|
Net Income
|
0.42M | -0.25M | 0.43M | 0.54M | 1.05M | 0.40M | 0.68M | 0.80M | 1.16M | -0.21M | 1.01M | 1.00M | 1.72M | 0.80M | 1.67M | 1.74M | 2.03M | 1.72M | 1.68M | 1.10M | 1.42M | 1.54M | 1.85M | 2.30M | 2.70M | 2.63M | 2.41M | 2.24M | 2.79M | 2.85M | 2.73M | 2.75M | 2.06M | 2.10M | 2.05M | 1.81M | 1.06M | 2.50M | 3.57M | 3.80M | 4.08M |
|
Depreciation and Depletion
|
| 0.15M | 0.15M | 0.15M | 0.29M | 0.30M | 0.32M | 0.32M | 0.34M | 0.34M | 0.30M | 0.30M | 0.32M | 0.27M | 0.30M | 0.29M | 0.30M | 0.32M | 0.34M | 0.33M | 0.34M | 0.39M | 0.37M | 0.37M | 0.38M | 0.38M | 0.40M | 0.42M | 0.42M | 0.46M | 0.47M | 0.48M | 0.48M | 0.48M | 0.51M | 0.53M | 0.49M | 0.51M | 0.51M | 0.50M | 0.49M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.13M | 0.01M | 0.02M | 0.02M | 0.12M | 0.02M | 0.05M | 0.02M | 0.17M | 0.02M | 0.07M | 0.07M | 0.22M | 0.05M | 0.05M | 0.05M |
|
Deferred Taxes
|
| 0.16M | 0.27M | -0.14M | 1.21M | -0.19M | 0.28M | 0.33M | 0.41M | 1.87M | 0.34M | 0.28M | 0.34M | 0.62M | 0.36M | 0.08M | 0.05M | 0.10M | 0.03M | -0.78M | 0.15M | 0.46M | -0.45M | -0.08M | 0.31M | 0.55M | 0.22M | 0.19M | 0.13M | 0.36M | -0.08M | 0.10M | -0.20M | 0.13M | -0.06M | 0.03M | 1.19M | 0.28M | -0.01M | 0.09M | 0.15M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.01M | | 0.00M | 0.00M | 0.01M | | | | 0.02M | | | |
|
Gains from Investment Securities
|
0.02M | 0.03M | 0.36M | 0.00M | 0.00M | | | 0.11M | 0.03M | 0.10M | -0.00M | 0.01M | | -0.06M | -0.01M | 0.01M | 0.06M | 0.00M | 0.21M | | 0.10M | | 0.01M | | 0.27M | 0.18M | 0.26M | | | -1.63M | -0.01M | 0.03M | 0.25M | -1.37M | 0.18M | | 0.17M | -3.33M | | | |
|
Change in Interest Receivables
|
| 0.02M | -0.19M | 0.15M | -0.26M | 0.20M | -0.28M | 0.22M | -0.09M | 0.16M | -0.14M | 0.22M | -0.02M | -0.05M | -0.10M | 0.23M | -0.15M | 0.01M | -0.14M | 0.64M | 0.09M | -0.31M | 0.06M | 0.19M | -0.19M | -0.05M | 0.08M | 0.16M | -0.01M | 0.39M | -0.09M | 0.13M | 0.18M | 0.26M | -0.01M | 0.23M | -0.28M | 0.20M | -0.00M | 0.23M | -0.10M |
|
Cash from Operations
|
| 0.03M | 0.28M | 0.82M | 1.55M | 0.92M | -0.56M | 0.25M | -0.79M | 1.20M | 2.37M | 0.18M | 1.92M | 1.81M | 2.71M | 1.40M | 2.81M | 2.50M | 1.57M | 1.42M | 1.16M | 2.41M | 1.19M | 1.23M | 3.13M | 4.00M | 0.83M | 4.61M | 2.47M | 2.72M | 11.31M | -4.98M | 2.04M | 2.98M | 2.77M | 1.73M | 3.75M | 4.49M | 4.92M | 4.70M | 4.81M |
|
Amortizatization of Intangibles
|
| -0.11M | -0.10M | -0.10M | -0.20M | -0.19M | -0.18M | -0.18M | 0.07M | -0.14M | -0.14M | 0.07M | 0.22M | 0.97M | 0.22M | 0.22M | 0.19M | 0.19M | 0.19M | 0.19M | 0.16M | 0.16M | 0.16M | 0.16M | 0.13M | 0.13M | 0.13M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.11M | 0.22M | 0.21M | 0.21M | 0.18M |
