|
Net Income
|
0.06M | 0.07M | 0.07M | 0.08M | 0.09M | 0.10M | 0.12M | 7.51M | 0.71M | 1.38M | 2.17M | 8.70M | 0.04M | | | 6.27M | 5.57M | 6.11M | 6.00M | 1.04M | 0.93M | 1.14M | -0.34M | -0.34M | -1.70M | -1.16M | -0.37M | -0.92M | 1.41M | 0.09M | 0.32M | 0.59M | -0.00M | 0.27M | 0.26M | -2.02M | -0.53M | -0.24M | -7.37M | 0.81M | 0.06M | 0.42M | 0.07M | -0.73M | 0.26M | 0.34M | 8.39M | | | 3.83M | 3.72M | 3.52M | 3.77M | 3.86M | 3.91M | 3.56M | 3.82M | 3.67M | 4.12M |
|
Depreciation and Depletion
|
1.51M | 1.51M | 1.54M | 1.55M | 1.53M | 1.53M | 1.56M | 1.59M | 1.51M | 1.52M | | 1.52M | 1.52M | 1.61M | 1.69M | 1.65M | 1.65M | 1.69M | 1.90M | 1.72M | | | | | | | 2.78M | 2.71M | 2.80M | 3.06M | 2.94M | 2.82M | 2.78M | 2.81M | 2.93M | 2.93M | 2.53M | 2.42M | 2.45M | 2.29M | 2.34M | 2.31M | 2.35M | 1.82M | 0.71M | 0.72M | 0.74M | 0.72M | 0.73M | 0.74M | 0.75M | 0.72M | 0.79M | 0.73M | 0.73M | 0.72M | 0.73M | 0.74M | 0.77M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 0.19M | 0.19M | 0.20M | 0.18M | 0.17M | | | | | | | 0.20M | 0.20M | 0.23M | 0.20M | 0.19M | 0.23M | 0.27M | 0.22M | 0.22M | 0.21M | 0.17M | 0.08M | 0.08M | 0.11M | 0.01M | 0.12M | 0.11M | 0.04M | 0.01M | 0.03M | 1.10M | 0.01M | 0.01M | 0.00M | | 0.00M | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.01M | | 0.03M | 0.03M | 0.03M | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | 1.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.24M | 0.24M | 0.24M | | | | | | | 0.27M | | | 0.49M | 0.31M | 0.45M | -0.82M | -2.02M | 0.31M | -0.39M | -2.98M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 18.35 | 0.31M | 0.31M | 0.13M | 8.74 | 0.01M | 0.01M | -1.23M | -0.11M | -0.09M | | -0.18M | 0.01M | 0.01M | -0.04M | -0.12M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 0.11M | | | | 0.09M | | | | | | | 0.04M | 0.13M | 0.04M | 0.06M | -0.04M | 0.06M | 0.01M | 0.08M | 0.12M | 0.13M | 0.57M | 0.22M | -0.30M | 0.17M | 0.12M | -0.03M | 0.10M | 0.41M | -0.03M | -0.01M | -0.00M | -0.04M | 0.01M | 0.06M | -0.01M | 0.04M | 0.08M | -0.01M | | 0.03M | 0.05M | 0.05M | -0.01M |
|
Non-cash Items
|
| | | | | | | | | | | | | | 0.45M | 0.43M | 0.44M | 0.44M | 0.36M | 0.34M | | | | | | | | | | 0.26M | 0.23M | 0.19M | 0.17M | 0.14M | 0.12M | 0.11M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | |
|
Cash from Operations
|
4.38M | 3.24M | 3.52M | 3.66M | 3.65M | 3.84M | 2.92M | 2.71M | 2.37M | 2.66M | | 3.31M | 1.91M | 2.70M | 4.47M | 4.64M | 0.44M | 2.58M | 4.38M | 3.76M | | | | | | | 2.63M | 1.54M | 5.19M | 1.09M | 5.35M | 4.66M | 3.56M | 2.98M | 3.47M | -2.24M | 2.66M | -0.42M | 3.89M | 5.16M | 3.61M | 1.43M | 2.02M | 2.90M | 0.03M | 2.88M | 1.52M | -0.86M | 1.17M | 1.57M | 0.80M | 0.93M | 0.57M | 18.48M | 0.18M | 1.52M | 0.74M | 1.67M | 2.32M |
|
Amortizatization of Intangibles
|
