|
Net Income
|
0.02M | 1.45M | 2.37M | 1.02M | 1.59M | 2.44M | 1.88M | 1.43M | 3.37M | 3.24M | 3.15M | 3.39M | 4.02M | 5.54M | 1.84M | 0.99M | 3.40M | 2.59M | 2.69M | 1.73M | 4.12M | 4.50M | 2.21M | 1.80M | 4.53M | 8.13M | 5.05M | 4.47M | 5.67M | 5.93M | 9.63M | 4.17M | 6.92M | 10.63M | 0.13M | 6.63M | 5.50M | 7.95M | 11.38M | -7.01M | 14.49M | 15.30M | 16.64M | 13.82M | 19.78M | 14.50M | 18.91M | 6.18M | 2.28M | 7.91M | 7.53M | 1.18M | 7.58M | 7.08M | 5.84M | 4.53M | 8.87M | 9.31M | 8.36M | 3.17M | 12.28M | 12.21M |
|
Depreciation and Depletion
|
| 0.11M | 0.12M | 0.13M | 0.13M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.14M | 0.14M | 0.15M | 0.15M | 0.23M | 0.20M | 0.20M | 0.18M | 0.25M | 0.22M | 0.23M | 0.21M | 0.45M | 0.34M | 0.36M | 0.29M | 0.31M | 0.33M | 0.36M | 0.36M | 0.38M | 0.40M | 0.42M | 0.41M | 0.42M | 0.43M | 0.44M | 0.42M | 0.46M | 0.46M | 0.48M | 0.39M | 0.44M | 0.43M | 0.45M | 0.42M | 0.59M | 0.52M | 0.58M | 0.57M | 0.62M | 0.64M | 0.67M | 0.70M | 0.76M | 0.79M | 0.91M | 0.79M | 0.83M | 0.95M | 0.93M | 0.87M |
|
Share-based Compensation
|
| 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.09M | 0.09M | 0.09M | 0.09M | 0.06M | 0.06M | 0.06M | 0.12M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.09M | 0.10M | 0.08M | 0.08M | 0.10M | 0.16M | 0.06M | 0.12M | 0.09M | 0.10M | 0.07M | 0.13M | 0.10M | 0.11M | 0.12M | 0.17M |
|
Deferred Taxes
|
| 0.38M | -0.89M | 0.59M | 0.32M | 0.32M | -1.21M | 0.34M | 0.62M | 0.12M | -1.37M | 0.80M | 0.72M | 2.32M | -2.03M | -0.00M | 0.74M | 0.73M | -0.86M | 0.30M | 0.33M | 1.28M | -0.89M | 1.69M | 0.95M | 1.40M | -1.25M | -0.23M | 1.39M | 0.77M | -6.59M | 0.48M | 0.76M | 1.89M | -7.21M | 0.83M | -0.10M | 0.62M | 0.94M | -3.06M | 1.77M | 0.89M | 1.61M | 0.75M | 2.26M | -0.06M | 1.87M | -1.15M | -2.56M | -0.54M | -0.39M | -1.91M | -0.94M | -1.17M | -0.21M | -0.09M | 0.09M | -0.04M | 0.67M | -1.22M | 0.79M | 2.75M |
|
Gains from Investment Securities
|
| 0.96M | -0.62M | 1.17M | 0.48M | 0.48M | 0.84M | 1.92M | 0.35M | 0.26M | 1.96M | 1.56M | 1.33M | 1.35M | 1.48M | 0.68M | 1.73M | 0.03M | 0.30M | 0.35M | -2.18M | -1.42M | 7.91M | 1.93M | 0.81M | 1.00M | 1.33M | 1.04M | 4.80M | 0.71M | 2.30M | -1.31M | -0.20M | -0.49M | -0.01M | 1.14M | 0.76M | 0.34M | 0.58M | 0.33M | 1.12M | 0.05M | 3.34M | -0.61M | 0.09M | -0.33M | 6.42M | -2.18M | -0.79M | -1.18M | 0.16M | 0.97M | -0.39M | -0.91M | 1.72M | 5.18M | -0.18M | 0.92M | 0.98M | 0.17M | 0.24M | 0.32M |
