|
Net Income
|
| | 0.19M | 0.13M | | 0.14M | 0.06M | -0.03M | 0.08M | 0.09M | 0.10M | -0.01M | 0.11M | 0.08M | 0.16M | 0.03M | 0.17M | 0.16M | 0.19M | 0.06M | 0.21M | 0.42M | 0.43M | 0.40M | 0.48M | 0.53M | 0.64M | 0.59M | 0.70M | 0.71M | 0.72M | 0.71M | 0.79M | 0.84M | 0.96M | 0.85M | 0.98M | 0.98M | 1.19M | 1.09M | 1.12M | 1.12M | 1.15M | 1.14M | 1.01M | 1.02M | 1.15M | 0.97M | 1.10M | 1.11M | 1.11M | 1.15M | 1.42M | 1.42M | 1.24M | 1.19M | 1.26M | 1.26M | 1.45M | 1.35M | 1.47M | 1.48M | 1.40M | 1.31M | 1.37M | 1.37M | 1.20M |
|
Depreciation and Depletion
|
0.00M | 0.00M | | | 758.00 | 758.00 | 758.00 | 759.00 | 758.00 | 758.00 | 161.00 | 160.00 | 161.00 | 161.00 | 160.00 | 106.00 | | | | | | | | | 0.00M | 0.00M | 0.00M | 788.00 | 862.00 | 916.00 | 974.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 424.00 | 431.00 | 384.00 | 342.00 | 257.00 | 283.00 | 265.00 | 196.00 | 391.00 | 587.00 | 566.00 | 563.00 | 549.00 | 469.00 | 503.00 | 626.00 | 709.00 | 892.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Gains from Investment Securities
|
| | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | 27.00 | 508.00 | 0.00M | | | 0.03M | 0.02M | 0.00M | | 0.01M | 0.01M | 0.01M | | 0.12M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.12M | 0.08M | | | 0.09M | -0.02M | 0.04M | 0.11M | 0.04M | 0.16M | 0.11M | 0.08M | 0.07M | 0.05M | 0.20M | 0.22M | -0.02M | 0.27M | 0.30M | 0.24M | -0.03M | 0.40M | 0.42M | 0.50M | 0.28M | 0.48M | 0.74M | 0.62M | 0.71M | 0.83M | 0.76M | 0.75M | 0.75M | 0.88M | 1.01M | 0.82M | 1.02M | 1.00M | 1.21M | 1.12M | 1.13M | 0.93M | 1.16M | 1.21M | 1.13M | 0.86M | 1.27M | 0.96M | 1.06M | 0.96M | 1.12M | 1.45M | 1.45M | 1.39M | 1.17M | 1.15M | 1.31M | 1.40M | 1.42M | 1.26M | 1.14M | 1.28M | 1.24M | 1.27M | 1.18M | 1.23M | 1.40M |
|
Amortization of Deferred Charges
|
| | | | | | | 0.11M | 0.01M | 0.01M | 0.01M | 0.07M | 0.01M | 0.07M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | | | 758.00 | 758.00 | 758.00 | 759.00 | 758.00 | 758.00 | 161.00 | 160.00 | 161.00 | 161.00 | 160.00 | 106.00 | | | | | | | | | 0.00M | 0.00M | 0.00M | 788.00 | 862.00 | 916.00 | 974.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 424.00 | 431.00 | 384.00 | 342.00 | 257.00 | 283.00 | 265.00 | 196.00 | 391.00 | 587.00 | 566.00 | 563.00 | 549.00 | 469.00 | 503.00 | 626.00 | 709.00 | 892.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Accured Expenses
|
