|
Net Income
|
1.70M | 1.68M | 1.99M | 2.03M | 2.65M | 3.06M | 1.52M | 3.01M | 4.44M | 4.23M | 4.39M | 4.21M | 4.19M | 4.53M | 4.13M | 2.89M | 0.48M | 2.54M | 4.04M | 3.41M | 5.75M | 6.43M | 5.51M | 4.12M | 4.65M | 5.19M | 5.24M | 2.98M | 2.84M | 2.47M | 1.45M | -2.97M | 0.97M | 1.56M | 1.23M | 1.15M | 1.23M | 1.10M |
|
Share-based Compensation
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.18M | 0.07M | 0.07M | 0.03M | 0.04M | 0.17M | 0.10M | 0.10M | 0.06M | 0.12M | 0.11M | 0.03M | 0.06M | 0.13M | 0.10M | 0.10M | 0.06M | -0.07M | 0.02M | 0.02M | 0.03M | 0.03M | 0.26M | 0.07M | 0.11M | 0.21M |
|
Deferred Taxes
|
-0.80M | -0.47M | -0.90M | -0.93M | -1.34M | 0.22M | -2.67M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.05M | 0.05M | 0.05M | | 0.06M | 0.07M | 0.07M | | 0.02M | 0.02M | 0.02M | | 0.04M |
|
Gains from Investment Securities
|
0.13M | 0.16M | 0.19M | 0.24M | 0.23M | 0.16M | 0.22M | 0.12M | 0.15M | 0.05M | 0.45M | 0.04M | 5.60M | | | | 0.79M | 5.00M | | 0.32M | 0.02M | 0.98M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 2.68M | 0.02M | | 0.02M | 0.02M | 0.46M | |
|
Asset Writedowns and Impairment
|
| | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.07M | -0.03M | 0.42M | -0.17M | 0.14M | 0.03M | 0.35M | 0.01M | 0.10M | 0.09M | 0.12M | 0.13M | 0.07M | -0.16M | -0.10M | -0.03M | 1.50M | 0.14M | -0.06M | -0.05M | -0.30M | -0.17M | -0.19M | 0.07M | 0.36M | 0.20M | 0.52M | -0.94M | -0.03M | 0.12M | 0.37M | -0.83M | 0.38M | -0.23M | 0.07M | -0.11M | -0.03M | -0.02M |
|
Change in Loans
|
4.25M | 5.24M | 6.36M | 5.62M | 7.24M | 5.33M | 4.55M | 4.08M | 4.99M | 1.43M | 2.88M | 1.28M | 3.60M | 1.88M | 2.74M | 1.52M | -2.99M | 0.64M | 1.12M | -1.25M | 0.68M | 0.57M | 0.75M | 0.12M | -0.08M | -0.02M | 0.13M | 0.06M | 0.06M | -0.12M | -0.26M | 0.05M | 0.07M | 0.10M | 0.27M | -0.13M | 0.12M | -0.09M |
|
Cash from Operations
|
3.29M | 3.33M | 5.67M | 5.77M | -0.77M | 5.89M | 1.81M | 5.00M | 4.22M | 9.00M | 7.44M | -0.51M | 6.55M | 5.69M | 5.43M | -1.76M | 5.54M | 2.00M | 8.56M | 8.06M | 1.18M | 7.06M | 1.75M | 6.47M | 3.77M | 5.03M | 6.20M | -1.42M | 9.07M | 1.47M | 10.08M | -7.87M | 5.44M | 0.76M | 2.21M | -0.14M | -0.70M | 16.75M |
|
Depreciation & Amortization (CF)
|
0.91M | 0.87M | 0.30M | 0.66M | 0.73M | 0.75M | 0.73M | 0.71M | 0.69M | 0.72M | 0.64M | 0.67M | 0.77M | 0.73M | 0.75M | 0.72M | 0.73M | 0.78M | 0.83M | 0.86M | 0.86M | 0.92M | 0.88M | 0.86M | 0.79M | 0.66M | 0.60M | 0.64M | 0.62M | 0.65M | 0.66M | 0.83M | 0.78M | 0.81M | 0.86M | 0.88M | 0.87M | 0.83M |
|
Change in Accured Expenses
|