0.14M | 0.15M | 0.14M | 0.16M | 0.15M | -0.00M | 0.17M | 0.20M | 0.15M | 0.01M | | 0.15M | 0.01M | 0.01M | 0.26M | 0.16M | 0.17M | 0.22M | 0.13M | 0.17M | | | | | | | 0.66M | 0.29M | 0.47M | 0.49M | 0.54M | 0.42M | 0.43M | 0.41M | 0.49M | 0.39M | 0.39M | 0.61M | 0.42M | 0.40M | 0.40M | 0.40M | 0.45M | 0.43M | 0.17M | 0.32M | 0.18M | 0.14M | 0.15M | 0.15M | 0.17M | 0.18M | 0.16M | 0.15M | 0.15M | 0.15M | 0.13M | 0.15M | 0.12M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | -0.01M | -0.00M | 0.01M | 1.59M | 1.51M | 1.52M | | 1.52M | 1.52M | 1.61M | 1.69M | 1.65M | 1.65M | 1.69M | 1.90M | 1.72M | | | | | | | 2.78M | 2.71M | 2.80M | 3.06M | 2.94M | 2.82M | 2.78M | 2.81M | 2.93M | 2.93M | 2.53M | 2.42M | 2.45M | 2.29M | 2.34M | 2.31M | 2.35M | 1.82M | 0.71M | 0.72M | 0.74M | 0.72M | 0.73M | 0.74M | 0.75M | 0.72M | 0.79M | 0.73M | 0.73M | 0.72M | 0.73M | 0.74M | 0.77M |
|
Change in Receivables
|
0.92M | -0.03M | -0.32M | -0.86M | -0.40M | -0.36M | 1.03M | 0.06M | -0.43M | -0.54M | | -0.06M | 0.75M | 0.22M | -0.27M | 0.25M | -0.01M | -0.16M | 1.69M | -0.88M | | | | | | | 1.09M | 1.09M | -1.78M | 2.94M | -1.88M | -0.72M | -0.70M | 1.90M | 0.49M | -0.90M | 0.58M | 3.12M | -1.27M | -0.55M | -1.02M | 1.97M | -0.04M | -2.14M | -0.24M | -0.04M | -0.15M | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.40M | 0.31M | 0.26M | 0.33M | 0.16M | 0.42M | 0.37M | 0.59M | -0.85M | 0.16M | | 0.45M | 0.18M | 0.37M | 0.82M | 1.34M | -1.64M | -0.80M | 1.49M | -0.28M | | | | | | | 0.63M | 0.15M | -1.31M | 0.40M | -1.04M | -0.02M | -0.72M | 1.34M | -0.54M | -4.51M | 0.28M | -0.96M | -0.25M | 0.73M | -0.51M | 0.03M | -0.26M | 0.09M | -1.30M | 0.29M | -0.23M | -2.29M | 0.14M | 0.45M | -0.26M | 0.27M | -0.47M | 1.51M | -1.77M | 0.46M | -0.40M | -0.08M | 0.04M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.94M | | | | | | | |
|
Capital Expenditures
|
1.00M | 0.11M | 0.08M | 1.59M | 2.47M | 0.51M | 0.60M | 0.41M | 1.61M | 0.89M | | 2.68M | 3.92M | 15.64M | 11.34M | 16.45M | 9.35M | 12.01M | 10.77M | 8.54M | | | | | | | 0.71M | 1.15M | 2.03M | 1.11M | 1.04M | 0.81M | 0.74M | 0.73M | 0.81M | 0.34M | 0.48M | 0.91M | 0.31M | 0.41M | 0.21M | 0.68M | 0.64M | 0.48M | 0.19M | 0.27M | 0.62M | 0.18M | 0.73M | 0.25M | 0.14M | 0.30M | 0.15M | 0.24M | 0.55M | 0.30M | 0.08M | 0.17M | 0.20M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | | | | | | | | | | | | | | | | | 5.09M | | 0.22M | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 19.54M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | | | | | 0.46M | | | | 0.13M | 0.33M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.38M | 3.82M | 17.94M | 8.38M | 7.69M | 6.78M | 13.54M | 16.66M | 16.66M | 13.22M |
|
Cash from Investing Activities
|
-1.47M | -0.21M | -0.45M | -1.99M | -2.48M | -1.38M | -1.06M | 8.71M | -1.87M | -1.25M | | -4.73M | -6.30M | -27.43M | -11.87M | -17.51M | -10.01M | -13.29M | -11.93M | -9.14M | | | | | | | 6.25M | -20.70M | -2.03M | -1.12M | 0.83M | -0.81M | 6.32M | -0.73M | -1.38M | -0.34M | -2.02M | -0.94M | 0.08M | -0.47M | 0.14M | -0.64M | -0.81M | 252.32M | -1.54M | -0.40M | -0.68M | -6.03M | -18.52M | -22.12M | -3.19M | 7.41M | -0.45M | -0.38M | -12.69M | 1.85M | 0.16M | 7.28M | 2.24M |
|
Other financing activities
|
| | | | 0.00M | 0.07M | 0.00M | 0.14M | 0.95M | | | 2.57M | 0.01M | -0.00M | 3.21M | 0.32M | | 0.04M | 0.01M | 0.01M | | | | | | | 0.28M | 0.81M | 1.86M | | 0.01M | | | 0.05M | 0.43M | | | | | 0.07M | 0.57M | | 0.06M | 0.25M | | 0.45M | -0.00M | 0.01M | 0.32M | 0.28M | -0.12M | 0.09M | 0.08M | 0.04M | -0.00M | 0.09M | 0.02M | 0.07M | 0.01M |
