|
Net Income
|
-0.23M | -0.78M | 1.73M | 1.40M | 1.82M | 1.96M | -0.15M | 0.79M | 2.56M | 2.40M | 1.15M | 1.58M | 1.49M | 1.18M | 1.56M | 3.34M | 2.67M | 2.26M | 1.70M | 2.46M | 2.09M | 2.37M | 2.32M | 1.81M | 1.76M | 2.14M | 1.50M | 1.55M | 1.90M | 0.87M | 1.86M | 1.63M | 1.68M |
|
Share-based Compensation
|
0.27M | 0.26M | 0.29M | 0.24M | 0.69M | 0.04M | 0.04M | 0.10M | 0.24M | 0.24M | 0.24M | 0.24M | 0.27M | 0.22M | 0.20M | 0.61M | 0.20M | 0.22M | 0.19M | 0.19M | 0.21M | 0.23M | 0.22M | 0.54M | 0.05M | 0.07M | 0.04M | 0.08M | 0.17M | 0.13M | 0.12M | 0.12M | 0.12M |
|
Deferred Taxes
|
-0.93M | 0.85M | 0.05M | -0.14M | 0.51M | 0.23M | -0.18M | -1.20M | -1.17M | -0.26M | 0.55M | 0.33M | -0.03M | 0.37M | -0.02M | -0.80M | -0.26M | -0.23M | -0.35M | -0.31M | -0.38M | -0.29M | -0.15M | -0.41M | -0.10M | -0.08M | 0.12M | 0.12M | -0.63M | 0.28M | -0.17M | -0.91M | -0.27M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.09M | | | | | | | | 0.11M | | | | 0.00M | | | | 0.09M | | | | 0.00M | | | | 0.02M | |
|
Gains from Investment Securities
|
-0.58M | | 0.02M | 0.01M | 0.59M | -0.17M | 0.01M | 0.19M | 0.03M | 0.01M | | | 0.03M | 0.01M | 0.16M | 0.68M | | | | | 0.46M | 0.43M | 0.43M | | 0.43M | 0.43M | 0.41M | 0.48M | 0.24M | | | | 0.23M |
|
Non-cash Items
|
| | | | | | | 3.96M | | | 0.45M | 0.81M | 0.42M | 0.14M | 0.12M | 0.37M | 0.12M | 0.13M | 0.13M | 0.09M | 0.46M | 0.43M | 0.43M | 0.39M | | | | 0.23M | | | | 0.08M | |
|
Change in Loans
|
386.80M | 366.77M | 229.93M | | 215.76M | 171.02M | 139.31M | 44.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-8.71M | 33.15M | 8.19M | -4.63M | 23.62M | 21.54M | 27.04M | 34.90M | -0.21M | 2.29M | 1.83M | 4.05M | 3.05M | 3.69M | 2.29M | 2.55M | 3.05M | 2.64M | 1.67M | 4.44M | 2.26M | 2.95M | 6.63M | 4.49M | 3.36M | 0.09M | 2.98M | -0.76M | 2.56M | 0.32M | 3.32M | 2.48M | 2.50M |
|
Depreciation & Amortization (CF)
|
0.66M | 0.92M | 0.65M | 0.90M | 0.93M | 0.74M | 0.38M | 1.03M | 0.79M | 0.57M | 0.99M | 1.04M | 1.27M | 1.53M | 1.74M | 1.73M | 1.36M | 1.45M | 1.21M | 0.82M | 0.89M | 0.75M | 0.78M | 0.78M | 0.76M | 0.77M | 0.78M | 0.85M | 0.90M | 0.91M | 0.73M | 0.94M | 0.81M |
|
Change in Accured Expenses
|
1.04M | 2.24M | 0.02M | -1.12M | 2.45M | -2.93M | 0.16M | 2.19M | -1.50M | -1.42M | -1.37M | 1.34M | -0.16M | 1.11M | -0.85M | -0.76M | -0.07M | 0.81M | -1.42M | 1.16M | -1.49M | 0.03M | 1.31M | 0.27M | 0.06M | -0.84M | 0.42M | -2.05M | -1.01M | -0.98M | 0.10M | -0.01M | -1.00M |
|
Capital Expenditures
|
0.90M | 0.69M | 1.12M | 0.20M | 0.31M | 0.04M | -0.20M | 0.30M | 0.01M | 0.14M | 0.04M | 0.04M | 0.07M | 0.14M | 0.02M | | 0.01M | 0.01M | 0.09M | 0.05M | 0.21M | 0.37M | 0.15M | 0.01M | 0.56M | 0.54M | 0.40M | 0.09M | 0.17M | 0.02M | 0.03M | 0.31M | 0.04M |
|
Sales of Property, Plant and Equipment
|
1.59M | | 0.64M | 0.41M | 0.40M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
5.57M | 5.27M | 7.04M | -16.15M | 7.92M | 7.87M | 8.31M | 8.67M | 8.87M | 7.83M | 7.58M | 6.61M | 9.12M | 12.15M | 14.64M | 15.64M | 16.77M | 15.32M | 12.11M | 10.32M | 9.14M | 7.53M | 6.71M | 6.83M | 6.61M | 5.75M | 5.60M | 5.80M | 5.67M | 5.28M | 5.18M | 5.12M | 5.45M |
|
Cash from Investing Activities
|
-6.98M | -2.26M | -17.10M | -0.96M | 34.36M | -3.05M | -25.56M | 11.55M | -35.07M | -9.45M | 33.96M | -38.34M | -58.22M | 19.64M | -22.29M | 4.99M | 9.05M | 7.96M | -32.19M | -36.56M | -45.05M | -39.31M | -31.06M | 5.53M | 9.68M | 2.20M | 14.90M | 18.27M | 10.29M | -0.65M | -0.01M | 16.83M | 9.74M |
