|
Net Income
|
0.17M | -0.01M | -0.01M | -0.04M | 0.37M | 0.31M | 0.14M | 0.44M | 0.50M | -0.01M | 0.07M | 0.10M | 0.44M | -0.06M | 0.22M | 0.14M | | -0.42M | -0.04M | 0.91M | -0.39M | -0.20M | -0.06M | -0.07M | 0.06M | 0.04M | -0.04M | -0.15M | -0.19M | -0.10M | -0.08M | -0.03M | 0.03M | -0.16M | 0.09M | -0.09M | -0.33M |
|
Deferred Taxes
|
0.03M | 0.11M | -0.08M | -0.26M | -0.08M | 0.24M | -0.85M | -0.19M | -0.00M | 0.12M | -0.27M | -0.14M | -0.13M | -0.14M | -0.18M | 0.76M | 0.16M | 0.04M | 0.03M | -0.06M | 0.14M | 0.08M | 0.02M | 0.05M | -0.01M | -0.01M | 0.02M | 0.07M | 0.06M | -0.00M | 0.11M | -0.03M | -0.01M | 0.05M | -0.02M | 0.04M | 0.14M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | | | | -0.17M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | -0.02M | | | | 0.21M | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.48M | 0.25M | 0.90M | 0.11M | 1.95M | 0.16M | 0.99M | 0.48M | 1.43M | 0.47M | 1.12M | -0.20M | 1.46M | 0.33M | 0.53M | 1.81M | 1.18M | -1.04M | 1.36M | -0.43M | 1.31M | -0.51M | 1.77M | -0.87M | 2.54M | -0.77M | 1.49M | -1.04M | 1.76M | -0.87M | 1.96M | -1.42M | 1.80M | -0.38M | 1.93M | -0.83M | 1.92M |
|
Amortization of Deferred Charges
|
0.08M | 0.08M | 0.08M | 0.11M | 0.08M | 0.09M | 0.09M | 0.07M | 0.09M | 0.13M | 0.10M | 0.14M | 0.08M | 0.09M | 0.09M | 0.21M | 0.10M | 0.10M | 0.10M | 0.09M | 0.19M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.14M | 0.12M | 0.13M | 0.13M | 0.13M | 0.12M | 0.13M | 0.13M |
|
Depreciation & Amortization (CF)
|
0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.43M | 0.42M | 0.42M | 0.43M | 0.45M | 0.44M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.43M | 0.43M | 0.43M | 0.43M | 0.44M | 0.44M | 0.45M | 0.46M | 0.45M | 0.47M |
|
Change in Receivables
|
0.01M | 0.10M | -0.10M | 0.00M | 0.02M | -0.09M | 0.48M | -0.43M | 0.05M | 0.12M | -0.26M | 0.13M | 0.06M | 0.07M | 0.16M | -0.31M | 0.21M | 0.32M | -0.16M | 0.07M | 0.10M | 0.33M | -0.19M | 0.47M | -0.37M | 0.13M | 0.01M | 0.41M | -0.07M | 0.14M | 0.15M | 0.30M | -0.16M | 0.51M | -0.38M | 0.45M | -0.14M |
|
Change in Account Payables
|
0.07M | -0.02M | 0.07M | -0.08M | -0.00M | -0.07M | -0.03M | 0.04M | -0.01M | 0.01M | -0.03M | 0.00M | 0.03M | 0.09M | -0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | -0.29M | 0.81M | -0.43M | -0.22M | -0.33M | -0.04M | -0.39M | 0.45M | -0.07M | -0.55M | -0.25M | 0.27M | -0.08M | 0.26M | 0.60M | -0.23M | -0.39M | 0.60M | -0.28M | 0.69M | -0.12M |
|
Change in Taxes
|
-0.17M | -482.00 | -0.00M | 0.24M | 0.32M | -0.10M | -0.46M | -0.07M | 0.16M | -0.20M | 0.33M | 0.04M | -0.33M | 0.15M | 0.16M | -0.12M | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.49M | 0.21M | -0.40M | 0.37M | 0.60M | -0.87M | -0.36M | 1.25M | -0.59M | 0.86M | -0.88M | 0.89M | -0.50M | 0.63M | -0.67M | 3.89M | -1.24M | 1.10M | -1.00M | 1.14M | -1.06M | 0.85M | -0.96M | 1.41M | -1.20M | 0.94M | -1.09M | 1.49M | -1.26M | 0.98M | -0.90M | 1.45M | -1.35M | 1.04M | -1.03M | 1.59M | -1.49M |
