|
Net Income
|
-1.05M | -0.89M | -0.81M | 0.06M | -0.49M | -0.68M | -0.34M | 0.64M | -0.90M | -0.57M | -0.54M | 0.78M | -0.71M | -0.72M | -0.16M | 0.28M | -0.88M | -0.15M | -0.36M | 0.61M | -0.39M | 2.35M | | 0.48M | 0.19M | -0.38M | -0.01M | 0.06M | 11.45M | -0.48M | | 0.60M | -0.35M | 13.32M | 0.25M | -0.27M | -0.48M | -0.15M | -1.36M | -0.35M | -1.27M | -0.77M | -0.65M | -0.30M | -0.11M | -0.20M | -0.00M | 0.03M | -0.09M | -0.24M | -0.44M | 0.11M | -0.27M | -0.26M | -0.69M | 0.09M | -0.41M | -0.22M | -0.63M | 0.07M | -0.37M | -0.31M |
|
Depreciation and Depletion
|
0.47M | 0.47M | 0.45M | 0.45M | 0.44M | 0.42M | 0.43M | 0.43M | 0.43M | 0.44M | 0.45M | 0.45M | 0.44M | 0.43M | 0.45M | 0.44M | 0.45M | 0.44M | 0.45M | 0.46M | 0.46M | 0.12M | 0.14M | 0.13M | 0.03M | 1.51M | 0.42M | 0.41M | 0.37M | 0.35M | 0.34M | | | 0.28M | 0.23M | 0.24M | 0.25M | 0.27M | 0.14M | 0.21M | 0.21M | 0.21M | 0.20M | 0.19M | 0.18M | 0.21M | 0.15M | 0.17M | 0.17M | 0.19M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M |
|
Share-based Compensation
|
| 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 | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.09M | | | | | 0.02M | 0.02M | 0.02M | 0.00M | | | | | | | | | 0.01M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.04M | | -0.01M | 0.01M | 0.02M | -0.00M | -0.01M | -0.01M | 0.02M | -0.01M | 0.01M | 0.02M | 0.02M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.02M | 0.02M | | 0.01M | 0.01M | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.06M | | | | 0.03M | | | | 0.04M | | | | 0.01M | | | |
|
Gains from Investment Securities
|
| | | | | | 0.04M | | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | 1.43M | 1.43M | 1.43M | | 1.43M | 1.43M | 1.43M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | | 0.02M | | | | 0.02M | 0.40M | | 0.03M | 0.02M | | | 0.18M | | | | | 0.04M | | | | 0.05M | | | | | | | |
|
Asset Writedowns and Impairment
|
| -0.02M | 0.01M | -0.01M | -0.01M | -0.00M | 0.03M | -0.02M | -0.00M | 0.00M | 0.02M | -0.01M | 0.01M | -0.02M | 0.01M | -0.01M | 0.02M | -0.01M | 0.01M | 0.01M | -0.02M | 0.00M | 0.00M | 0.00M | -0.01M | 0.02M | 0.01M | -0.01M | -0.03M | -0.00M | 0.02M | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.22M | -0.16M | 0.37M | -0.03M | -0.44M | 1.04M | 0.38M | -0.31M | -0.01M | 0.81M | 0.56M | 0.32M | 0.28M | -0.44M | 0.87M | -0.42M | 0.01M | 0.15M | 0.69M | -0.41M | -0.68M | -0.20M | -0.10M | -0.65M | -0.07M | -0.06M | 0.46M | -1.34M | -0.51M | -0.16M | | | -1.08M | -0.10M | 0.53M | -0.12M | -0.30M | -1.07M | -0.37M | -0.02M | -0.33M | -0.09M | 0.05M | 0.13M | -0.06M | 0.14M | 0.09M | 0.04M | -0.01M | -0.06M | 0.04M | 1.40M | 0.07M | -0.08M | -0.46M | -0.04M | -0.15M | -0.41M | 0.28M | -0.15M | -0.15M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.03M | 0.04M | 0.08M | 0.04M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.05M | -0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.47M | 0.47M | 0.45M | 0.45M | 0.44M | 0.42M | 0.43M | 0.43M | 0.43M | 0.44M | 0.45M | 0.45M | 0.44M | 0.43M | 0.45M | 0.44M | 0.45M | 0.44M | 0.45M | 0.46M | 0.46M | 0.12M | 0.14M | 0.13M | 0.03M | | 0.70M | 0.41M | 0.37M | | | | | 0.28M | 0.23M | 0.24M | 0.25M | 0.27M | 0.14M | 0.21M | 0.21M | 0.21M | 0.20M | 0.19M | 0.18M | 0.21M | 0.15M | 0.17M | 0.17M | 0.19M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M |
