|
Net Income
|
0.23M | 0.10M | 0.23M | -573.00 | | 0.14M | 285.00 | -0.77M | 0.16M | 0.12M | 0.11M | 0.17M | 0.52M | 0.59M | 0.18M | 0.29M | 0.54M | 0.66M | 0.52M | 0.41M | 0.67M | 0.80M | 0.60M | 0.43M | 0.73M | 1.01M | 1.07M | 1.00M | 1.42M | 1.92M | 2.49M | 3.26M | 2.29M | 3.65M | 1.11M | -0.12M | -0.32M | -0.42M | 0.49M | 0.56M | | | | | | |
|
Depreciation and Depletion
|
0.01M | | | -0.03M | 13.00 | 0.03M | 0.01M | -0.04M | 0.01M | | | 0.04M | 0.05M | 0.03M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.11M | 0.04M | 0.08M | 0.12M | 0.09M | 0.09M | 0.07M | 0.19M | 0.10M | 0.15M | 0.14M | 0.04M | 0.13M | 0.15M | 0.15M | 0.17M | 0.17M | 0.17M | 0.18M |
|
Share-based Compensation
|
0.04M | | | -0.13M | 47.00 | 0.09M | 0.04M | -0.14M | 0.05M | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Deferred Taxes
|
| | | -0.08M | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.67M | 25.82M | 12.30M | 41.52M | 32.35M | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | 0.01M |
|
Gains from Investment Securities
|
0.62M | | | | | | | | | | | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 1.40M | 0.03M | 0.03M | 0.03M |
|
Non-cash Items
|
| | | | | | | | | | | 0.05M | 0.25M | 0.25M | 0.24M | 0.18M | 0.13M | 0.14M | 0.33M | 0.13M | 0.15M | 0.15M | 0.99M | 0.41M | 0.16M | 0.16M | 0.91M | 0.16M | 0.18M | 0.18M | 2.00M | 0.05M | 0.04M | 0.03M | 2.10M | 0.01M | 0.12M | 0.09M | | 0.09M | 0.09M | 0.12M | | 0.11M | 0.14M | 0.14M |
|
Change in Interest Receivables
|
| | | | | | | | 0.04M | | | 0.02M | -0.00M | 0.05M | 0.10M | -0.04M | 0.03M | 0.10M | 0.04M | 0.10M | 0.07M | 0.08M | -0.06M | 0.18M | 0.95M | 0.31M | 0.27M | 0.52M | -0.22M | -0.02M | -0.20M | -0.36M | 0.88M | 0.00M | -0.20M | 0.20M | -0.38M | 0.03M | 0.19M | 0.73M | -0.07M | 0.24M | -0.44M | 0.23M | 0.47M | -0.32M |
|
Change in Loans
|
| | | | | | | | 0.31M | | | 10.78M | 21.73M | 29.35M | 25.91M | 19.71M | 27.94M | 34.04M | 22.47M | 19.17M | 31.25M | 38.47M | 45.61M | 33.46M | 43.39M | 39.56M | 50.71M | 76.47M | 48.63M | 113.30M | 130.98M | 157.42M | 114.31M | 136.66M | 100.43M | 121.53M | -84.18M | 23.23M | 18.84M | 23.21M | 35.79M | 36.13M | 40.01M | 48.08M | 45.01M | 49.36M |
|
Cash from Operations
|
0.25M | | | -0.56M | 220.00 | 0.59M | 0.31M | -0.90M | -0.50M | | | 2.85M | -5.10M | 1.62M | 0.21M | 2.31M | 0.37M | -1.79M | 3.98M | 0.89M | -5.07M | -6.51M | 8.84M | -1.49M | -2.15M | -17.54M | -22.59M | -8.74M | -24.52M | -7.15M | 3.05M | 58.07M | -33.04M | 7.23M | -44.49M | 1.78M | 21.95M | 12.02M | 42.60M | 31.02M | -3.75M | 0.18M | 5.17M | 12.76M | -5.36M | 2.53M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.03M | 0.03M | 0.01M | 0.01M | 0.04M | 0.04M | 0.01M | 0.01M | 0.04M | 0.07M | 0.01M | 0.01M | 0.17M | 0.03M | 0.01M | 0.01M | | | | | | | | |
|
Amortization of Deferred Charges
|
-0.00M | | | -0.01M | -1.00 | 0.01M | 0.00M | | -0.01M | | | 0.08M | 0.09M | 0.07M | 0.08M | 0.08M | 0.09M | 0.10M | 0.08M | 0.12M | 0.09M | 0.09M | 0.12M | 0.12M | 0.33M | 0.43M | 0.49M | 0.79M | 1.40M | 1.29M | 1.51M | 0.83M | -1.13M | 1.93M | -3.57M | 0.28M | 0.20M | 0.11M | -0.02M | 0.14M | 0.15M | 0.12M | -0.18M | -0.01M | 0.20M | -0.03M |