| | | | | | -0.01M | 0.02M | 0.00M | -0.00M | -0.04M | 0.04M | 0.01M | -0.05M | -0.01M | 0.06M | -0.01M | -0.04M | -0.00M | 0.04M | -0.04M | 0.03M | -0.01M | 0.12M | -0.10M | 0.02M | 0.00M | 0.01M | 0.03M | -0.04M | -0.02M | 0.03M | -0.02M | 0.05M | -270.00 | 0.04M | -0.02M | 0.04M | -0.04M | 0.03M | -0.04M | -0.02M | 0.04M | -0.01M | 0.01M | -0.05M | 0.01M | 0.04M | -0.04M | 0.00M | -0.06M | 0.08M | -0.01M | 0.04M | 0.02M | 0.09M | -0.03M | -0.03M | 0.00M | 0.06M | -0.03M | -0.02M | -0.03M | 0.02M | -0.04M | 0.00M | -0.03M |
|
Change in Taxes
|
| | | | | | -0.04M | 0.04M | -0.04M | 0.05M | -0.06M | 0.04M | -0.02M | -0.02M | 0.07M | 0.08M | -0.18M | 0.10M | 0.10M | 0.09M | -0.16M | -0.08M | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.04M | -0.06M | 0.02M | 0.02M | -0.03M | -0.02M | 0.04M | -0.00M | 0.00M | -0.04M | 0.02M | 0.01M | -0.02M | -0.02M | 0.02M | 0.02M | 0.00M | -0.02M | 0.03M | 0.02M | -0.01M | -0.02M | 0.02M | 0.01M | -0.01M | -0.02M | 0.02M | 0.01M | -0.02M | -0.02M | 0.03M | 0.05M | -0.03M | -0.03M | 0.01M | 0.04M | -0.03M | -0.03M | 0.02M | 0.05M | -0.03M | -0.03M | 0.01M | 0.04M | -0.03M | -0.03M | 0.03M | 0.04M | -0.03M | -0.03M | 0.04M | 0.04M | -0.03M | -0.04M | 0.04M | 0.04M | -0.04M | -0.04M | 0.06M | 0.03M | -0.02M |
|
Capital Expenditures
|
| | | | | | | | 0.68M | | -0.38M | -0.15M | | | | | | | | | | | | 0.02M | | 684.00 | 0.00M | 0.01M | 0.00M | 461.00 | 0.00M | | | | | | | | | | | | | | 923.00 | | | 0.01M | | | | | | | | 978.00 | 0.01M | | | | | | 0.00M | | | | |
|
Cash from Investing Activities
|
-0.49M | -0.66M | | | -1.14M | 0.34M | 0.64M | -1.09M | -0.79M | -0.84M | 1.05M | -0.82M | -0.52M | -1.14M | -1.62M | -0.94M | 1.09M | -1.65M | -1.22M | 0.71M | -0.88M | -1.35M | -6.08M | -0.90M | 0.27M | -2.15M | -3.24M | -1.77M | 1.89M | -3.13M | 0.60M | -3.22M | -0.45M | -6.04M | -3.18M | -0.70M | -0.93M | -5.79M | -6.66M | 3.67M | 0.04M | -1.12M | -3.80M | 6.24M | -3.34M | 0.99M | -2.03M | -0.22M | -0.39M | 5.10M | -0.19M | -12.14M | -2.72M | -0.87M | -3.40M | -1.78M | 2.55M | 2.14M | -0.99M | -2.05M | 0.56M | 5.85M | -1.68M | 2.82M | 1.76M | -1.62M | 7.38M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.19M | -0.20M | 0.03M | 0.09M | 0.02M | | 0.06M | 0.16M | -0.16M | | | | | | | | | | 1.00 | | | | | 0.03M | | | | | | | | 0.04M | | | | 0.04M | -1.00 | | 1.00 | | | | | | | |
|
Cash from Financing Activities
|
| | | | 0.46M | -0.16M | | 0.40M | 0.60M | 0.46M | 0.10M | -0.30M | 0.27M | 1.22M | 1.47M | 0.75M | -1.07M | 2.24M | -0.11M | 0.01M | -0.11M | 1.08M | 5.59M | 0.39M | -0.34M | 1.45M | 2.52M | 1.19M | -2.65M | 2.36M | -1.33M | 2.41M | -0.28M | 5.17M | 2.16M | -0.09M | -0.04M | 4.73M | 7.19M | -6.30M | -1.35M | 0.14M | 2.97M | -7.79M | 2.31M | -1.86M | 0.71M | -0.43M | -0.93M | -6.12M | -0.98M | 10.72M | 1.27M | -0.55M | 2.65M | 0.20M | -3.89M | -3.37M | -0.55M | 2.35M | -3.00M | -7.42M | 0.51M | -4.06M | -2.92M | 0.38M | -8.79M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.30M | 0.42M | 0.49M | 0.49M | 0.58M | 0.58M | 0.62M | 0.62M | 0.66M | 0.81M | 0.81M | 0.81M | 0.83M | 0.83M | 0.89M | 0.97M | 0.97M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.06M | 0.96M | 0.96M | 1.06M | 1.06M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.29M | 1.29M | 1.29M | 1.29M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M |
|
Change in Cash
|
| | | | | | 0.68M | -0.57M | -0.15M | -0.22M | 1.25M | -1.04M | -0.18M | 0.12M | 0.04M | 0.03M | -0.00M | 0.86M | -1.03M | 0.95M | -1.02M | 0.13M | -0.08M | -0.01M | 0.21M | -0.21M | 0.02M | 0.05M | -0.05M | 0.07M | 0.03M | -0.06M | 0.02M | 0.00M | -0.01M | 0.02M | 0.05M | -0.06M | 1.73M | -1.51M | -0.18M | -0.05M | 0.34M | -0.35M | 0.09M | -0.02M | -0.04M | 0.30M | -0.25M | -0.05M | -0.04M | 0.03M | 0.00M | -0.03M | 0.43M | -0.44M | -0.03M | 0.17M | -0.12M | 1.56M | -1.29M | -0.29M | 0.06M | 0.03M | 0.02M | -0.01M | -0.01M |
|
Beginning Cash Balance
|
0.52M | 0.10M | 0.24M | 0.71M | -0.60M | 0.28M | 0.28M | 0.96M | 0.39M | 0.23M | 0.01M | 1.26M | 0.22M | 0.04M | 0.17M | 0.21M | 0.24M | 0.24M | 1.09M | 0.07M | 1.02M | 931.00 | 0.14M | 0.06M | 0.05M | 0.26M | 0.05M | 0.06M | 0.11M | 0.06M | 0.13M | 0.16M | 0.10M | 0.12M | 0.13M | 0.11M | 0.14M | 0.19M | 0.13M | 1.86M | 0.36M | 0.17M | 0.13M | 0.46M | 0.12M | 0.21M | 0.19M | 0.16M | 0.46M | 0.21M | 0.15M | 0.11M | 0.14M | 0.15M | 0.12M | 0.54M | 0.10M | 0.08M | 0.25M | 0.13M | 1.69M | 0.40M | 0.11M | 0.17M | 0.20M | 0.22M | 0.21M |
|
Free Cash Flow
|
0.12M | 0.08M | | | 0.09M | -0.02M | 0.04M | 0.11M | -0.64M | 0.16M | 0.49M | 0.22M | 0.07M | 0.05M | 0.20M | 0.22M | -0.02M | 0.27M | 0.30M | 0.24M | -0.03M | 0.40M | 0.42M | 0.48M | 0.28M | 0.48M | 0.73M | 0.62M | 0.71M | 0.83M | 0.76M | 0.75M | 0.75M | 0.88M | 1.01M | 0.82M | 1.02M | 1.00M | 1.21M | 1.12M | 1.13M | 0.93M | 1.16M | 1.21M | 1.13M | 0.86M | 1.27M | 0.95M | 1.06M | 0.96M | 1.12M | 1.45M | 1.45M | 1.39M | 1.17M | 1.15M | 1.31M | 1.40M | 1.42M | 1.26M | 1.14M | 1.28M | 1.23M | 1.27M | 1.18M | 1.23M | 1.40M |
|
Net Cash Flow
|
-0.37M | -0.58M | | | -0.60M | 0.17M | 0.68M | -0.57M | -0.15M | -0.22M | 1.25M | -1.04M | -0.18M | 0.12M | 0.04M | 0.03M | -0.00M | 0.86M | -1.03M | 0.95M | -1.02M | 0.13M | -0.08M | -0.01M | 0.21M | -0.21M | 0.02M | 0.05M | -0.05M | 0.07M | 0.03M | -0.06M | 0.02M | 0.00M | -0.01M | 0.02M | 0.05M | -0.06M | 1.73M | -1.51M | -0.18M | -0.05M | 0.34M | -0.35M | 0.09M | -0.02M | -0.04M | 0.30M | -0.25M | -0.05M | -0.04M | 0.03M | 0.00M | -0.03M | 0.43M | -0.44M | -0.03M | 0.17M | -0.12M | 1.56M | -1.29M | -0.29M | 0.06M | 0.03M | 0.02M | -0.01M | -0.01M |