|
Change in Receivables
|
| 0.12M | -0.36M | 0.30M | -0.37M | 0.08M | -0.05M | 0.28M | -0.10M | -0.37M | 0.14M | -0.13M | -0.05M | -0.10M | 0.37M | -0.10M | -0.21M | 0.04M | 0.12M | -0.19M | 0.01M | -0.13M | 0.09M | 0.54M | 0.13M | -0.46M | 0.27M | 0.45M | -0.01M | 0.28M | -1.12M | | | 0.11M | -0.10M | 0.04M | -0.03M | 0.14M | 0.20M | -0.27M | -0.25M | -0.01M | 0.01M | 0.01M | -0.02M | 0.12M | -0.04M | 0.04M | -0.08M | 0.00M | 0.01M | -0.04M | 0.11M | -0.12M | 0.06M | 0.02M | -0.09M | 0.01M | 0.15M | -0.08M | -0.04M | -0.01M |
|
Change in Accured Expenses
|
| -0.09M | 0.64M | -0.55M | 0.38M | -0.37M | 0.86M | -0.34M | 0.18M | -0.37M | 0.65M | -0.85M | 0.58M | 0.46M | -0.26M | -0.18M | -0.19M | 0.22M | 0.59M | -0.41M | 0.10M | -0.00M | 0.17M | 0.23M | -0.27M | -0.24M | 0.25M | 0.39M | 0.17M | 0.19M | -0.61M | | | -0.10M | -0.25M | 0.55M | -1.20M | 1.02M | -0.48M | -0.40M | 0.79M | -0.10M | 0.19M | 0.03M | -0.03M | -0.12M | -0.83M | -0.08M | 0.09M | -0.01M | 0.09M | -0.19M | -0.13M | 0.00M | 0.37M | -0.23M | 0.10M | -0.14M | -0.12M | -0.03M | -0.00M | -0.07M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.05M | -0.07M | | | -695.00 | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.17M | -0.10M | 0.11M | -0.01M | -0.33M | 0.03M | 0.08M | 0.16M | -0.06M | -0.06M | -0.04M | 0.07M | -0.00M | 0.12M | -0.21M | 0.07M | -0.02M | -0.10M | 0.01M | -0.01M | -0.06M | 0.02M | -0.02M | 0.07M | -0.03M | 0.03M | 0.01M | -0.03M | -0.06M | 0.07M | | | -0.13M | -0.02M | -0.03M | 0.01M | 0.01M | -0.01M | 0.13M | 0.01M | -0.13M | 0.08M | 0.06M | -0.01M | -0.12M | 0.03M | -0.01M | 0.15M | -0.05M | -0.18M | 0.12M | 0.07M | 0.04M | -0.12M | 0.46M | -0.01M | -0.06M | -0.51M | -0.02M | -0.01M | -0.07M |
|
Capital Expenditures
|
| 0.29M | 0.43M | 0.27M | 0.21M | 0.14M | 0.35M | 0.27M | 0.38M | 0.32M | 0.28M | 0.14M | 0.11M | 0.16M | 0.35M | 0.54M | 0.25M | 0.29M | 0.34M | 0.48M | 0.36M | 0.48M | 0.81M | 0.60M | 0.66M | 0.59M | 0.41M | 0.65M | 0.90M | 0.60M | 0.62M | | | 0.26M | 0.16M | 0.13M | 0.06M | 0.05M | 0.08M | | | | | 0.06M | 0.03M | 0.03M | -0.00M | 0.05M | 0.07M | 0.07M | 0.15M | 0.11M | 0.14M | 0.11M | 0.16M | 0.15M | 0.10M | 0.08M | 0.13M | 0.20M | 0.22M | 0.12M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | -0.16M | | | | | | | | | | | -6.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 0.44M | 1.32M | 0.34M | 0.96M | 0.61M | 0.49M | 1.08M | 0.52M | 0.38M | 0.23M | 0.01M | | 0.06M | 1.04M | 1.29M | 0.24M | 0.05M | 1.75M | 0.62M | 1.95M | -0.77M | 0.03M | 0.05M | 0.02M | | -0.02M | 1.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | | | | 0.70M | 0.79M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.27M | -0.39M | -0.29M | -0.13M | -0.15M | -0.40M | -0.21M | -0.65M | -0.40M | 0.12M | -0.13M | -0.15M | -0.15M | -0.43M | -0.47M | -0.24M | -0.33M | -0.26M | -0.48M | -0.36M | 4.24M | -2.74M | -0.53M | -0.19M | -0.27M | 0.08M | -0.65M | 7.54M | -0.78M | -1.63M | | | 12.68M | -1.93M | -0.14M | 0.36M | 0.54M | 0.54M | -0.43M | 0.03M | 0.31M | 0.59M | -0.06M | -0.06M | -0.19M | 0.19M | -0.16M | -0.08M | -0.08M | -0.32M | -0.12M | -0.15M | -0.11M | -0.18M | -0.19M | -0.10M | -0.08M | -0.13M | -0.20M | -0.22M | -0.16M |
