|
Net Income
|
1.07M | 0.13M | 0.24M | -1.14M | -1.58M | -0.74M | -1.15M | -1.09M | 1.03M | -0.65M | 1.76M |
|
Share-based Compensation
|
| | | | | | | | | | 0.16M |
|
Deferred Taxes
|
| | | | | | | | -0.04M | -0.04M | -0.08M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.11M | 0.11M |
|
Gains from Investment Securities
|
0.17M | 0.17M | 0.11M | -0.14M | | | | | | 0.87M | 0.87M |
|
Non-cash Items
|
| | | | | | | | | 0.38M | 0.42M |
|
Cash from Operations
|
0.38M | -0.18M | 0.16M | 2.19M | -3.14M | 1.02M | -0.32M | 1.82M | 1.05M | 0.06M | 0.93M |
|
Amortization of Deferred Charges
|
0.03M | | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.57M | 0.04M | 0.04M | 0.04M |
|
Change in Receivables
|
0.06M | -0.01M | 0.02M | -0.36M | -0.06M | -0.40M | 0.21M | 0.07M | 0.73M | -0.57M | 0.11M |
|
Change in Accured Expenses
|
-0.23M | -0.58M | -0.17M | 1.16M | -0.63M | 0.20M | 1.59M | -0.14M | 0.99M | 0.75M | -1.72M |
|
Other Working Capital Changes
|
0.32M | 0.03M | 0.15M | 0.73M | -0.14M | -0.14M | -0.14M | -0.14M | 0.32M | 1.02M | -0.86M |
|
Capital Expenditures
|
0.09M | 0.00M | | -0.01M | 0.01M | 0.01M | | 0.07M | 0.01M | | 0.05M |
|
Cash from Investing Activities
|
-0.09M | -0.00M | | 0.01M | -0.01M | -0.01M | | -0.07M | -0.01M | | -0.05M |
|
Cash from Financing Activities
|
-0.75M | -0.51M | -0.59M | -0.85M | 1.71M | -0.17M | 0.55M | -0.52M | -0.71M | -0.71M | -0.71M |
|
Dividends Paid - Common
|
0.20M | | 0.04M | -0.04M | 0.09M | | 0.28M | -0.28M | 0.18M | 0.18M | 0.18M |
|
Change in Cash
|
-0.46M | -0.69M | -0.43M | 1.35M | -1.44M | 0.84M | 0.23M | 1.23M | 0.34M | -0.65M | 0.17M |
|
Beginning Cash Balance
|
| | | | 3.44M | | | | | | |
|
Free Cash Flow
|
0.29M | -0.18M | 0.16M | 2.20M | -3.15M | 1.02M | -0.32M | 1.75M | 1.05M | 0.06M | 0.88M |
|
Net Cash Flow
|
-0.46M | -0.69M | -0.43M | 1.35M | -1.44M | 0.84M | 0.23M | 1.23M | 0.34M | -0.65M | 0.17M |