|
Depreciation & Amortization (CF)
|
| 0.15M | 0.15M | 0.15M | 0.29M | 0.30M | 0.32M | 0.32M | 0.34M | 0.34M | 0.30M | 0.30M | 0.32M | 0.27M | 0.30M | 0.29M | 0.30M | 0.32M | 0.34M | 0.33M | 0.34M | 0.39M | 0.37M | 0.37M | 0.38M | 0.38M | 0.40M | 0.42M | 0.42M | 0.46M | 0.47M | 0.48M | 0.48M | 0.48M | 0.51M | 0.53M | 0.49M | 0.51M | 0.51M | 0.50M | 0.49M |
|
Change in Accured Expenses
|
| -0.17M | -0.23M | 0.34M | -0.67M | 2.01M | -1.95M | 0.00M | 0.40M | -0.06M | 0.18M | -0.17M | -0.58M | 0.59M | -0.12M | -0.10M | 0.70M | -0.38M | 0.07M | 0.74M | -0.62M | 0.98M | 0.11M | -1.27M | 0.03M | 0.77M | -0.56M | 1.40M | -1.21M | 0.54M | 7.43M | -7.26M | 0.15M | 0.11M | 0.15M | -0.03M | -0.59M | 0.64M | -0.25M | -0.09M | 0.96M |
|
Change in Net Loans
|
| 11.69M | -0.26M | 3.88M | 5.32M | 3.16M | 0.05M | 8.00M | 2.57M | 1.45M | 1.17M | 7.18M | 9.14M | -0.71M | -3.28M | 15.90M | 11.96M | 7.77M | 6.36M | 73.16M | 27.06M | -13.85M | 33.40M | -0.79M | -11.42M | -2.75M | 13.92M | 22.91M | 18.34M | 15.84M | 9.70M | 14.37M | 18.71M | 19.91M | 8.96M | 6.92M | 32.22M | 31.04M | 15.56M | 26.97M | 8.65M |
|
Capital Expenditures
|
| -0.02M | 0.06M | 0.03M | 0.46M | 0.12M | 0.52M | 0.16M | 0.04M | 0.27M | 0.20M | 0.61M | 1.81M | 0.21M | 0.51M | 0.27M | 0.70M | 2.37M | 2.85M | 0.45M | 1.10M | 0.11M | 0.47M | 1.83M | 2.51M | 1.01M | 1.99M | 0.93M | 0.24M | 0.64M | 0.39M | 1.14M | 0.61M | 0.70M | 0.72M | 1.06M | 0.48M | 1.44M | 1.19M | 2.35M | 4.21M |
|
Sales of Property, Plant and Equipment
|
| 0.18M | 0.27M | 0.03M | 0.03M | | | | | | | | | 0.01M | 0.75M | | | | | | | | | | | 0.06M | | | 0.65M | 0.25M | 0.23M | | 1.49M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 3.65M | 17.93M | 0.00M | 37.19M | | 2.30M | 0.61M | 5.61M | 0.14M | 0.99M | 0.53M | 5.00M | 0.03M | 1.40M | 2.55M | 4.96M | | 7.80M | | 2.94M | -0.00M | 2.94M | | 8.62M | 1.38M | 3.86M | | | 1.74M | 1.77M | 2.66M | | 4.40M | 4.13M | 1.34M | 40.73M | | 2.38M | 5.37M | 1.80M |
|
Cash from Investing Activities
|
| -8.54M | 19.44M | 0.30M | 40.49M | -7.95M | 1.49M | -6.89M | 4.81M | -1.02M | -0.37M | -5.29M | 35.13M | 1.30M | 4.92M | -12.22M | -6.58M | -8.50M | -5.43M | -76.75M | -25.60M | 10.62M | -91.51M | -13.84M | 4.37M | -21.68M | -48.05M | -31.55M | -15.63M | -11.99M | -9.16M | -8.94M | -15.97M | -19.30M | -5.82M | -5.67M | -2.12M | -30.75M | -15.00M | -23.98M | -10.58M |
|
Other financing activities
|