|
Asset Writedowns and Impairment
|
| 0.19M | -0.01M | -0.18M | 0.06M | 0.00M | -0.09M | 0.21M | 0.27M | 0.01M | 0.19M | 0.10M | 0.12M | -0.10M | 0.60M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 0.70M | | 0.10M | 3.39M | 2.87M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 2.35M | 2.38M | 1.61M | 1.57M | 4.89M | 0.93M | -0.71M | 2.23M | 4.31M | 2.85M | 1.68M | 3.11M | 8.56M | 1.96M | -1.93M | 1.32M | 5.46M | 4.83M | -0.41M | 4.95M | 7.57M | 4.81M | 1.54M | 4.03M | 9.22M | 7.77M | 2.41M | 3.28M | 13.17M | 1.03M | -0.52M | 6.61M | 9.23M | 9.07M | -0.85M | 1.61M | 9.19M | 10.96M | 2.00M | 14.04M | 5.90M | 12.15M | 8.24M | 8.25M | 19.20M | 16.24M | 1.35M | 6.95M | 12.01M | 15.90M | -13.09M | 5.67M | 0.70M | 14.15M | 1.44M | 8.43M | 7.82M | 12.15M | -0.07M | 8.86M | 17.16M |
|
Amortizatization of Intangibles
|
| 0.08M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.10M | 0.10M | 0.12M | 0.15M | 0.16M | 0.05M | 0.16M | 0.13M | 0.27M | 0.03M | 0.16M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | 0.20M | 0.21M | 0.22M | 0.15M | 0.23M | 0.23M | 0.24M | 0.21M | 0.23M | 0.22M | 0.17M | 0.13M | -0.13M | -0.15M | -0.21M | -0.22M | -0.25M | -0.23M | -0.20M | -0.19M | -0.28M | -0.25M | -0.24M | -0.22M | 0.33M | 0.32M | 0.31M | 0.32M | 0.86M | 0.84M | 0.96M | 1.03M | 1.23M | 0.94M | 0.90M | 0.35M | 0.43M | 0.31M | 0.39M |
|
Depreciation & Amortization (CF)
|
| 0.11M | 0.12M | 0.13M | 0.13M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.14M | 0.14M | 0.15M | 0.15M | 0.23M | 0.20M | 0.20M | 0.18M | 0.25M | 0.22M | 0.23M | 0.21M | 0.45M | 0.34M | 0.36M | 0.29M | 0.31M | 0.33M | 0.36M | 0.36M | 0.38M | 0.40M | 0.42M | 0.41M | 0.42M | 0.43M | 0.44M | 0.42M | 0.46M | 0.46M | 0.48M | 0.39M | 0.44M | 0.43M | 0.45M | 0.42M | 0.59M | 0.52M | 0.58M | 0.57M | 0.62M | 0.64M | 0.67M | 0.70M | 0.76M | 0.79M | 0.91M | 0.79M | 0.83M | 0.95M | 0.93M | 0.87M |
|
Change in Receivables
|
| 1.42M | 0.60M | -2.11M | 0.23M | 1.12M | 0.12M | 0.54M | 1.74M | 1.61M | 0.33M | -1.54M | 1.31M | -1.05M | -1.01M | -1.27M | 1.15M | -0.14M | 0.06M | -0.30M | 1.14M | -0.38M | -0.68M | -1.45M | 1.09M | 1.33M | -0.70M | 0.01M | 1.04M | 0.56M | -0.10M | -0.14M | 1.12M | 1.58M | -0.46M | 4.92M | -0.27M | -0.04M | -0.15M | -0.19M | 2.93M | 2.03M | 2.14M | 0.76M | 1.20M | 1.55M | 0.01M | 2.12M | 0.30M | -1.37M | -4.96M | -2.22M | 0.38M | 0.11M | -3.98M | -0.43M | 0.57M | 0.75M | 1.83M | 1.97M | -0.34M | -0.41M |
