|
Net Income
|
2.32M | | | | 2.16M | 2.34M | 2.54M | 6.89M | 2.59M | 2.67M | 2.69M | 7.01M | 2.28M | 2.58M | 2.65M | 6.12M | 2.42M | 2.39M | 3.23M | 9.75M | 2.52M | 2.80M | 2.96M | 7.36M | 2.58M | 2.66M | 3.51M | 8.00M | 2.55M | 3.01M | 2.93M | 12.60M | 3.64M | 3.86M | 3.64M | 5.21M | 4.13M | 4.20M | 4.72M | 0.47M | 4.61M | 4.91M | 5.19M | 1.65M | 4.74M | 4.86M | 5.18M | 4.28M | 1.44M | 3.03M | 4.02M | 2.63M | 0.33M | 2.27M | 2.21M | 5.51M | 0.87M | 3.08M | 4.04M | 2.64M | 1.53M | 3.54M | 3.95M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | -0.01M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M |
|
Deferred Taxes
|
0.67M | 0.34M | 1.40M | -5.89M | 0.33M | 0.90M | 2.21M | -7.91M | 0.75M | 0.89M | 1.26M | -7.09M | 0.30M | 0.58M | 1.51M | -6.24M | 0.26M | 0.30M | 1.54M | -9.35M | 0.74M | 1.10M | 2.19M | -9.12M | 0.54M | -2.27M | -1.73M | -2.00M | -1.24M | -0.91M | -4.07M | 14.42M | 0.59M | -0.11M | 0.83M | -0.41M | -0.77M | -0.92M | -0.15M | -0.97M | -1.31M | -0.46M | -0.10M | -0.10M | -1.24M | -1.84M | 0.65M | 5.23M | 0.03M | -0.67M | 2.22M | 0.70M | -0.10M | 0.75M | 3.02M | 0.15M | -0.11M | 0.37M | 1.29M | -0.08M | -0.15M | 0.61M | 1.02M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.04M | 0.07M | 0.39M | 0.39M | -0.23M | 0.48M | 0.62M | 0.62M | -1.00M | 0.60M | 0.91M | 1.89M | -1.17M | | 0.01M | 0.01M | 0.14M | | 0.01M | 0.01M | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.17M | | | 2.58M | 0.15M | 0.15M | 2.00M | 0.13M | 0.12M | 1.70M | 1.34M | 1.46M | 0.08M | 1.60M | 1.27M | 0.44M | 0.01M | 0.01M | 0.17M | 0.01M | | | | | | | | |
|
Cash from Operations
|
5.56M | 4.46M | 3.25M | 4.91M | 5.58M | 4.86M | 3.52M | 5.27M | 7.58M | 6.27M | 4.42M | 5.10M | 4.75M | 4.59M | 5.71M | 5.96M | 5.05M | 4.97M | 6.94M | 1.50M | 8.00M | 7.01M | 7.12M | 6.28M | 6.94M | 6.24M | 8.75M | 7.85M | 10.11M | 5.72M | 9.76M | 10.19M | 5.87M | 6.80M | 8.40M | 8.07M | 7.62M | 1.31M | 4.17M | 5.77M | 7.13M | 4.71M | 2.46M | 6.06M | 10.24M | 3.53M | 5.91M | 11.63M | 11.82M | 1.77M | 11.46M | -0.79M | 10.51M | 4.71M | 8.14M | 8.49M | 12.59M | 6.87M | 10.66M | 6.70M | 10.96M | 7.94M | 10.99M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF)
|
1.73M | 1.72M | 1.75M | 1.83M | 1.81M | 1.82M | 1.90M | 1.88M | 1.96M | 1.96M | 1.96M | 2.05M | 2.04M | 2.06M | 2.07M | 2.09M | 2.14M | 2.15M | 2.26M | 2.12M | 2.21M | 2.19M | 2.20M | 2.24M | 2.31M | 2.25M | 2.27M | 2.35M | 2.32M | 2.33M | 2.38M | 2.53M | 2.57M | 2.54M | 2.51M | 2.67M | 2.71M | 2.72M | 2.68M | 2.69M | 2.75M | 2.69M | 2.83M | 2.86M | 3.01M | 2.98M | 2.97M | 2.93M | 3.08M | 3.06M | 3.21M | 3.27M | 3.22M | 3.21M | 3.44M | 3.45M | 3.46M | 3.42M | 3.29M | 3.45M | 3.36M | 3.41M | 3.50M |
|
Change in Receivables
