|
Net Income
|
1.43M | 25.22M | 10.20M | 15.44M | -0.17M | 0.02M | -0.67M | -0.02M | 0.01M | 0.07M | -0.85M | -0.21M | 2.10M | -0.01M | -0.40M | -0.06M | -0.03M | -0.15M | 19.42M | -0.50M | -0.20M | 10.39M | -0.35M | -0.78M | 13.85M | 2.69M | 7.75M | 6.13M | 6.70M | -0.24M | -0.63M | -0.82M | -0.43M | -1.49M | -1.24M | -0.01M | 0.06M | 0.13M | -3.54M | 0.08M | -0.14M | -0.03M | -0.25M | -0.14M | -0.07M | 0.01M | -0.00M | -0.50M | 10.64M | -0.01M | -0.52M | -1.37M | -1.34M | -1.19M | -1.07M | -1.58M | -2.06M | -2.42M | -1.84M | -1.88M | -0.82M | -0.36M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.09M | | | | 0.08M | | | | 0.07M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.06M | 29.93M | 0.74M | 4.05M | 0.30M | 10.52M | 0.05M | 0.04M | 0.04M | 0.10M | 0.04M | 0.01M | 0.50M | 1.12M | 0.15M | 0.15M | 0.15M | -1.26M | 0.15M | 0.05M | -0.14M | -1.38M | 0.03M | | | 0.03M | | | 0.01M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 0.02M | | | -0.10M | | | |
|
Non-cash Items
|
| | | | | | | | | | 0.01M | | | | 0.06M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -3.74M | -3.56M | -1.94M | -3.50M | -3.28M | -1.51M | -0.43M | -0.72M | -1.17M | -1.45M | -1.76M | -1.30M | -1.88M | 1.35M | -1.29M | 1.98M | -0.90M | -0.25M | 0.24M | -0.72M | 11.50M | -0.40M | -0.06M | 14.20M | 1.83M | 17.90M | 7.05M | 0.56M | 0.14M | 0.60M | 0.52M | 0.28M | 0.27M | -0.19M | 0.56M | -0.65M | 1.06M | 0.80M | 1.45M | -1.02M | 0.11M | 1.66M | -0.51M | 2.20M | -1.11M | 0.80M | 2.82M | 9.13M | -5.88M | 0.20M | 0.73M | -1.18M | 0.25M | -1.17M | -0.01M | -0.53M | 0.69M | 0.22M | 0.16M | -0.87M | -0.93M |
|
Change in Taxes
|
| | -0.39M | -0.05M | | | -0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 1.07M | 0.88M | 0.42M | 0.03M | -0.04M | 0.62M | 0.06M | 0.13M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | -0.00M | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 0.54M | 3.92M | 0.65M | 9.50M | -0.07M | 1.37M | 0.31M | 0.10M | -0.01M | 0.02M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.40M | 1.27M | 0.66M | 0.63M | 1.30M | 0.76M | 1.12M | 0.43M | 1.12M | 1.09M | 0.37M |
|
Cash from Investing Activities
|
| -0.47M | 2.14M | -0.17M | 5.31M | 3.57M | 0.46M | 0.25M | -0.12M | -0.06M | 0.03M | -0.04M | 3.74M | -0.04M | 0.13M | -0.03M | -0.03M | | -0.03M | | | 0.01M | 0.04M | -0.02M | -0.01M | -0.23M | -0.07M | -1.38M | -0.05M | -0.01M | -0.08M | -0.09M | -0.12M | -0.12M | -0.38M | -0.15M | -0.11M | -0.20M | -0.54M | | | -0.08M | -1.26M | | | 0.00M | -0.02M | -0.01M | -0.02M | -0.00M | -2.98M | -0.03M | -0.24M | -0.70M | 0.11M | -0.24M | -1.10M | -1.27M | 0.52M | 1.19M | -0.44M | -0.66M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.00M | 0.02M | 0.01M | 0.07M | 0.01M | 0.01M | 0.02M | 0.20M | -0.10M | 0.11M |
|
Long-Term Debt Issuances
|