|
Change in Accured Expenses
|
| 0.95M | 1.02M | -0.64M | 2.76M | 0.73M | -0.93M | -1.82M | 1.59M | 1.07M | 1.53M | -2.55M | 4.25M | 4.16M | -0.93M | -4.83M | 1.74M | 1.46M | -0.44M | -2.81M | 1.42M | 2.54M | 5.54M | -6.28M | -0.37M | 6.31M | -0.24M | -3.57M | 1.75M | 7.08M | -3.79M | -4.69M | 2.26M | 2.30M | 0.34M | -4.94M | 9.61M | -0.04M | -0.12M | -0.54M | 9.65M | -5.90M | 4.35M | -3.98M | 2.69M | 3.20M | 5.94M | -9.16M | 5.55M | 1.91M | 5.11M | -15.69M | 2.70M | -3.21M | 5.80M | -5.88M | 4.85M | 1.84M | 1.34M | -5.26M | 1.10M | 5.42M |
|
Change in Taxes
|
| 0.10M | -0.66M | -1.06M | | | 0.64M | -0.49M | -0.15M | 0.28M | 1.05M | -0.96M | -0.37M | 3.05M | -3.05M | 0.31M | 1.20M | -0.26M | -1.62M | 0.20M | 0.14M | -0.18M | -0.01M | 1.04M | 0.73M | -0.51M | -0.21M | 2.25M | -3.48M | 2.87M | -2.87M | -0.39M | 1.43M | 1.15M | 2.79M | 0.86M | -5.84M | 0.14M | 1.20M | 1.58M | -1.80M | -0.31M | -0.17M | 2.74M | 4.68M | 2.49M | -7.22M | 2.83M | -6.16M | | | -1.17M | | | 1.08M | -1.08M | 0.56M | 0.14M | -0.70M | 2.10M | -0.90M | 0.02M |
|
Other Working Capital Changes
|
| -0.61M | 1.21M | -0.40M | 2.49M | -2.17M | -0.00M | -0.18M | 0.44M | 0.26M | -0.12M | -0.21M | 3.53M | -0.54M | 0.13M | -0.05M | 1.05M | 0.40M | -1.01M | 0.66M | -0.46M | 0.91M | 3.77M | -4.03M | -0.79M | 3.56M | -1.37M | 1.17M | -1.26M | 0.13M | -0.43M | 0.45M | -0.23M | -0.14M | -0.61M | 0.37M | -0.64M | -0.09M | -1.29M | 4.74M | 0.27M | -1.12M | 0.08M | 2.06M | 2.82M | 0.09M | 4.05M | 0.13M | 1.04M | -0.30M | -1.41M | 0.27M | 0.25M | 3.52M | -4.65M | -3.35M | 2.35M | 0.66M | -2.29M | 0.91M | -2.90M | -0.66M |
|
Capital Expenditures
|
| 0.09M | 0.15M | 0.06M | 0.10M | 0.17M | 0.03M | 0.03M | 0.13M | 0.21M | 0.20M | 0.27M | 0.27M | 0.53M | 0.36M | 0.59M | 0.47M | 0.59M | 0.37M | 0.61M | 0.53M | 1.17M | 0.43M | 0.70M | 0.72M | 0.32M | 0.71M | 1.06M | 0.90M | 0.38M | 0.54M | 0.61M | 0.93M | 0.04M | 0.28M | 0.23M | 0.42M | 0.38M | 0.47M | 0.64M | 0.80M | 0.80M | 0.96M | 1.61M | 4.45M | 0.72M | -0.24M | 0.91M | 1.54M | 1.53M | 1.70M | 2.30M | 2.72M | 1.60M | 2.56M | 2.23M | 2.11M | 1.73M | 1.35M | 1.33M | 3.21M | |
|
Sales of Property, Plant and Equipment
|
| 0.02M | 0.01M | | | | | 0.01M | 0.20M | | 0.02M | 0.00M | 0.02M | -0.00M | 0.02M | | 0.03M | | 0.01M | 0.03M | 0.03M | 0.06M | 0.04M | 0.01M | 0.02M | 0.03M | 0.03M | 0.02M | | 0.01M | 0.02M | 0.01M | 0.04M | 0.00M | 0.01M | 0.01M | 0.09M | 0.05M | 0.16M | 0.01M | 0.03M | 0.01M | 0.03M | 0.01M | 5.31M | | 1.42M | 0.03M | 0.01M | 0.06M | -0.06M | 0.24M | 0.11M | 0.06M | 0.12M | 0.02M | 0.01M | 0.22M | 0.03M | | 0.46M | 0.01M |