|
Depreciation & Amortization (CF)
|
0.01M | | | -0.03M | 13.00 | 0.03M | 0.01M | -0.04M | 0.01M | | | 0.04M | 0.05M | 0.03M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.11M | 0.04M | 0.08M | 0.12M | 0.09M | 0.09M | 0.07M | 0.19M | 0.10M | 0.15M | 0.14M | 0.04M | 0.13M | 0.15M | 0.15M | 0.17M | 0.17M | 0.17M | 0.18M |
|
Change in Accured Expenses
|
-0.01M | 0.13M | 0.16M | -0.05M | -8.00 | 0.20M | 0.25M | -0.12M | 0.14M | 0.23M | | -0.11M | 0.07M | -0.11M | 0.24M | -0.28M | 0.18M | -0.08M | 0.62M | -0.57M | 0.18M | -0.06M | -0.03M | -0.00M | 0.77M | -0.10M | 0.15M | 0.28M | -0.15M | -0.36M | 2.12M | 2.35M | -0.09M | 1.28M | 0.04M | 0.02M | -2.07M | 0.92M | -0.51M | 0.80M | -0.73M | 0.04M | 2.83M | -0.17M | -0.36M | 0.57M |
|
Change in Taxes
|
0.09M | 0.04M | 0.09M | 0.31M | | 0.09M | 112.00 | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
-3.62M | | | | | | | | -0.53M | | | 7.25M | 4.90M | 4.70M | 7.91M | 5.35M | 2.79M | 5.69M | 2.91M | 2.40M | 6.70M | 11.15M | 9.15M | 4.39M | 90.82M | 2.82M | 13.74M | 51.65M | -34.56M | 4.25M | 21.20M | 33.06M | 111.22M | 30.99M | 42.85M | 12.85M | -8.04M | -3.80M | -19.74M | -16.15M | -7.09M | 14.27M | -15.33M | -8.17M | 15.04M | 5.62M |
|
Capital Expenditures
|
| | | | | | | | 0.04M | | | 0.17M | 0.18M | 0.01M | 0.09M | 0.07M | 0.17M | 0.02M | 0.01M | 0.09M | 0.07M | 0.15M | 0.08M | 0.14M | 0.06M | 0.08M | 0.08M | 0.15M | 0.04M | 0.22M | 0.22M | 0.14M | 0.14M | 0.23M | 0.05M | 0.09M | 0.19M | 0.29M | -0.09M | 0.34M | 0.08M | 0.29M | -2.62M | 0.13M | 0.17M | 0.19M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.08M | 0.13M | | 0.18M | 0.06M | | | | | | | | | | 0.57M | | | | | 0.56M | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -0.53M | 0.41M | -1.73M | 4.30M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.54M | | | 0.61M | 0.08M | 4.65M | 2.62M | 8.41M | 3.60M | 4.88M | 4.28M | 12.89M | -0.71M | -3.13M | 9.19M | 8.39M | 1.04M | 6.56M | -1.01M | -10.19M | -23.52M | 3.12M | 11.08M | 4.96M | 1.81M | -10.45M | 21.72M | 16.74M | 4.42M | 1.43M | -4.70M | 9.53M | -3.03M | 11.15M | 49.40M | 19.01M | 10.57M | 27.32M |
|
Cash from Investing Activities
|
-1.73M | | | | | | | | 0.88M | | | -6.26M | -5.05M | -3.76M | -7.42M | -5.16M | -2.66M | -5.22M | -2.69M | -7.59M | -9.15M | -12.31M | -7.80M | -3.89M | -93.12M | -2.39M | -13.77M | -44.09M | 35.99M | -4.70M | -20.93M | -32.92M | -113.42M | -28.07M | -43.60M | -11.77M | 9.55M | 7.82M | 20.34M | 21.55M | 6.29M | -14.13M | 17.77M | 7.56M | -14.78M | -5.04M |
|
Other financing activities
|