-0.12M | 0.98M | 2.32M | 2.36M | -4.79M | 2.58M | -1.85M | 0.32M | -0.89M | 5.19M | 2.02M | -3.34M | -0.73M | 0.06M | 0.76M | -6.51M | -1.04M | -0.39M | 2.08M | 3.48M | -4.43M | 2.42M | -2.80M | 1.73M | -1.41M | 0.23M | 0.77M | -3.15M | 3.90M | -1.04M | 8.18M | -10.51M | 4.10M | -1.60M | -0.16M | -2.85M | -2.74M | 14.73M |
|
Change in Net Loans
|
5.26M | 21.35M | 13.44M | -2.95M | 2.86M | -17.41M | -0.10M | 3.51M | 7.22M | 14.65M | 14.85M | -2.30M | 8.33M | -9.86M | -3.21M | 16.53M | 91.35M | -28.98M | -45.03M | 13.04M | 54.48M | 5.88M | -8.39M | -92.80M | -0.08M | -25.75M | 3.50M | -10.42M | -10.36M | 11.13M | 1.32M | 4.30M | 15.45M | 5.59M | | | -5.17M | 1.27M |
|
Capital Expenditures
|
0.10M | 0.09M | 0.02M | 0.39M | 0.11M | 0.03M | 0.23M | 0.39M | 0.18M | 0.01M | 0.11M | 0.74M | 0.08M | 0.52M | 0.75M | 1.60M | 0.85M | 1.49M | 0.93M | 0.28M | 0.48M | 0.92M | 1.62M | 0.23M | 0.26M | 0.90M | 3.29M | 0.52M | 2.11M | 1.35M | 0.34M | 1.80M | 0.11M | 2.21M | 0.30M | 0.09M | 0.08M | 0.39M |
|
Sales of Property, Plant and Equipment
|
0.02M | 0.00M | 0.24M | -0.00M | | | | | 0.30M | 0.03M | 0.65M | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | |
|
Change in Acquisitions & Divestments
|
6.28M | 7.54M | 8.87M | 7.10M | 6.50M | 7.36M | 7.38M | -16.16M | 6.85M | -1.85M | 5.00M | | 3.00M | | 18.12M | 3.50M | 3.00M | | 1.00M | | 0.29M | 0.49M | 3.59M | 5.25M | 5.43M | 4.86M | 3.74M | -12.02M | 3.88M | 3.73M | 3.26M | 32.62M | 3.00M | 7.23M | 9.00M | | | |
|
Cash from Investing Activities
|
-17.53M | -9.90M | -70.91M | 21.75M | -22.72M | 19.54M | -36.84M | -5.56M | -1.66M | -14.95M | -5.33M | -3.03M | -2.15M | 16.45M | 1.42M | -16.60M | -85.32M | 37.70M | -15.75M | -86.87M | 2.83M | -65.14M | -95.13M | -64.22M | -62.54M | -21.99M | -2.99M | 11.28M | 10.31M | -3.13M | 5.46M | 50.92M | -13.16M | -4.09M | 30.85M | -0.27M | 2.29M | 6.50M |
|
Other financing activities
|
9.75M | 49.35M | 1.49M | 8.88M | -6.53M | 16.85M | -18.05M | 23.50M | -13.32M | -0.06M | -38.68M | -18.50M | -2.79M | 60.01M | 8.19M | -0.01M | 168.30M | 41.22M | 36.96M | 109.13M | 66.91M | 93.71M | -33.23M | 60.42M | -38.27M | -6.25M | -123.36M | -100.78M | -21.89M | -3.56M | -20.87M | 12.79M | -12.00M | 17.82M | -18.50M | 13.33M | -22.43M | 26.53M |
|
Long-Term Debt Repayments
|
0.01M | 2.00M | | 21.20M | 17.93M | | 0.70M | 37.35M | 56.16M | 3.58M | 71.97M | 138.66M | 130.59M | 140.89M | | 10.00M | | | | 1.00M | | | | | | | | 69.78M | 145.63M | 100.70M | 185.85M | 208.30M | 126.60M | 153.50M | 196.70M | 147.70M | 211.30M | 177.70M |
|
Short-Term Debt issuances
|