| 0.07M | -2.19M | -3.42M | -2.81M | 8.89M | 0.94M | -5.31M | -8.63M | 2.28M | -4.72M | -8.68M | -4.05M | 0.66M | -8.20M | 5.43M | 3.17M | 9.32M | 10.15M | 69.98M | 22.82M | 41.55M | 51.77M | 39.12M | 31.93M | 20.00M | 22.92M | 32.58M | -8.02M | -25.33M | -14.87M | -2.01M | 4.63M | 20.68M | 1.70M | 17.67M | | 6.29M | 22.16M | 25.60M | 30.16M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | -1.00M | | | | | | | | -5.38M | | | | -5.00M | -5.00M | | | | 25.00M | -5.00M | 5.00M | | 5.00M | -5.00M | 165.00M | -178.09M | 14.50M | 1.50M | 263.50M |
|
Long-Term Debt Repayments
|
| | -10.00M | | -8.00M | -10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | | 167.50M | -172.50M | | | 274.50M |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | 2.50M | -2.50M | | | 5.00M | 5.00M | 2.50M | 1.50M | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 2.50M | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | 0.54M | 0.14M | 0.80M | 0.07M | | 0.14M | 0.11M | 0.43M | 0.42M | 5.35M | | 0.15M | | | 0.11M | 0.22M | | 0.18M | 0.23M | | | | | | |
|
Dividends Paid - Common
|
| | 0.17M | | 0.30M | -0.00M | 0.40M | 0.00M | 0.40M | | 0.50M | | 0.62M | | 0.75M | | 0.74M | | 0.79M | | 0.79M | | 0.79M | | 0.84M | | 0.84M | | 0.95M | | 1.18M | | 1.17M | | 1.28M | | 1.30M | 0.00M | 1.41M | | 1.53M |
|
Cash from Financing Activities
|
| 0.07M | -12.36M | -3.42M | -11.11M | -1.11M | 0.54M | -5.31M | -9.03M | 2.28M | -5.23M | 0.23M | -14.57M | -0.34M | -8.94M | 5.19M | 11.90M | 9.19M | 8.56M | 75.29M | 22.03M | 36.03M | 50.87M | 38.69M | 30.67M | 12.85M | 17.08M | 32.57M | -8.97M | -28.68M | 8.84M | -6.93M | 10.65M | 20.50M | 2.69M | 12.67M | 3.07M | 10.55M | 28.51M | 26.07M | 17.64M |
|
Change in Cash
|
| -8.44M | 7.36M | -2.30M | 30.93M | -8.13M | 1.47M | -11.94M | -5.01M | 2.45M | -3.23M | -4.89M | 22.48M | 2.77M | -1.31M | -5.63M | 8.13M | 3.19M | 4.70M | -0.04M | -2.41M | 49.06M | -39.45M | 26.07M | 38.17M | -4.84M | -30.13M | 5.63M | -22.14M | -37.95M | 10.99M | -20.85M | -3.28M | 4.18M | -0.36M | 8.72M | 4.71M | -15.71M | 18.43M | 6.79M | 11.87M |
|
Free Cash Flow
|
| 0.05M | 0.22M | 0.80M | 1.09M | 0.80M | -1.08M | 0.10M | -0.83M | 0.92M | 2.17M | -0.43M | 0.11M | 1.61M | 2.20M | 1.13M | 2.11M | 0.13M | -1.28M | 0.97M | 0.06M | 2.30M | 0.72M | -0.60M | 0.62M | 2.98M | -1.15M | 3.68M | 2.23M | 2.08M | 10.92M | -6.12M | 1.43M | 2.28M | 2.05M | 0.67M | 3.27M | 3.05M | 3.73M | 2.35M | 0.60M |
|
Net Cash Flow
|
| -8.44M | 7.36M | -2.30M | 30.93M | -8.13M | 1.47M | -11.94M | -5.01M | 2.45M | -3.23M | -4.89M | 22.48M | 2.77M | -1.31M | -5.63M | 8.13M | 3.19M | 4.70M | -0.04M | -2.41M | 49.06M | -39.45M | 26.07M | 38.17M | -4.84M | -30.13M | 5.63M | -22.14M | -37.95M | 10.99M | -20.85M | -3.28M | 4.18M | -0.36M | 8.72M | 4.71M | -15.71M | 18.43M | 6.79M | 11.87M |