|
Net Income
|
0.77M | 1.42M | 0.98M | 1.19M | 0.56M | 0.23M | 0.51M | 0.62M | 0.45M | -0.91M | 0.64M | 2.15M | 1.19M | 2.49M | 1.04M |
|
Deferred Taxes
|
-0.01M | -0.05M | 0.01M | 0.20M | -0.01M | -0.14M | 0.04M | 0.09M | -0.03M | -0.11M | -0.19M | 0.37M | -0.00M | -0.11M | -0.01M |
|
Gains from Investment Securities
|
-0.85M | 1.54M | 0.00M | 0.01M | 0.05M | 3.82M | -2.80M | -0.02M | 3.45M | 0.43M | 7.23M | 0.02M | 0.93M | | -2.93M |
|
Non-cash Items
|
0.56M | 2.88M | -0.75M | -1.56M | -6.58M | 1.79M | -7.93M | -2.15M | -6.24M | -3.46M | 12.47M | 3.73M | 6.89M | 8.08M | 8.16M |
|
Change in Interest Receivables
|
0.07M | -0.00M | 0.03M | -0.01M | 0.00M | -0.01M | 0.04M | 0.01M | 0.10M | 0.17M | -0.11M | -0.05M | -0.11M | 0.03M | -0.07M |
|
Cash from Operations
|
0.15M | 0.98M | 0.36M | -1.24M | -4.41M | 4.46M | -7.33M | -1.06M | -4.84M | 4.28M | 15.11M | 0.78M | 7.73M | 0.35M | 5.93M |
|
Amortizatization of Intangibles
|
-0.01M | -0.01M | -0.01M | 0.04M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF)
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Account Payables
|
| | | | -0.32M | 0.01M | 0.01M | 0.71M | -0.68M | 0.02M | 0.16M | 1.70M | -1.64M | -0.04M | 0.02M |
|
Change in Accured Expenses
|
-0.00M | 0.01M | 0.02M | -0.01M | 0.03M | -0.02M | 0.09M | -0.02M | 0.13M | -0.16M | -0.00M | -0.01M | -0.05M | -0.01M | 0.03M |
|
Change in Taxes
|
-0.02M | -0.23M | 0.04M | 0.03M | -0.03M | 0.29M | -0.33M | 0.13M | 0.03M | -0.00M | 0.04M | 0.14M | 0.01M | 0.01M | -0.00M |
|
Short-Term Debt issuances
|
| | | | 5.40M | 2.70M | 3.10M | 2.50M | 2.95M | -2.00M | -13.30M | -3.30M | -0.60M | | |
|
Dividends Paid - Common
|
| | | | 0.52M | 0.65M | 0.65M | 1.63M | 0.65M | 0.75M | 0.75M | 10.84M | 3.03M | 0.86M | 0.86M |
|
Cash from Financing Activities
|
-0.39M | -0.39M | -0.51M | 1.57M | 4.88M | 2.05M | 2.45M | 0.87M | 2.30M | -2.75M | -14.05M | -3.30M | -3.63M | -0.86M | -0.86M |
|
Change in Cash
|
-0.24M | 0.59M | -0.15M | 0.33M | 0.47M | 6.52M | -4.88M | -0.18M | -2.54M | 1.53M | 1.06M | -2.52M | 4.10M | -0.51M | 5.07M |
|
Free Cash Flow
|
0.15M | 0.98M | 0.36M | -1.24M | -4.41M | 4.46M | -7.33M | -1.06M | -4.84M | 4.28M | 15.11M | 0.78M | 7.73M | 0.35M | 5.93M |
|
Net Cash Flow
|
-0.24M | 0.59M | -0.15M | 0.33M | 0.47M | 6.52M | -4.88M | -0.18M | -2.54M | 1.53M | 1.06M | -2.52M | 4.10M | -0.51M | 5.07M |