Receivables
|
0.60M | 0.52M | -0.91M | 0.58M | 0.58M | 2.57M | 0.36M |
|
Cash from Operations
|
23.00M | 6.13M | 2.02M | 32.65M | 49.97M | 26.27M | 23.85M |
|
Amortizatization of Intangibles
|
0.12M | 0.53M | 0.33M | -0.76M | -1.68M | -0.05M | 1.86M |
|
Depreciation & Amortization (CF)
|
2.64M | 2.81M | 2.91M | 2.86M | 2.74M | 2.70M | 2.60M |
|
Change in Account Payables
|
| | 7.76M | | | | |
|
Change in Accured Expenses
|
1.72M | -3.43M | 8.45M | 6.08M | 13.58M | -0.43M | -2.49M |
|
Change in Net Loans
|
| | 117.31M | -62.00M | -99.13M | 161.70M | 200.06M |
|
Capital Expenditures
|
8.02M | 2.28M | 1.70M | 0.60M | 0.78M | 0.45M | 0.84M |
|
Sales of Property, Plant and Equipment
|
0.07M | 0.62M | 0.14M | 0.17M | 1.19M | | 0.11M |
|
Acquisitions
|
4.70M | | | | 1.66M | | 1.98M |
|
Change in Acquisitions & Divestments
|
66.27M | 61.53M | 80.88M | 56.54M | 103.81M | 187.72M | 143.55M |
|
Cash from Investing Activities
|
-78.70M | -78.02M | -109.47M | -125.11M | -148.03M | -114.87M | -18.05M |
|
Other financing activities
|
140.24M | 181.06M | -61.17M | 260.75M | 149.39M | -138.43M | 8.40M |
|
Long-Term Debt Issuances
|
-5.00M | | | | | | |
|
Long-Term Debt Repayments
|
| 0.04M | 0.09M | 0.20M | | | |
|
Shares Issued
|
| | 109.06M | | | | |
|
Shares Repurchased
|
| | | | | | 1.07M |
|
Cash from Financing Activities
|
135.71M | 181.72M | 34.24M | 260.51M | 149.16M | -136.98M | 8.91M |
|
Change in Cash
|
80.02M | 109.83M | -73.21M | 168.06M | 51.10M | -225.58M | 14.71M |
|
Beginning Cash Balance
|
-80.02M | -109.83M | 73.21M | -168.06M | -51.10M | 225.58M | -14.71M |
|
Free Cash Flow
|
14.99M | 3.85M | 0.32M | 32.06M | 49.19M | 25.82M | 23.01M |
|
Net Cash Flow
|
80.02M | 109.83M | -73.21M | 168.06M | 51.10M | -225.58M | 14.71M |