|
0.17M | 0.76M | -0.07M | -1.14M | -0.03M | -0.65M | 0.41M | 0.07M | -1.86M | 1.56M | 0.90M | 0.16M | 0.12M | -0.33M | 0.35M | -0.60M | -0.24M | 0.65M | -0.48M | -0.08M | 1.03M | -0.15M | 0.66M | -0.67M | -0.54M | 2.08M | -0.04M | -1.21M | -1.61M | 0.61M | 0.45M | 0.74M | -0.82M | 1.69M | -1.07M | 0.29M | -1.18M | -2.42M | 2.09M | 1.61M | -0.18M | 1.46M | 0.99M | 0.06M | -1.35M | 0.91M | -0.14M | 0.25M | -1.88M | 1.67M | 3.61M | 0.45M | -3.25M | 1.78M | -1.47M | 2.13M | -1.74M | 1.05M | -1.37M | 2.32M | -1.21M | 0.97M | -2.78M |
|
Change in Inventory
|
-0.02M | -0.06M | 0.07M | 0.03M | -0.02M | 0.13M | 0.13M | -0.01M | -0.05M | -0.00M | -0.10M | 0.02M | 0.15M | -0.03M | 0.13M | -0.12M | 0.16M | 0.10M | 0.01M | 0.13M | -0.04M | -0.10M | -0.05M | 0.01M | 0.05M | 0.17M | 0.12M | -0.49M | 0.05M | -0.01M | -0.16M | 0.07M | -0.10M | 0.01M | -0.14M | 0.17M | 0.10M | -0.26M | -0.03M | -0.01M | 0.06M | 0.20M | -0.03M | 0.04M | -0.14M | 0.07M | 0.20M | 0.27M | 0.92M | 0.02M | -0.36M | 2.20M | 0.56M | 0.53M | -0.30M | 0.50M | -1.13M | -0.09M | -0.30M | -0.18M | 1.25M | -0.98M | -0.50M |
|
Change in Account Payables
|
-0.04M | -1.23M | 0.69M | 0.28M | 0.19M | -0.96M | 0.10M | 0.04M | -0.12M | 0.28M | 0.54M | 0.01M | 0.70M | -2.26M | 1.75M | 0.45M | -0.64M | -0.15M | 0.57M | -0.13M | -0.35M | -0.81M | 0.56M | 1.73M | -1.86M | 0.58M | 0.77M | 1.13M | -1.19M | -0.94M | 2.36M | 3.09M | -4.18M | 0.44M | 0.05M | 3.01M | -3.32M | -0.45M | 0.54M | 3.23M | -1.58M | -1.74M | -0.49M | 1.98M | -0.05M | -1.02M | 0.24M | 4.37M | -0.00M | -4.68M | 0.59M | 0.10M | -0.87M | -0.22M | 0.27M | 1.11M | -0.58M | -1.17M | 1.93M | 0.13M | -0.04M | 0.65M | -1.14M |
|
Change in Accured Expenses
|
-0.15M | 0.55M | 0.19M | 0.85M | -0.36M | 1.08M | -0.24M | -0.35M | 0.36M | -0.14M | 0.83M | 0.12M | 0.32M | 0.32M | 0.58M | -0.95M | 0.21M | 1.38M | 0.59M | -4.37M | 0.28M | -0.67M | 0.17M | -0.18M | 0.25M | 0.70M | 0.36M | -1.26M | 1.20M | 0.69M | 0.33M | -0.64M | -0.67M | 1.11M | -1.08M | -0.39M | 0.56M | -1.97M | 0.06M | 0.55M | 0.67M | -0.78M | 1.50M | -1.08M | -0.81M | 0.69M | 0.55M | -0.49M | 0.42M | -1.36M | 0.14M | 0.23M | -0.51M | 0.67M | 0.69M | 0.44M | -0.58M | 0.61M | -0.95M | -0.43M | 0.40M | -1.68M | 0.83M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | 0.18M | 0.07M | 0.14M | -3.01M | 0.61M | 0.67M | 1.21M | -0.86M | 1.30M | -2.89M | 2.97M | -0.11M | -0.84M | -0.82M | 0.57M | 3.30M | 1.70M | -3.79M | 2.78M | -2.27M | 1.29M | -3.16M | 2.67M | -1.55M | 2.20M | 2.29M | -3.62M | -0.26M | 2.04M | 0.33M | -0.70M | -0.06M | -1.83M | -1.03M | 1.46M | 0.70M | -1.10M | -1.08M | 3.46M | -1.11M | -1.74M | -0.53M | 0.66M | 0.43M | 1.26M | -3.44M | 0.18M |
|
Other Working Capital Changes
|