|
Acquisitions
|
| | | | | | | | | | | | | -0.35M | | | | | | | | | | | | | 8.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.76M | 6.87M | 6.99M | 0.78M | 2.31M | 4.90M | 7.77M | 0.35M | 3.74M | 3.79M | 4.47M | 0.76M | 2.09M | 2.57M | 3.33M | 2.99M | 4.00M | 2.15M | 3.06M | 6.60M | 6.56M | 5.94M | 4.13M | 2.03M | 4.55M | 6.30M | 3.41M | 6.08M | 1.53M | 6.42M | 5.14M | 7.29M | 28.27M | 45.41M | 53.22M | 47.52M | 0.08M | 17.54M | 4.56M | 2.43M | 2.42M | 4.99M | 13.66M | 13.90M | 6.00M | 1.99M | 9.14M | 13.37M | 1.86M | 19.86M | 17.65M | 54.03M | 44.14M | 50.53M | 31.11M | 68.56M | 24.83M | 45.91M | 15.54M | 12.81M | 25.23M |
|
Cash from Investing Activities
|
| -1.88M | 0.48M | 5.95M | 0.76M | -2.49M | 3.08M | -0.26M | -1.08M | 0.53M | -0.67M | -1.90M | 3.41M | -11.44M | 1.37M | -0.84M | -1.64M | -1.11M | -12.07M | 1.37M | -0.93M | -3.53M | -1.62M | 0.47M | -1.47M | -1.47M | -6.37M | -4.23M | 0.73M | -10.56M | -6.23M | 3.26M | 1.26M | -0.85M | -6.48M | 4.97M | 13.77M | -1.12M | -13.13M | -1.79M | -8.83M | 6.76M | -10.74M | 1.84M | 1.24M | -1.40M | 7.39M | -0.33M | -7.90M | -5.16M | -15.36M | 8.21M | -7.21M | 4.39M | -12.10M | -1.94M | -2.45M | -8.18M | 14.31M | 3.89M | -5.91M | -23.21M |
|
Other financing activities
|
| | | | | | | | | | 0.02M | 0.02M | 0.91M | 0.00M | 0.01M | 0.00M | 0.01M | | | 0.03M | | | | -0.03M | | | 0.06M | -0.08M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.26M | -0.21M | -4.08M | -1.28M | -0.36M | -0.66M | -0.61M | -0.16M | -2.32M | -1.35M | -0.09M | -0.61M | -0.66M | -2.57M | -0.26M | -0.77M | -0.23M | -0.57M | -1.15M | -0.84M | -3.58M | -0.69M | -1.94M | -1.82M | -3.46M | -0.38M | -0.39M | -0.66M | -0.80M | -5.48M | -0.79M | -0.75M | -0.81M | -20.75M | -0.77M | -0.76M | -0.76M | -15.87M | -0.83M | -0.83M | -0.83M | -29.22M | -0.83M | -0.87M | -0.87M | -34.98M | -0.87M | -0.87M | -0.96M | -6.61M | -0.87M | -1.83M | -0.87M | -8.43M | -1.92M | -0.91M | -0.87M | -27.27M | -0.87M | -0.87M | -0.87M |
|
Dividends Paid - Common
|