|
Other financing activities
|
0.49M | -19.23M | 14.71M | -14.90M | -5.49M | -29.23M | 4.00M | -35.61M | -9.54M | 1.91M | 2.18M | 57.14M | 11.72M | 5.28M | 23.79M | 4.22M | 18.77M | -0.39M | 7.15M | -8.00M | 29.82M | -40.02M | 37.74M | -32.48M | -19.44M | -19.15M | -3.86M | -19.77M | -24.48M | 3.65M | 33.80M | -12.55M | -13.93M |
|
Long-Term Debt Issuances
|
| | 10.00M | | | | | | 30.00M | 0.01M | | | | | | | | | | | | | 35.00M | 30.00M | 25.00M | 12.50M | 5.00M | 43.00M | 44.00M | 18.00M | 5.00M | 20.00M | |
|
Long-Term Debt Repayments
|
0.02M | 0.02M | 10.01M | 0.01M | 0.01M | 0.01M | 10.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 20.02M | 5.01M | 10.02M | 10.98M | 10.00M | | | 20.00M | | | 10.00M | 10.00M | 0.01M | 20.00M | | 5.00M | 15.00M | 35.00M | 22.51M | 5.01M |
|
Short-Term Debt issuances
|
-5.00M | -10.00M | | | | | | | | | | | | | | | | | | 5.00M | 50.00M | 65.00M | -9.99M | 10.00M | -15.00M | -5.00M | 7.50M | -39.50M | -28.00M | | | | 5.00M |
|
Short-Term Debt repayments
|
5.00M | 10.00M | | | 15.00M | | | | | | | | 5.00M | | | | | | | | | | | | 15.00M | 5.00M | -7.50M | 39.50M | 28.00M | 7.00M | | | |
|
Shares Issued
|
0.18M | -0.08M | -0.42M | | 0.15M | 0.07M | 0.16M | 0.16M | 0.13M | 0.08M | | | | | | 0.02M | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
2.45M | 2.70M | 1.48M | 0.72M | 0.38M | 0.03M | 0.03M | 0.57M | 0.35M | 0.22M | 0.22M | -0.00M | 0.24M | 0.20M | 0.19M | 1.39M | 0.85M | 0.20M | 0.18M | 0.56M | 0.72M | 0.21M | 0.21M | 1.06M | 0.49M | 0.06M | 0.04M | 0.64M | 1.46M | 0.11M | 0.10M | 1.15M | 1.06M |
|
Dividends Paid - Common
|
1.08M | 1.06M | 1.04M | 1.04M | 1.04M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | 1.04M | 1.04M | 1.04M | 1.04M | 1.05M | 1.06M | 1.04M | 1.03M | 1.02M | 1.02M | 1.00M | 0.99M | 0.98M | 0.98M | 0.98M | 0.97M | 0.96M | 0.96M | 0.95M | 0.94M | 0.92M | 0.92M |
|
Cash from Financing Activities
|
-7.92M | -32.93M | 12.32M | -1.68M | -22.35M | -30.05M | -7.38M | -37.27M | 19.16M | 0.89M | 0.23M | 66.08M | 5.60M | -15.79M | 17.62M | -8.90M | 5.88M | -13.17M | 4.96M | -4.58M | 58.08M | 22.50M | 60.37M | -4.94M | -20.92M | -13.40M | -13.03M | -17.87M | -16.04M | -2.33M | 2.06M | -17.13M | -15.92M |
|
Change in Cash
|
-23.61M | -2.04M | 3.40M | -7.27M | 35.63M | -11.57M | -5.90M | 9.17M | -16.12M | -6.28M | 36.02M | 31.78M | -49.57M | 7.53M | -2.37M | -1.36M | 17.98M | -2.57M | -25.56M | -36.71M | 15.29M | -13.86M | 35.93M | 5.08M | -7.87M | -11.10M | 4.85M | -0.35M | -3.18M | -2.65M | 5.38M | 2.17M | -3.68M |
|
Beginning Cash Balance
|
72.83M | 49.22M | 47.17M | 50.57M | 43.30M | 78.93M | 67.36M | 61.46M | 70.63M | 54.52M | 48.23M | -24.94M | 116.03M | 66.47M | 74.00M | 6.93M | 70.27M | 88.25M | 85.68M | 40.46M | 23.41M | 38.70M | 24.84M | -1.34M | 65.85M | 57.98M | 46.88M | 51.73M | 51.38M | 48.19M | 45.54M | 50.91M | 53.09M |
|
Free Cash Flow
|
-9.61M | 32.46M | 7.06M | -4.83M | 23.31M | 21.50M | 27.24M | 34.60M | -0.22M | 2.15M | 1.79M | 4.00M | 2.98M | 3.55M | 2.27M | 2.55M | 3.04M | 2.62M | 1.58M | 4.39M | 2.05M | 2.58M | 6.47M | 4.48M | 2.80M | -0.44M | 2.59M | -0.85M | 2.39M | 0.31M | 3.29M | 2.17M | 2.45M |
|
Net Cash Flow
|
-23.61M | -2.04M | 3.40M | -7.27M | 35.63M | -11.57M | -5.90M | 9.17M | -16.12M | -6.28M | 36.02M | 31.78M | -49.57M | 7.53M | -2.37M | -1.36M | 17.98M | -2.57M | -25.56M | -36.71M | 15.29M | -13.86M | 35.93M | 5.08M | -7.87M | -11.10M | 4.85M | -0.35M | -3.18M | -2.65M | 5.38M | 2.17M | -3.68M |