| | | 21.20M | 17.93M | | 1.75M | 36.30M | 56.16M | 3.58M | 106.52M | 160.70M | 130.95M | 83.95M | | 10.00M | 30.00M | | | 1.00M | | | | | | | | 161.26M | 157.94M | 107.78M | 199.75M | 139.55M | 151.80M | 142.30M | 178.60M | 139.90M | 237.40M | 127.50M |
|
Shares Issued
|
| | | | 0.07M | 0.03M | 0.06M | 0.08M | | | | 0.03M | 0.05M | 0.17M | 0.01M | | 0.01M | | 0.03M | 0.02M | | | | | 0.00M | | | | 0.02M | 0.02M | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | 1.45M | | | | 0.49M | 1.23M | | 0.22M | 1.28M | 3.50M | 0.08M | 1.84M | 0.58M | | | | | | | 0.90M | | |
|
Dividends Paid - Common
|
0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.51M | 0.51M | 0.68M | 0.68M | 0.79M | 0.79M | 0.90M | 0.90M | 1.02M | 1.02M | 1.13M | 1.13M | 1.11M | 1.12M | 1.12M | 1.12M | 1.12M | 1.21M | 1.22M | 1.22M | 1.32M | 1.29M | 1.29M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M |
|
Cash from Financing Activities
|
9.21M | 49.21M | 0.50M | 8.83M | -7.01M | 16.70M | -18.11M | 22.22M | -14.06M | -0.24M | -5.80M | 3.10M | -3.23M | 2.63M | 6.38M | -1.80M | 195.65M | 40.48M | 5.01M | 108.38M | 65.32M | 91.46M | -34.89M | 59.32M | -40.81M | -10.69M | -93.06M | -12.15M | -11.47M | 2.57M | -8.84M | -56.96M | 11.89M | 6.48M | -38.67M | 4.48M | 3.17M | -24.62M |
|
Change in Cash
|
-5.02M | 42.63M | -64.75M | 36.35M | -30.50M | 42.14M | -53.14M | 21.66M | -11.50M | -6.19M | -3.69M | -0.44M | 1.16M | 24.78M | 13.23M | -20.16M | 115.87M | 80.18M | -2.18M | 29.57M | 69.33M | 33.38M | -128.26M | 1.57M | -99.59M | -27.65M | -89.85M | -2.29M | 7.90M | 0.91M | 6.70M | -13.91M | 4.16M | 3.16M | -5.61M | 4.07M | 4.76M | -1.36M |
|
Beginning Cash Balance
|
55.40M | 50.38M | 93.01M | 28.26M | 64.61M | 34.11M | 76.25M | 23.11M | 44.77M | 33.27M | 27.08M | 23.39M | 22.95M | 24.11M | 48.89M | 62.12M | 41.97M | 157.84M | 238.02M | 235.83M | 265.41M | 334.74M | 368.12M | 239.86M | 241.42M | 141.84M | 114.18M | 24.34M | 22.04M | 29.95M | 30.85M | 37.55M | 23.64M | 27.80M | 30.96M | 25.35M | 29.41M | 34.17M |
|
Free Cash Flow
|
3.20M | 3.23M | 5.65M | 5.38M | -0.88M | 5.87M | 1.58M | 4.61M | 4.04M | 8.99M | 7.33M | -1.25M | 6.47M | 5.18M | 4.68M | -3.36M | 4.69M | 0.51M | 7.63M | 7.78M | 0.70M | 6.14M | 0.13M | 6.24M | 3.50M | 4.13M | 2.92M | -1.93M | 6.96M | 0.12M | 9.74M | -9.67M | 5.33M | -1.44M | 1.91M | -0.23M | -0.77M | 16.36M |
|
Net Cash Flow
|
-5.02M | 42.63M | -64.75M | 36.35M | -30.50M | 42.14M | -53.14M | 21.66M | -11.50M | -6.19M | -3.69M | -0.44M | 1.16M | 24.78M | 13.23M | -20.16M | 115.87M | 80.18M | -2.18M | 29.57M | 69.33M | 33.38M | -128.26M | 1.57M | -99.59M | -27.65M | -89.85M | -2.29M | 7.90M | 0.91M | 6.70M | -13.91M | 4.16M | 3.16M | -5.61M | 4.07M | 4.76M | -1.36M |