|
Net Income
|
-5.44M | 4.32M | -31.66M | 2.63M | 19.42M | 4.49M | 6.36M | 7.40M | 10.24M | 17.25M | 15.17M | 9.04M | 21.82M | 17.93M | 3.63M | 4.90M |
|
Share-based Compensation
|
0.11M | 0.08M | -0.01M | -0.00M | -0.08M | 0.03M | | | 0.09M | 0.04M | 0.35M | 0.40M | 0.32M | 0.39M | 0.03M | 0.38M |
|
Deferred Taxes
|
-3.29M | 1.84M | 8.54M | | -15.10M | -2.14M | -3.17M | -3.10M | -3.67M | 0.01M | 0.57M | 1.43M | -1.01M | -0.14M | -0.17M | 0.26M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.02M | 0.04M | 0.05M | 0.07M | 0.02M |
|
Gains from Investment Securities
|
1.00M | -0.78M | 0.40M | -1.06M | -0.64M | 0.66M | 0.32M | 0.73M | 0.14M | 0.10M | 0.04M | 0.02M | 0.02M | 0.01M | | |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.24M | | | | | | | | |
|
Change in Interest Receivables
|
0.20M | 0.33M | 0.36M | 0.41M | -0.09M | 0.30M | 0.24M | 0.29M | 0.54M | 0.44M | -0.21M | 1.53M | -0.59M | 0.14M | -0.38M | 0.11M |
|
Change in Loans
|
30.85M | 12.40M | -5.68M | -29.48M | -24.72M | 18.67M | 16.40M | 21.48M | 21.20M | 10.58M | 9.74M | -2.48M | 2.12M | 0.09M | -0.27M | 0.32M |
|
Cash from Operations
|
9.87M | 18.13M | 12.00M | 11.00M | 6.53M | 5.56M | 11.08M | 18.06M | 11.94M | 20.15M | 15.92M | 24.17M | 16.46M | 13.57M | 12.75M | 8.27M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.09M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF)
|
2.23M | 1.93M | -2.01M | -1.88M | -1.90M | 3.28M | 2.60M | 2.75M | 2.92M | 2.72M | 2.96M | 3.21M | 3.52M | 2.69M | 2.76M | 3.33M |
|
Change in Accured Expenses
|
-0.83M | 2.76M | 0.22M | 1.19M | -2.64M | -2.42M | -0.72M | 5.54M | -3.75M | 2.99M | -6.43M | 4.13M | -3.08M | -3.55M | 0.53M | -0.51M |
|
Change in Net Loans
|
41.73M | 15.21M | 26.48M | -102.78M | -24.04M | 24.27M | 30.69M | 37.10M | -11.16M | 34.43M | 11.79M | 30.38M | -40.83M | -32.76M | 6.39M | 20.11M |
|
Capital Expenditures
|
-0.47M | -1.31M | 2.58M | 2.14M | 0.83M | 0.46M | 0.37M | 0.60M | 0.75M | 1.05M | 2.95M | 3.55M | 3.25M | 4.96M | 5.61M | 2.71M |
|
Sales of Property, Plant and Equipment
|
12.04M | 5.33M | 9.28M | 8.10M | 7.35M | 5.49M | 0.75M | 0.26M | 0.08M | 0.98M | 0.08M | | 3.43M | 0.06M | | 0.09M |
|
Change in Intangibles
|
0.02M | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 15.12M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
6.15M | 9.99M | 5.00M | 5.00M | 3.52M | 24.20M | 21.86M | 29.78M | 5.08M | 10.00M | 24.62M | 4.00M | 9.63M | 2.01M | 43.49M | 19.23M |
|
Cash from Investing Activities
|
56.35M | 5.57M | -45.35M | 138.52M | -78.38M | -46.26M | -70.66M | -76.59M | -45.58M | -24.97M | -0.88M | -150.25M | -221.66M | -76.25M | 63.56M | 13.33M |
|
Other financing activities
|
| | 27.93M | -80.65M | 26.26M | 30.78M | 58.95M | 69.47M | 15.77M | -70.57M | 65.39M | 355.62M | 187.82M | -268.66M | -33.54M | 0.65M |
|
Long-Term Debt Issuances
|
1.24M | 1.02M | 0.79M | 0.52M | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
-1012.45M | -157.45M | 5.00M | 9.00M | 3.00M | 25.45M | 4.10M | 23.20M | 55.98M | 270.37M | 281.48M | 31.00M | 2.00M | 76.03M | 640.48M | 624.50M |
|
Short-Term Debt issuances
|
922.60M | 124.45M | 5.00M | 9.00M | 3.00M | 25.45M | 4.10M | 23.20M | 55.98M | 326.96M | 224.90M | 31.00M | 2.00M | 199.78M | 605.03M | 612.60M |
|
Shares Issued
|
| 18.77M | | | | 0.05M | 0.06M | 0.01M | 0.24M | 0.18M | 0.23M | 0.05M | 0.02M | 0.00M | 0.04M | |
|
Shares Repurchased
|
| | | | | | | | | | 1.02M | 1.45M | 1.94M | 6.71M | 0.58M | 2.00M |
|
Dividends Paid - Common
|
| | | | 0.61M | | 1.50M | 1.80M | 2.14M | 3.16M | 4.08M | 4.48M | 4.67M | 5.12M | 5.08M | 2.53M |
|
Cash from Financing Activities
|
-71.84M | 14.46M | 27.99M | -80.50M | 25.01M | 30.77M | 56.32M | 67.75M | 13.80M | -17.00M | 3.98M | 349.52M | 181.21M | -156.71M | -74.71M | -15.82M |
|
Change in Cash
|
-5.61M | 38.16M | -5.36M | 69.02M | -46.84M | -9.92M | -3.26M | 9.21M | -19.85M | -21.82M | 19.02M | 223.44M | -23.98M | -219.38M | 1.60M | 5.77M |
|
Beginning Cash Balance
|
5.61M | -38.16M | 5.36M | -69.02M | 46.84M | 9.92M | 3.26M | 55.40M | 64.61M | 44.77M | 22.95M | 41.97M | 265.41M | 241.42M | 22.04M | 23.64M |
|
Free Cash Flow
|
10.35M | 19.44M | 9.42M | 8.86M | 5.70M | 5.10M | 10.71M | 17.46M | 11.19M | 19.11M | 12.96M | 20.61M | 13.21M | 8.61M | 7.14M | 5.56M |
|
Net Cash Flow
|
-5.61M | 38.16M | -5.36M | 69.02M | -46.84M | -9.92M | -3.26M | 9.21M | -19.85M | -21.82M | 19.02M | 223.44M | -23.98M | -219.38M | 1.60M | 5.77M |