|
Net Income
|
-0.60M | -0.44M | -0.52M | -0.02M | -1.11M | -1.95M | 4.61M | | 6.90M | 10.60M | 1.11M | 26.09M | 1.10M | 9.50M | 13.50M |
|
Depreciation and Depletion
|
| | | | | | | -5.43M | -6.50M | -7.30M | -7.30M | -7.30M | -7.30M | -7.30M | -7.30M |
|
Share-based Compensation
|
0.10M | 0.13M | 0.10M | 0.14M | 0.11M | 0.11M | 0.11M | 0.13M | 0.10M | 0.20M | 0.10M | 0.04M | 0.10M | 0.10M | |
|
Gains from Investment Securities
|
| | | | | | | | | -0.30M | | | | | |
|
Cash from Operations
|
-0.50M | -0.10M | -0.48M | 2.57M | -6.07M | 1.57M | 8.41M | 11.17M | 17.60M | 16.50M | 10.50M | 0.31M | 8.30M | 18.30M | 24.80M |
|
Amortization of Deferred Charges
|
| | | 0.12M | 0.57M | 0.33M | 0.37M | 0.51M | 0.60M | 0.60M | 0.70M | 0.66M | 0.60M | 0.70M | 0.60M |
|
Depreciation & Amortization (CF)
|
| | | | | | | -5.43M | -6.50M | -7.30M | -7.30M | -7.30M | -7.30M | -7.30M | -7.30M |
|
Change in Account Payables
|
-0.10M | 0.17M | 0.61M | 2.31M | -1.73M | -0.46M | 0.36M | -0.39M | -0.10M | -0.10M | -0.30M | 1.12M | | -0.50M | -0.10M |
|
Change in Accured Expenses
|
| | | | -1.60M | 0.79M | 0.31M | | | | | | | | |
|
Capital Expenditures
|
-14.40M | -28.20M | -14.81M | -130.81M | -125.77M | -127.55M | -28.92M | -153.81M | -159.40M | 0.20M | -0.10M | | | | |
|
Cash from Investing Activities
|
-14.40M | -28.20M | -14.81M | -130.81M | -125.77M | -127.55M | -28.92M | -153.81M | -159.40M | -0.10M | -0.10M | | | | |
|
Other financing activities
|
| | 61.17M | | 97.70M | 97.88M | 111.79M | 14.04M | 14.18M | 14.33M | 14.40M | 26.67M | 26.70M | 26.80M | |
|
Long-Term Debt Issuances
|
| | | | 119.80M | 118.25M | 20.68M | 147.85M | 147.70M | | | | | | |
|
Long-Term Debt Repayments
|
| | | -1.19M | -2.36M | -2.36M | -3.37M | -3.45M | -4.90M | -6.40M | -6.50M | -12.61M | -7.40M | -6.40M | -6.90M |
|
Short-Term Debt repayments
|
| | | | -7.50M | | | | | | | | | | |
|
Shares Issued
|
| | | | 46.20M | | 16.00M | | | | | 14.80M | | | 0.70M |
|
Dividends Paid - Common
|
| | | | | | | -0.44M | 311.24M | | | | | | |
|
Cash from Financing Activities
|
11.80M | 25.64M | 14.06M | 128.96M | 155.09M | 114.54M | 33.27M | 142.81M | 138.00M | -16.80M | -12.60M | 7.32M | -10.60M | -16.60M | -18.80M |
|
Change in Cash
|
-3.10M | -2.66M | -1.24M | 0.72M | 23.25M | -11.44M | 12.77M | 0.17M | -3.80M | -0.40M | -2.10M | 7.62M | -2.30M | 1.70M | 6.00M |
|
Beginning Cash Balance
|
| | | -2.02M | | | 4.04M | | | | | | | | |
|
Free Cash Flow
|
13.90M | 28.09M | 14.32M | 133.38M | 119.70M | 129.13M | 37.32M | 164.98M | 177.00M | 16.30M | 10.60M | 0.31M | 8.30M | 18.30M | 24.80M |
|
Net Cash Flow
|
-3.10M | -2.66M | -1.24M | 0.72M | 23.25M | -11.44M | 12.77M | 0.17M | -3.80M | -0.40M | -2.20M | 7.62M | -2.30M | 1.70M | 6.00M |