| 4.30M | 3.90M | 2.80M | 2.10M | 3.50M | 2.30M | 2.40M | 0.40M | 0.70M | 1.70M | 1.70M | 1.20M | 1.90M | 3.00M | 1.60M | 0.50M | 0.90M | 0.50M | 0.60M | | | | | | 27.00M | | | | | | | | | | 0.50M | 1.00M | | | 0.70M | 0.25M | 0.25M | 0.20M | 0.60M | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| 61.49M | -0.17M | 1.17M | 4.68M | 4.10M | 0.43M | 1.45M | | | | | | | 4.51M | | | | | | | | 0.40M | | | 28.87M | 17.64M | 5.62M | | | 0.30M | | | | | | | 0.80M | 0.20M | 1.50M | 0.48M | 0.25M | | | | | | | | | | | | | | | | | 0.02M | 0.10M | 0.13M | -0.09M |
|
Cash from Financing Activities
|
| 4.70M | 1.70M | 1.32M | -2.52M | -0.64M | 1.68M | 0.86M | 0.38M | 0.69M | 1.68M | 1.43M | -2.43M | 1.88M | -1.55M | 1.44M | -2.22M | 0.89M | 0.50M | 0.32M | -0.01M | -9.81M | -0.49M | -0.24M | -14.22M | -1.90M | -17.67M | -5.70M | -0.52M | -0.08M | -0.10M | -0.41M | -0.06M | -0.07M | -0.05M | 0.10M | 0.24M | -0.86M | -0.20M | -1.32M | -0.28M | -0.05M | 0.15M | 0.18M | -0.85M | -0.04M | -0.04M | -0.27M | -0.02M | -0.02M | -0.02M | -0.54M | -0.00M | -0.02M | -0.01M | -0.07M | -0.01M | 2.99M | -0.04M | -0.30M | -0.03M | -0.02M |
|
Change in Cash
|
| 0.48M | 0.28M | -0.79M | -0.71M | -0.35M | 0.64M | 0.69M | -0.46M | -0.54M | 0.26M | -0.37M | 0.01M | -0.05M | -0.06M | 0.12M | -0.28M | -0.01M | 0.22M | 0.56M | -0.74M | 1.70M | -0.85M | -0.32M | -0.03M | -0.29M | 0.15M | -0.02M | -0.01M | 0.04M | 0.42M | 0.02M | 0.11M | 0.09M | -0.62M | 0.51M | -0.51M | -0.00M | 0.06M | 0.08M | -0.43M | -0.02M | 0.55M | -0.41M | 5.55M | -1.15M | 0.74M | 2.54M | 9.09M | -5.91M | -2.81M | 0.15M | -1.42M | -0.47M | -1.07M | -0.32M | -1.64M | 2.40M | 0.70M | 1.05M | -1.35M | -1.61M |
|
Beginning Cash Balance
|
1.33M | 1.33M | 1.81M | 2.10M | 1.31M | 0.59M | 0.25M | 0.89M | 1.58M | 1.11M | 0.57M | 0.83M | 0.46M | 0.47M | 0.42M | 0.36M | 0.48M | 0.20M | 0.20M | 0.41M | 0.97M | 0.24M | 1.93M | 1.09M | 0.77M | 0.74M | 0.45M | 0.60M | 0.58M | 0.57M | 0.61M | 1.03M | 1.05M | 1.16M | 1.24M | 0.62M | 1.13M | 0.62M | 0.62M | 0.68M | 0.77M | 0.34M | 0.32M | 0.87M | 0.46M | 6.00M | 4.86M | 3.30M | 7.86M | 16.98M | 11.30M | 8.50M | 8.66M | 7.25M | 6.77M | 5.70M | 5.38M | 3.73M | 6.14M | 6.83M | 7.88M | 6.54M |
|
Free Cash Flow
|
| -4.82M | -4.43M | -2.36M | -3.54M | -3.23M | -2.13M | -0.49M | -0.85M | -1.18M | -1.46M | -1.76M | -1.30M | -1.89M | 1.36M | -1.29M | 1.98M | -0.90M | -0.25M | 0.24M | -0.72M | 11.50M | -0.40M | -0.06M | 14.20M | 1.83M | 17.83M | 7.05M | 0.56M | 0.14M | 0.60M | 0.52M | 0.28M | 0.27M | -0.19M | 0.56M | -0.65M | 1.06M | 0.80M | 1.45M | -1.02M | 0.11M | 1.66M | -0.51M | 2.20M | -1.11M | 0.80M | 2.82M | 9.13M | -5.88M | 0.20M | 0.73M | -1.18M | 0.25M | -1.17M | -0.01M | -0.53M | 0.69M | 0.22M | 0.16M | -0.87M | -0.93M |
|
Net Cash Flow
|
| 0.48M | 0.28M | -0.79M | -0.71M | -0.35M | 0.64M | 0.69M | -0.46M | -0.54M | 0.26M | -0.37M | 0.01M | -0.05M | -0.06M | 0.12M | -0.28M | -0.01M | 0.22M | 0.56M | -0.73M | 1.70M | -0.85M | -0.32M | -0.03M | -0.29M | 0.15M | -0.02M | -0.01M | 0.04M | 0.42M | 0.02M | 0.11M | 0.09M | -0.62M | 0.51M | -0.51M | -0.00M | 0.06M | 0.13M | -1.30M | -0.02M | 0.55M | -0.34M | 1.35M | -1.15M | 0.74M | 2.54M | 9.09M | -5.91M | -2.81M | 0.15M | -1.42M | -0.47M | -1.07M | -0.32M | -1.64M | 2.40M | 0.70M | 1.05M | -1.35M | -1.61M |