|
Net Income
|
0.47M | 0.81M | 1.49M | 0.81M | -0.11M | -0.56M | -0.58M | 2.25M | 2.94M | 1.63M | 1.43M | -7.72M | 0.68M | 1.55M | -0.49M | 1.53M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 4.97M | 4.78M | 5.17M | |
|
Share-based Compensation
|
0.14M | 0.11M | 0.12M | 0.07M | 0.09M | 0.14M | 0.23M | 0.21M | 0.32M | 0.22M | 0.23M | 0.30M | 0.42M | 0.40M | 0.39M | 0.37M |
|
Deferred Taxes
|
0.41M | 0.17M | 0.08M | 0.03M | 0.06M | 0.08M | 0.30M | 0.77M | -1.27M | 0.05M | -0.44M | -2.16M | 0.06M | 0.34M | -0.76M | -0.38M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.13M | 0.17M | 0.13M | 0.12M | 0.12M |
|
Gains from Investment Securities
|
| | | | | -0.11M | 0.03M | -0.00M | | | 0.08M | 0.42M | 0.33M | 0.10M | 0.15M | 0.58M |
|
Asset Writedowns and Impairment
|
| | | | | | 2.14M | | 0.58M | | | -8.18M | 0.10M | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.00M | 0.06M | 0.04M | | 0.02M |
|
Cash from Operations
|
7.70M | 7.18M | 6.85M | 6.87M | 8.08M | 6.77M | 8.55M | 8.38M | 7.85M | 8.06M | 8.05M | 9.74M | 6.27M | 7.24M | 5.72M | 0.17M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | 0.06M | 0.08M | 0.05M | 0.10M |
|
Depreciation & Amortization (CF)
|
6.49M | 6.00M | 6.27M | 6.10M | 6.41M | 6.38M | 6.19M | 6.33M | 6.68M | 6.82M | 7.41M | 6.97M | 4.97M | 4.78M | 5.17M | 6.17M |
|
Change in Receivables
|
-0.57M | -0.08M | 0.96M | -0.66M | 0.64M | -1.07M | -0.18M | 1.23M | 0.86M | 0.42M | 1.19M | -2.97M | 0.52M | -0.70M | 0.72M | 6.94M |
|
Change in Account Payables
|
| | | | | | | | | | | | 0.78M | -0.84M | -0.49M | 0.32M |
|
Change in Accured Expenses
|
-0.26M | 0.10M | 0.96M | -0.35M | 1.02M | 0.86M | -0.17M | 0.20M | -0.12M | -0.12M | -0.03M | 0.26M | 0.08M | 0.61M | -0.08M | 2.23M |
|
Change in Taxes
|
| | | | | | | | | | 0.13M | 0.18M | -0.23M | 0.16M | 0.97M | -1.23M |
|
Other Working Capital Changes
|
0.11M | 0.08M | 1.06M | 0.32M | -0.06M | -0.01M | 0.05M | 0.28M | 0.79M | 0.23M | -0.26M | -0.76M | -0.01M | 0.11M | -0.02M | 0.51M |
|
Capital Expenditures
|
1.15M | 0.32M | 5.61M | 6.63M | 1.71M | 5.21M | 0.90M | 1.04M | 0.80M | 1.58M | 0.99M | 1.18M | 1.67M | 0.39M | 6.27M | 7.94M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.15M | 0.05M | | 0.15M | | | | 0.29M |
|
Acquisitions
|
| | | | | | | | | | | 2.08M | | | | -0.54M |
|
Divestments
|
| | | | | 0.77M | | | | | | | | | | |
|
Cash from Investing Activities
|
-10.14M | -0.32M | -5.65M | -6.67M | -1.72M | -4.45M | -0.91M | -1.04M | -0.65M | -1.53M | -0.99M | -2.39M | -1.67M | -0.39M | -6.27M | -7.11M |
|
Other financing activities
|
| | 1.51M | 0.22M | 0.18M | 0.12M | 0.05M | 0.01M | | | | 0.30M | 0.42M | 0.40M | 0.39M | 0.37M |
|
Cash from Financing Activities
|
-7.01M | -6.26M | -0.03M | -1.22M | -6.02M | -3.16M | -6.49M | -6.47M | -7.82M | -7.25M | -7.07M | -4.81M | -0.66M | -2.66M | 1.91M | 4.41M |
|
Dividends Paid - Common
|
0.51M | 0.63M | 1.00M | 0.78M | 0.79M | 0.95M | 0.67M | 0.70M | 0.67M | 0.69M | 0.94M | 0.76M | 0.51M | 0.57M | | 0.10M |
|
Exchange Rate Effect
|
| | -0.03M | 0.00M | 0.01M | -0.01M | | | | | | | | | | |
|
Change in Cash
|
-9.45M | 0.60M | 1.17M | -1.02M | 0.33M | -0.84M | 1.15M | 0.86M | -0.62M | -0.71M | -0.01M | 2.55M | 3.94M | 4.19M | 1.35M | -2.53M |
|
Beginning Cash Balance
|
10.29M | 0.83M | 1.41M | 2.58M | 1.58M | 1.90M | 1.06M | 2.01M | 2.77M | 2.15M | 1.44M | 1.42M | 4.21M | 8.14M | 12.34M | 13.56M |
|
Free Cash Flow
|
6.56M | 6.87M | 1.24M | 0.23M | 6.37M | 1.56M | 7.65M | 7.34M | 7.05M | 6.49M | 7.06M | 8.56M | 4.59M | 6.85M | -0.56M | -7.77M |
|
Net Cash Flow
|
-9.45M | 0.60M | 1.17M | -1.02M | 0.33M | -0.84M | 1.15M | 0.86M | -0.62M | -0.71M | -0.01M | 2.55M | 3.94M | 4.19M | 1.35M | -2.53M |