0.64M | 0.67M | -0.64M | 0.67M | 1.27M | -2.90M | 0.32M | 0.21M | 0.47M | -1.24M | 0.03M | 0.10M | -0.44M | 1.03M | -0.99M | 0.53M | -0.27M | 0.66M | 0.02M | -1.24M | -1.84M | 3.37M | -3.17M | -0.13M | -0.21M | 0.99M | 0.80M | -1.37M | 0.87M | 0.10M | -0.31M | -0.44M | 0.64M | 1.53M | 1.89M | -3.81M | 0.36M | 0.21M | 0.67M | -0.88M | 0.42M | 0.01M | 0.43M | -0.44M | 0.46M | 0.29M | -0.29M | -0.01M | 0.50M | -1.01M | 5.99M | -0.00M | 0.53M | 0.42M | -2.95M | 0.01M | 0.56M | -0.09M | -2.42M | -0.00M | 0.48M | 0.05M | 0.10M |
|
Capital Expenditures
|
2.57M | 3.70M | 5.38M | 8.05M | 2.59M | 4.00M | 4.20M | 5.00M | 3.60M | 6.37M | 4.83M | 5.76M | 4.09M | 4.45M | 5.39M | 7.25M | 2.73M | 6.97M | 9.55M | 4.47M | 3.61M | 5.97M | 6.29M | 4.82M | 4.27M | 7.78M | 7.95M | 8.25M | 7.66M | 9.48M | 11.14M | 12.81M | 9.88M | 13.12M | 11.97M | 14.09M | 9.08M | 9.03M | 9.17M | 13.39M | 9.21M | 7.74M | 9.01M | 8.32M | 6.27M | 13.15M | 10.96M | 10.44M | 9.78M | 13.49M | 13.39M | 11.82M | 16.79M | 15.52M | 16.52M | 13.34M | 8.92M | 9.45M | 12.56M | 15.01M | 10.40M | 15.86M | 14.25M |
|
Sales of Property, Plant and Equipment
|
0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.03M | 0.04M | 0.01M | 0.01M | 0.06M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.07M | 0.00M | 0.00M | 0.04M | 0.01M | 0.02M | 0.05M | 0.01M | 0.01M | 0.02M | 0.60M | 0.01M | 0.01M | 0.00M | 0.00M | 0.09M | 0.03M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | | | 0.28M | 0.28M | 0.28M | -0.28M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-2.55M | -3.68M | -5.38M | -8.04M | -2.58M | -3.98M | -4.18M | -4.99M | -3.59M | -6.36M | -4.81M | -5.75M | -4.08M | -4.45M | -5.39M | -7.23M | -2.72M | -6.97M | -9.54M | -4.46M | -3.60M | -5.96M | -6.29M | -4.80M | -4.25M | -7.77M | -7.93M | -8.21M | -7.66M | -9.47M | -11.09M | -12.79M | -9.87M | -13.10M | -11.95M | -14.09M | -9.06M | -9.01M | -9.17M | -13.39M | -9.18M | -11.37M | -11.12M | -8.30M | -6.26M | -13.14M | -10.88M | -10.44M | -12.62M | -16.95M | -13.39M | -11.81M | -16.74M | -15.51M | -16.51M | -13.32M | -8.32M | -9.44M | -12.55M | -15.01M | -10.39M | -15.78M | -14.22M |
|
Other financing activities
|
0.75M | 0.38M | 0.54M | 0.51M | -0.05M | 0.50M | 0.05M | 1.14M | 0.07M | 1.09M | 1.21M | 1.25M | 1.32M | 1.89M | 1.46M | 1.04M | 0.98M | 0.67M | 0.71M | 1.45M | 1.90M | 1.18M | 1.37M | 1.38M | 3.21M | 4.50M | 2.16M | 0.04M | 2.13M | 3.88M | 2.40M | 2.95M | 0.40M | 3.68M | 0.05M | 3.83M | 0.75M | 0.04M | 0.04M | 4.54M | 3.18M | 0.42M | 0.05M | 1.23M | 2.75M | 0.18M | 0.05M | 3.11M | 2.76M | 0.35M | 0.74M | 5.92M | 5.56M | 0.06M | 0.07M | 6.09M | 5.39M | 0.06M | 0.05M | 8.33M | 5.84M | 0.05M | 0.06M |
|
Cash from Financing Activities
|