5.72M | 13.39M | 13.41M | 13.44M | 13.47M | 13.42M | 13.45M | 13.48M | 13.51M | 13.46M | | -0.70M | 0.66M | -0.38M | 0.64M | -0.77M | 0.68M | -0.52M | 0.76M | -0.88M | 0.72M | -0.66M | 1.02M | -0.87M | 0.47M | -0.59M | 0.70M | -0.71M | 0.66M | -0.37M | 0.79M | -0.36M | 1.66M | -0.54M | 0.57M | -0.99M | 1.35M | -1.13M | 0.48M | -0.57M | 0.57M | -0.85M | 0.25M | -1.08M | 0.87M | -0.94M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 13.74M | | | -0.00M | | 15.93M | -15.93M | 0.04M | 9.49M | 2.66M | -2.57M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | 1.50M | | | | | | | | 1.00M | 1.00M | | | | 1.00M | 7.83M | 1.85M | 0.28M | 0.93M | | 4.00M | 16.17M | 16.00M | 20.00M | 4.00M | 1.00M | 32.00M | | 14.07M | 11.10M | 1.00M | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | -0.92M | | 5.49M | 5.63M | -1.43M | -3.89M | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | 0.17M | 0.02M | | 0.01M | 0.26M | 0.27M | | | 0.11M | 0.08M | | | 0.05M | 0.05M | 0.00M | -0.00M | 0.02M | 0.07M | | | 0.02M | 0.13M | 0.03M | 2.20M | 0.12M | 0.41M | | 1.12M | 1.00M | 1.45M | | | 0.01M | 0.03M | 0.01M |
|
Shares Repurchased
|
-0.14M | | | | | | | | | | | | | 0.34M | 0.01M | 0.27M | 0.31M | | 0.21M | 0.12M | 0.06M | 0.01M | 0.15M | 0.07M | 0.04M | 0.07M | 0.17M | 0.01M | 0.02M | | | 0.01M | 0.01M | 0.02M | 0.00M | | 0.31M | 0.13M | | | | 0.00M | 0.10M | | | 0.01M |
|
Dividends Paid - Common
|
-0.03M | | | | | | | | 0.03M | | | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.14M | 0.14M | 0.14M | 0.14M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.22M | 0.22M | 0.22M | 0.22M | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M | 0.29M | 0.29M | 0.31M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.10M |
|
Cash from Financing Activities
|
2.64M | | | | | | | | 1.53M | | | 3.04M | 9.09M | 2.50M | 6.89M | 11.86M | 3.58M | 2.36M | 11.16M | 9.06M | 2.10M | 8.08M | 8.00M | 5.76M | 96.94M | 13.09M | 60.48M | 61.58M | -35.20M | 7.23M | 14.27M | 8.16M | 181.34M | -49.70M | 83.64M | 10.89M | -28.46M | -17.68M | -15.47M | 35.75M | -73.28M | -0.28M | -21.29M | -34.45M | 20.17M | 5.92M |
|
Change in Cash
|
1.17M | | | | | | | | 1.92M | | | -0.37M | -1.06M | 0.35M | -0.32M | 9.02M | 1.29M | -4.66M | 12.45M | 2.37M | -12.12M | -10.75M | 9.05M | 0.39M | 1.68M | -6.84M | 24.13M | 8.75M | -23.72M | -4.62M | -3.61M | 33.31M | 34.88M | -70.55M | -4.45M | 1.07M | 4.19M | 0.84M | 47.47M | 88.31M | -70.75M | -14.23M | 1.65M | -14.13M | 0.03M | 3.40M |
|
Free Cash Flow
|
0.25M | | | -0.56M | 220.00 | 0.59M | 0.31M | -0.90M | -0.55M | | | 2.68M | -5.28M | 1.61M | 0.12M | 2.24M | 0.20M | -1.81M | 3.97M | 0.80M | -5.14M | -6.67M | 8.77M | -1.62M | -2.21M | -17.62M | -22.67M | -8.88M | -24.56M | -7.37M | 2.83M | 57.93M | -33.18M | 7.00M | -44.54M | 1.69M | 21.77M | 11.72M | 42.69M | 30.68M | -3.83M | -0.12M | 7.79M | 12.62M | -5.53M | 2.34M |
|
Net Cash Flow
|
1.17M | | | -0.56M | 220.00 | 0.59M | 0.31M | -0.90M | 1.92M | | | -0.37M | -1.06M | 0.35M | -0.32M | 9.02M | 1.29M | -4.66M | 12.45M | 2.37M | -12.12M | -10.75M | 9.05M | 0.39M | 1.68M | -6.84M | 24.13M | 8.75M | -23.72M | -4.62M | -3.61M | 33.31M | 34.88M | -70.55M | -4.45M | 0.91M | 3.04M | 2.15M | 47.47M | 88.31M | -70.75M | -14.23M | 1.65M | -14.13M | 0.03M | 3.40M |