|
Other financing activities
|
| | | | | | | | | | | | | | | 0.29M | | | | | | | | | | | -0.02M | -0.81M | 3.13M | 0.92M | 0.22M | | | -0.01M | 0.03M | | | | | 0.01M | | | -0.03M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.17M | 0.95M | 0.03M | 0.65M | 0.17M | -0.33M | -0.32M | 0.32M | 0.31M | -0.53M | -0.73M | -0.06M | -0.29M | 1.13M | -0.26M | 0.52M | 0.37M | 0.18M | -0.40M | 0.75M | -0.79M | 1.84M | -0.52M | 0.29M | 0.57M | 0.05M | 0.09M | 1.30M | 0.94M | -1.06M | | | -0.72M | -8.77M | -0.38M | -0.39M | -0.12M | 0.98M | 0.15M | -0.43M | -0.07M | 1.15M | -0.13M | 0.07M | -0.30M | -0.26M | 2.70M | -0.59M | -0.28M | -0.35M | -0.32M | -0.55M | -0.45M | -0.32M | -0.24M | 0.13M | 0.26M | 0.18M | -0.16M | 0.57M | 0.12M |
|
Dividends Paid - Common
|
| | | 0.04M | 0.06M | 0.08M | 0.09M | 0.09M | 0.11M | 0.12M | 0.17M | 0.08M | 0.12M | 0.13M | 0.13M | 0.15M | 0.18M | 0.21M | 0.23M | 0.24M | 0.25M | 0.54M | 0.22M | 0.21M | 0.06M | 0.27M | 0.16M | 0.18M | 5.11M | 0.22M | 0.25M | | | 0.22M | 8.89M | 0.14M | 0.10M | 0.17M | 0.15M | 0.11M | 0.10M | -0.01M | 0.10M | | | | 0.09M | 0.16M | -0.06M | | 0.09M | | | | 0.09M | | | | 0.09M | | 0.09M | 77.00 |
|
Change in Cash
|
| -0.33M | 0.41M | 0.11M | 0.49M | -0.42M | 0.31M | -0.15M | -0.64M | -0.10M | 0.40M | -0.30M | 0.11M | -0.17M | 0.26M | 0.14M | -0.14M | 0.05M | 0.06M | -0.18M | -0.03M | 2.76M | -1.11M | -1.15M | -0.55M | 0.23M | 0.07M | -0.10M | 7.50M | -0.34M | -2.85M | | | 10.87M | -10.80M | 0.01M | -0.15M | 0.12M | 0.46M | -0.65M | -0.42M | -0.08M | 1.66M | -0.14M | 0.14M | -0.55M | 0.07M | 2.63M | -0.63M | -0.38M | -0.74M | -0.41M | 0.69M | -0.49M | -0.58M | -0.89M | -0.02M | 0.03M | -0.36M | -0.08M | 0.19M | -0.19M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | 0.58M | 0.07M | 0.81M | 2.78M | 0.93M | 0.59M | 0.96M | -0.50M | | | 0.26M | -0.25M | 0.78M | | | | | | | 1.31M | | | | | | | | | 0.64M | | 0.16M | 0.07M | 1.96M | | | | 0.03M | | | | | | | | 0.07M | | |
|
Free Cash Flow
|
| -0.51M | -0.59M | 0.10M | -0.25M | -0.58M | 0.69M | 0.11M | -0.70M | -0.33M | 0.53M | 0.42M | 0.21M | 0.12M | -0.80M | 0.33M | -0.68M | -0.27M | -0.19M | 0.21M | -0.77M | -1.16M | -1.01M | -0.69M | -1.31M | -0.66M | -0.47M | -0.20M | -2.24M | -1.10M | -0.79M | | | -1.35M | -0.26M | 0.40M | -0.18M | -0.35M | -1.15M | -0.37M | -0.02M | -0.33M | -0.09M | -0.01M | 0.11M | -0.09M | 0.14M | 0.04M | -0.03M | -0.08M | -0.21M | -0.07M | 1.26M | -0.04M | -0.24M | -0.61M | -0.15M | -0.23M | -0.54M | 0.08M | -0.37M | -0.27M |
|
Net Cash Flow
|
| -0.33M | 0.41M | 0.11M | 0.49M | -0.42M | 0.31M | -0.15M | -0.64M | -0.10M | 0.40M | -0.30M | 0.11M | -0.17M | 0.26M | 0.14M | -0.14M | 0.05M | 0.06M | -0.18M | -0.03M | 2.76M | -1.11M | -1.15M | -0.55M | 0.23M | 0.07M | -0.10M | 7.50M | -0.34M | -2.85M | | | 10.87M | -10.80M | 0.01M | -0.15M | 0.12M | 0.46M | -0.65M | -0.42M | -0.08M | 1.66M | -0.14M | 0.14M | -0.55M | 0.07M | 2.63M | -0.63M | -0.38M | -0.74M | -0.41M | 0.69M | -0.49M | -0.58M | -0.89M | -0.02M | 0.03M | -0.36M | -0.08M | 0.19M | -0.19M |