| 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.16M | 0.16M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.31M | 0.31M | 0.31M | 0.38M | 0.38M | 0.38M | 0.66M | 0.75M | 5.28M | 0.76M | 0.75M | -0.05M | 20.75M | 0.76M | 0.76M | 0.76M | 15.87M | 0.83M | 0.83M | 0.83M | 29.22M | 0.83M | 0.87M | 0.87M | 34.98M | 0.87M | 0.87M | 0.87M | 6.56M | 0.87M | 0.87M | 0.87M | 8.43M | 0.87M | 0.87M | 0.87M | 27.27M | 0.87M | 0.87M | 0.87M |
|
Change in Cash
|
| 0.22M | 2.65M | 3.48M | 1.05M | 2.04M | 3.35M | -1.58M | 0.99M | 2.53M | 0.83M | -0.31M | 5.90M | -3.53M | 0.76M | -3.03M | -1.09M | 4.12M | -7.80M | -0.19M | 3.18M | 0.47M | 2.50M | 0.08M | 0.75M | 4.28M | 1.03M | -2.21M | 3.35M | 1.82M | -10.68M | 1.96M | 7.12M | 7.57M | -18.17M | 3.36M | 14.62M | 7.32M | -18.04M | -0.62M | 4.38M | 11.82M | -27.81M | 9.24M | 8.62M | 16.93M | -11.34M | 0.14M | -1.82M | 5.89M | -6.07M | -5.76M | -3.37M | 4.23M | -6.38M | -2.42M | 5.07M | -1.22M | -0.81M | 2.95M | 2.08M | -6.92M |
|
Beginning Cash Balance
|
5.25M | 5.25M | 5.47M | 8.12M | 11.60M | 12.65M | 14.69M | 18.04M | 16.47M | 17.46M | 19.98M | 20.81M | 20.50M | 26.40M | 22.87M | 23.63M | 20.59M | 19.50M | 23.62M | 15.83M | 15.64M | 18.82M | 19.29M | 21.79M | 21.87M | 22.62M | 26.90M | 27.93M | 25.72M | 29.07M | 30.89M | 20.21M | 22.17M | 29.29M | 19.71M | 18.69M | 22.05M | 36.68M | 27.69M | 25.95M | 25.32M | 29.71M | 31.49M | 13.72M | 22.96M | 31.58M | 11.93M | 37.17M | 37.31M | 35.49M | 9.52M | 35.31M | 29.55M | 26.18M | 30.41M | 24.03M | 21.61M | 26.69M | 25.46M | 24.65M | 27.60M | 29.68M |
|
Free Cash Flow
|
| 2.26M | 2.22M | 1.55M | 1.47M | 4.72M | 0.90M | -0.74M | 2.10M | 4.10M | 2.65M | 1.40M | 2.84M | 8.03M | 1.60M | -2.53M | 0.85M | 4.88M | 4.47M | -1.02M | 4.42M | 6.40M | 4.38M | 0.84M | 3.31M | 8.89M | 7.06M | 1.34M | 2.38M | 12.79M | 0.49M | -1.13M | 5.68M | 9.19M | 8.79M | -1.07M | 1.19M | 8.81M | 10.50M | 1.36M | 13.24M | 5.10M | 11.20M | 6.62M | 3.80M | 18.48M | 16.48M | 0.44M | 5.40M | 10.48M | 14.20M | -15.39M | 2.95M | -0.90M | 11.58M | -0.79M | 6.32M | 6.09M | 10.80M | -1.41M | 5.66M | 17.16M |
|
Net Cash Flow
|
| 0.22M | 2.65M | 3.48M | 1.05M | 2.04M | 3.35M | -1.58M | 0.99M | 2.53M | 0.83M | -0.31M | 5.90M | -3.53M | 0.76M | -3.03M | -1.09M | 4.12M | -7.80M | -0.19M | 3.18M | 0.47M | 2.50M | 0.08M | 0.75M | 4.28M | 1.03M | -2.21M | 3.35M | 1.82M | -10.68M | 1.96M | 7.12M | 7.57M | -18.17M | 3.36M | 14.62M | 7.32M | -18.04M | -0.62M | 4.38M | 11.82M | -27.81M | 9.24M | 8.62M | 16.93M | -11.34M | 0.14M | -1.82M | 5.89M | -6.07M | -5.76M | -3.37M | 4.23M | -6.38M | -2.42M | 5.07M | -1.22M | -0.81M | 2.95M | 2.08M | -6.92M |