|
Capital Expenditures
|
0.19M | 0.32M | 0.49M | 0.72M | 0.44M | 0.47M | 0.16M | 0.07M | 0.23M | 0.30M | 1.41M | 1.39M | 1.44M | 0.12M | 0.71M | 1.29M | 0.53M | 0.97M | 0.29M | 0.47M | 0.46M | 0.41M | 0.53M | 0.33M | 0.65M | 0.17M | 0.17M | 0.06M | 0.31M | 0.58M | 1.17M | 0.42M | 0.46M | 0.20M | 1.06M | 0.67M | 0.41M |
|
Change in Acquisitions & Divestments
|
0.03M | 0.18M | 0.10M | 0.49M | 0.18M | 0.28M | 0.05M | 0.05M | 0.10M | 306.00 | 0.45M | 0.07M | 1.25M | 80.00 | | 0.00M | 0.49M | | | 0.47M | | | | 0.60M | | | | | | | | 2.24M | | | | | |
|
Cash from Investing Activities
|
-0.16M | -0.14M | -0.74M | -0.30M | -0.40M | -0.73M | -0.38M | -0.02M | -0.39M | -0.25M | -1.23M | -1.34M | -0.06M | -0.54M | -0.77M | -1.28M | -0.52M | -1.04M | -0.30M | -0.02M | -0.46M | -0.14M | -0.53M | 0.27M | -0.65M | -0.24M | -0.16M | 0.23M | -0.31M | -0.40M | -1.17M | 1.82M | -0.46M | -0.20M | -1.06M | -0.67M | -0.41M |
|
Other financing activities
|
-0.00M | 874.00 | 0.01M | 0.07M | -0.03M | -0.02M | 0.02M | 0.01M | 0.01M | -0.03M | -0.11M | 0.01M | -0.14M | 0.01M | 0.05M | -0.02M | | | -0.06M | 0.02M | 0.01M | -0.03M | 0.17M | 0.07M | -0.01M | -0.06M | 0.02M | 0.01M | | | 0.07M | -0.04M | -0.03M | 0.00M | 0.04M | 0.01M | 0.03M |
|
Cash from Financing Activities
|
-0.11M | -0.08M | -0.08M | -0.02M | -2.20M | -0.07M | -1.07M | -0.03M | -0.03M | -0.07M | -0.16M | -0.03M | -0.18M | -0.03M | 0.01M | -0.06M | -0.28M | -0.28M | -0.29M | -0.29M | -0.29M | -0.30M | -0.30M | -0.30M | -0.31M | -0.31M | -0.32M | -0.32M | -0.32M | -0.33M | -0.33M | -0.33M | -0.34M | -0.24M | -0.04M | -0.04M | -0.04M |
|
Change in Cash
|
1.22M | 0.03M | 0.07M | -0.21M | -0.65M | -0.64M | -0.46M | 0.44M | 1.01M | 0.15M | -0.27M | -1.57M | 1.22M | -0.23M | -0.23M | 0.47M | 0.37M | -2.37M | 0.77M | -0.74M | 0.55M | -0.94M | 0.94M | -0.91M | 1.59M | -1.32M | 1.01M | -1.13M | 1.12M | -1.59M | 0.46M | 0.07M | 1.01M | -0.83M | 0.83M | -1.54M | 1.47M |
|
Beginning Cash Balance
|
1.55M | 2.77M | 2.79M | 2.86M | 2.66M | 2.00M | 1.36M | 0.90M | 1.34M | 2.35M | 2.50M | 2.23M | 0.66M | 1.89M | 1.65M | 1.42M | 3.45M | 3.86M | 2.41M | 3.18M | 2.43M | 2.99M | 2.04M | 2.98M | 2.07M | 2.67M | 2.34M | 3.35M | 2.22M | 3.34M | 1.75M | 2.21M | 2.29M | 3.29M | 2.47M | 3.30M | 1.76M |
|
Free Cash Flow
|
1.29M | -0.07M | 0.41M | -0.61M | 1.51M | -0.32M | 0.83M | 0.41M | 1.20M | 0.17M | -0.29M | -1.59M | 0.02M | 0.22M | -0.18M | 0.52M | 0.65M | -2.01M | 1.08M | -0.90M | 0.85M | -0.92M | 1.23M | -1.20M | 1.90M | -0.94M | 1.32M | -1.10M | 1.44M | -1.45M | 0.79M | -1.84M | 1.34M | -0.59M | 0.87M | -1.50M | 1.51M |
|
Net Cash Flow
|
1.22M | 0.03M | 0.07M | -0.21M | -0.65M | -0.64M | -0.46M | 0.44M | 1.01M | 0.15M | -0.27M | -1.57M | 1.22M | -0.23M | -0.23M | 0.47M | 0.37M | -2.37M | 0.77M | -0.74M | 0.55M | -0.94M | 0.94M | -0.91M | 1.59M | -1.32M | 1.01M | -1.13M | 1.12M | -1.59M | 0.46M | 0.07M | 1.01M | -0.83M | 0.83M | -1.54M | 1.47M |