|
Long-Term Debt Issuances
|
| | | 1.32M | 2.02M | 0.82M | | 0.25M | 42.75M | | | 19.70M | | 12.23M | 10.20M | 16.20M | 9.44M | 12.53M | 9.57M | 8.23M | | | | | | | | 48.00M | 118.52M | | | 0.07M | 0.07M | 0.07M | 28.60M | | | | | | | | | 7.50M | | 25.00M | -32.20M | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | | | | | 17.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | 5.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 0.01M | 0.03M | -0.04M | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | 0.36M | | | 1.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | 2.08M | | 4.58M | 2.08M | 2.08M | 2.08M | 2.05M | 2.04M | 2.02M | 2.01M | 2.03M | | | | | | | | 6.08M | 0.34M | 0.35M | 1.80M | 1.04M | 0.87M | 0.87M | 1.97M | 1.36M | | | 2.53M | 0.35M | 0.35M | 0.35M | 0.80M | 19.70M | 0.70M | 0.21M | 45.07M | 10.74M | 0.37M | 2.23M | 2.23M | 0.37M | 0.37M | 0.37M | 5.23M | 5.22M | 0.60M | 0.75M | 0.75M |
|
Cash from Financing Activities
|
-3.11M | -3.38M | -2.98M | -1.66M | -1.04M | -2.61M | -3.21M | -5.77M | 16.29M | -3.19M | | 18.71M | -1.05M | 19.40M | 3.64M | 22.73M | 5.09M | 9.41M | 6.42M | 5.03M | | | | | | | -0.10M | 24.80M | -4.63M | -1.42M | -3.40M | -1.72M | -7.75M | -2.00M | 9.49M | -2.98M | -0.99M | -0.88M | 1.22M | -1.04M | -4.22M | -4.28M | -1.35M | -187.34M | -1.45M | 1.21M | -49.97M | -11.77M | -1.26M | -2.22M | -2.27M | -8.59M | -1.53M | -1.05M | -2.02M | -6.25M | -1.29M | -6.59M | -1.36M |
|
Change in Cash
|
-0.20M | -0.35M | 0.09M | 0.01M | 0.14M | -0.15M | -1.35M | 5.65M | 16.78M | -1.79M | | 17.29M | -5.44M | -5.33M | -3.76M | 9.86M | -4.48M | -1.30M | -1.13M | -0.35M | | | | | | | 8.77M | 5.65M | -1.47M | -1.45M | 2.78M | 2.14M | 2.13M | 0.25M | 11.57M | -5.56M | -0.35M | -2.25M | 5.19M | 3.65M | -0.48M | -3.50M | -0.14M | 67.87M | -2.97M | 3.68M | -49.13M | -18.65M | -12.58M | -4.25M | -4.66M | -0.24M | -1.41M | 17.04M | -14.53M | -2.88M | -0.38M | 2.36M | 3.21M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -0.94M | 3.21M | | 0.30M | | | | | | | | | | | | | |
|
Free Cash Flow
|
3.38M | 3.13M | 3.44M | 2.07M | 1.18M | 3.33M | 2.32M | 2.29M | 0.76M | 1.76M | | 0.64M | -2.01M | -12.94M | -6.87M | -11.81M | -8.91M | -9.43M | -6.38M | -4.77M | | | | | | | 1.92M | 0.39M | 3.15M | -0.02M | 4.31M | 3.86M | 2.83M | 2.25M | 2.66M | -2.58M | 2.17M | -1.33M | 3.58M | 4.75M | 3.40M | 0.74M | 1.39M | 2.41M | -0.17M | 2.60M | 0.90M | -1.04M | 0.44M | 1.32M | 0.67M | 0.63M | 0.42M | 18.23M | -0.36M | 1.22M | 0.66M | 1.49M | 2.12M |
|
Net Cash Flow
|
-0.20M | -0.35M | 0.09M | 0.01M | 0.14M | -0.15M | -1.35M | 5.65M | 16.78M | -1.79M | | 17.29M | -5.44M | -5.33M | -3.76M | 9.86M | -4.48M | -1.30M | -1.13M | -0.35M | | | | | | | 8.77M | 5.65M | -1.47M | -1.45M | 2.78M | 2.14M | 2.13M | 0.25M | 11.57M | -5.56M | -0.35M | -2.25M | 5.19M | 3.65M | -0.48M | -3.50M | -0.14M | 67.87M | -2.97M | 3.68M | -49.13M | -18.65M | -18.61M | -22.77M | -4.66M | -0.24M | -1.41M | 17.04M | -14.53M | -2.88M | -0.38M | 2.36M | 3.21M |