-2.76M | -0.95M | 2.01M | 2.87M | -2.87M | -1.01M | 0.68M | -0.17M | -3.85M | 0.03M | 0.52M | 0.76M | -0.97M | 0.03M | -0.24M | 1.11M | -2.30M | 1.94M | 2.41M | 3.00M | -4.29M | -1.04M | -0.67M | -1.80M | -2.38M | 1.24M | -0.80M | 0.34M | -2.48M | 3.85M | 1.27M | 3.31M | 3.34M | 6.22M | 3.57M | 6.07M | 1.42M | 7.62M | 5.26M | 7.76M | 1.79M | 6.70M | 8.53M | 2.02M | -3.76M | 9.72M | 5.22M | -1.71M | 1.18M | 14.92M | 1.81M | 13.79M | 5.04M | 16.60M | 8.91M | 0.87M | 2.73M | -0.68M | 6.34M | -1.25M | 2.00M | 4.48M | 3.59M |
|
Dividends Paid - Common
|
1.41M | 1.42M | 1.42M | 1.43M | 1.45M | 1.46M | 1.63M | 1.66M | 1.66M | 1.71M | 1.72M | 1.76M | 1.77M | 1.80M | 1.81M | 1.83M | 1.84M | 1.88M | 1.89M | 1.91M | 1.92M | 1.95M | 1.95M | 2.00M | 2.01M | 2.04M | 2.05M | 2.08M | 2.08M | 2.12M | 2.13M | 2.16M | 2.17M | 2.21M | 2.21M | 2.24M | 2.24M | 2.28M | 2.28M | 2.32M | 2.32M | 2.33M | 2.33M | 2.40M | 2.41M | 2.45M | 2.45M | 2.52M | 2.52M | 2.58M | 2.58M | 2.64M | 2.65M | 2.54M | 3.08M | 2.98M | 2.98M | 3.04M | 3.04M | 3.10M | 3.10M | 3.17M | 3.17M |
|
Change in Cash
|
0.25M | -0.18M | -0.11M | -0.26M | 0.14M | -0.14M | 0.02M | 0.10M | 0.14M | -0.06M | 0.12M | 0.10M | -0.30M | 0.18M | 0.08M | -0.15M | 0.03M | -0.06M | -0.19M | 0.04M | 0.11M | 0.01M | 0.17M | -0.32M | 0.30M | -0.29M | 0.02M | -0.02M | -0.02M | 0.09M | -0.05M | 0.70M | -0.66M | -0.08M | 0.02M | 0.06M | -0.03M | -0.08M | 0.27M | 0.14M | -0.27M | 0.04M | -0.12M | -0.22M | 0.22M | 0.12M | 0.24M | -0.52M | 0.39M | -0.26M | -0.11M | 1.20M | -1.19M | 5.81M | 0.54M | -3.95M | 7.00M | -3.25M | 4.45M | -9.56M | 2.56M | -3.36M | 0.36M |
|
Free Cash Flow
|
2.99M | 0.76M | -2.13M | -3.14M | 3.00M | 0.85M | -0.68M | 0.27M | 3.98M | -0.09M | -0.41M | -0.66M | 0.66M | 0.14M | 0.32M | -1.29M | 2.32M | -2.00M | -2.62M | -2.97M | 4.39M | 1.04M | 0.82M | 1.46M | 2.67M | -1.54M | 0.80M | -0.39M | 2.45M | -3.76M | -1.38M | -2.62M | -4.01M | -6.32M | -3.56M | -6.02M | -1.46M | -7.72M | -5.00M | -7.63M | -2.08M | -3.03M | -6.55M | -2.26M | 3.97M | -9.61M | -5.05M | 1.19M | 2.04M | -11.72M | -1.93M | -12.61M | -6.29M | -10.81M | -8.38M | -4.85M | 3.67M | -2.58M | -1.90M | -8.31M | 0.56M | -7.92M | -3.27M |
|
Net Cash Flow
|
0.25M | -0.18M | -0.11M | -0.26M | 0.14M | -0.14M | 0.02M | 0.10M | 0.14M | -0.06M | 0.12M | 0.10M | -0.30M | 0.18M | 0.08M | -0.15M | 0.03M | -0.06M | -0.19M | 0.04M | 0.11M | 0.01M | 0.17M | -0.32M | 0.30M | -0.29M | 0.02M | -0.02M | -0.02M | 0.09M | -0.05M | 0.70M | -0.66M | -0.08M | 0.02M | 0.06M | -0.03M | -0.08M | 0.27M | 0.14M | -0.27M | 0.04M | -0.12M | -0.22M | 0.22M | 0.12M | 0.24M | -0.52M | 0.39M | -0.26M | -0.11M | 1.20M | -1.19M | 5.81M | 0.54M | -3.95M | 7.00M | -3.25M | 4.45M | -9.56M | 2.56M | -3.36M | 0.36M |