|
Net Income
|
0.14M | 0.33M | 0.90M | 0.68M | 0.30M | 0.71M | 0.34M | 0.67M | 0.44M | 0.54M | 0.24M | 0.73M | 0.64M | 0.90M | 0.45M | 0.94M | 0.57M | 0.57M | 0.66M | 0.83M | 0.53M | 0.67M | 0.28M | 0.76M | 0.71M | 0.75M | 0.08M | 1.30M | 1.33M | 1.42M | 1.05M | 1.65M | 1.18M | 3.43M | 1.51M | 2.29M | 2.56M | 1.88M | 1.60M | 2.62M | 2.34M | 2.46M | 2.41M | 5.18M | 2.44M | 2.25M | 2.38M | 2.40M | 1.70M | 1.82M | 1.27M | 4.32M | 0.35M | 0.48M | -8.37M | 0.74M | -0.43M | 0.08M | -4.86M | 1.03M | -0.42M | -0.25M |
|
Depreciation and Depletion
|
| | | | | 1.49M | 1.65M | 1.50M | 1.50M | 1.54M | 1.61M | 1.59M | 1.61M | 1.60M | 1.88M | 1.71M | 1.76M | 1.82M | 1.79M | 1.81M | 1.85M | 1.82M | 1.79M | 1.82M | 1.83M | 1.83M | 1.82M | 1.82M | 1.82M | 1.80M | 1.75M | 1.67M | 1.69M | 1.97M | 2.25M | 2.21M | 2.18M | 2.20M | 2.20M | 2.22M | 2.22M | 2.19M | 2.19M | 2.24M | 2.29M | 2.34M | 2.34M | 3.01M | 3.00M | 3.03M | 3.11M | 3.27M | 3.31M | 3.43M | 3.56M | 3.84M | 3.94M | 3.98M | 4.04M | 4.32M | 4.34M | 4.37M |
|
Share-based Compensation
|
| | | | | | | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.10M | 0.03M | 0.02M | 0.09M | 0.02M | 0.04M | 0.05M | 0.10M | 0.04M | 0.06M | 0.05M | 0.16M | 0.05M | 0.06M | 0.05M | -0.05M | 0.23M | 0.06M | 0.05M | 0.18M | 0.05M | 0.02M | 0.06M | 0.14M | 0.03M | 0.03M | 0.10M | 0.18M | 0.07M | 0.07M | 0.10M | 0.09M | 0.11M | 0.10M | 0.11M | 0.10M | 0.10M | 0.11M |
|
Deferred Taxes
|
| 0.07M | -0.50M | 0.07M | 0.27M | -0.15M | 0.47M | 0.11M | 0.11M | 0.10M | -1.96M | | | | -0.66M | | | | | 0.08M | 0.22M | 1.00 | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00M | 0.05M | 0.43M | 0.36M | | 0.13M | 0.13M | -1.10M | 2.18M | 0.10M | 0.16M | 0.95M | 0.48M | 0.80M | 0.86M | 0.74M | 1.14M | 0.41M | -0.25M | 1.63M | 0.43M | 0.87M | 0.09M | 1.01M | 0.65M | 0.85M | 0.84M | 1.48M | 1.15M | 1.04M | 0.31M | 1.68M | 0.38M | 1.92M | 0.34M | 0.82M | 0.66M | 0.17M | 0.30M | 2.59M | 0.85M | 0.40M | 0.57M | 0.56M | 0.56M | 0.28M | 0.10M | 0.04M | 0.22M | -1.03M | 4.09M | 0.15M | -0.04M | 0.04M | -0.15M | -0.26M | | 0.07M | -0.13M | 0.01M | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | 0.13M | 0.13M | 0.13M | 0.22M | 0.26M | 0.26M |
|
Cash from Operations
|
| 2.60M | 2.57M | 2.67M | 1.92M | 2.17M | 1.89M | 2.99M | 1.34M | 3.21M | 2.91M | 2.83M | 1.42M | 3.12M | 4.09M | 1.32M | 3.35M | 3.20M | 4.80M | 2.18M | 2.04M | 2.63M | 3.71M | 4.18M | 2.26M | 3.11M | 2.64M | 3.43M | 2.80M | 3.75M | 3.96M | 3.99M | 1.87M | 7.63M | 3.79M | 6.32M | 5.58M | 5.18M | 5.90M | 6.06M | 2.01M | 5.46M | 7.72M | 5.13M | 2.72M | 8.05M | 4.88M | 7.56M | 5.03M | 7.32M | 6.62M | 4.58M | 2.78M | 4.84M | 6.78M | 2.65M | 6.54M | 2.78M | 6.99M | 4.96M | 3.61M | 5.54M |
|
Depreciation & Amortization (CF)
|
| 2.46M | 2.12M | 2.40M | 2.44M | 2.02M | 2.18M | 2.03M | 2.03M | 2.07M | 2.14M | 2.22M | 2.23M | 2.23M | 2.51M | 2.34M | 2.38M | 2.45M | 2.42M | 2.44M | 2.49M | 2.45M | 2.43M | 2.45M | 2.46M | 2.46M | 2.45M | 2.45M | 2.43M | 2.41M | 2.39M | 2.27M | 2.28M | 2.75M | 3.08M | 3.06M | 3.01M | 3.04M | 3.06M | 3.08M | 3.05M | 3.02M | 3.05M | 3.10M | 3.15M | 3.20M | 3.19M | 3.52M | 3.52M | 3.58M | 3.67M | 3.74M | 3.79M | 4.00M | 4.12M | 4.41M | 4.54M | 4.64M | 4.69M | 4.98M | 5.00M | 5.03M |
|
Change in Receivables
|
| 0.03M | 0.44M | 0.20M | -0.34M | 0.45M | 0.46M | -0.93M | 0.06M | 0.28M | -0.42M | -0.03M | 0.39M | 0.07M | -0.83M | 0.38M | -0.44M | 0.24M | -0.21M | -0.23M | -0.05M | -0.08M | 0.16M | -0.26M | 0.04M | 0.47M | 0.75M | -0.07M | -0.25M | 0.35M | -0.24M | -0.33M | 0.10M | 1.44M | 0.12M | -0.60M | -0.63M | -0.06M | -0.33M | 0.03M | -0.42M | 0.20M | -0.29M | 0.34M | 0.96M | -1.21M | 0.45M | 0.11M | -0.43M | 0.19M | 0.10M | 0.27M | 0.36M | -0.37M | -0.07M | 0.30M | -1.17M | 0.22M | -0.42M | 0.42M | 0.04M | -0.02M |
|
Change in Inventory
|
| 0.09M | 0.13M | 0.08M | 0.21M | 0.25M | -0.30M | -0.10M | 1.08M | -0.24M | -0.52M | 0.27M | 0.39M | 0.12M | -0.52M | 0.03M | -0.08M | -0.05M | -0.21M | 0.20M | -0.20M | 0.76M | -0.48M | -0.26M | 0.05M | -0.24M | -0.21M | 0.00M | 0.04M | 0.01M | 0.16M | -0.23M | -0.14M | 0.18M | 0.27M | -0.20M | 0.41M | 0.18M | -0.14M | 0.08M | 0.15M | 0.51M | -0.61M | 0.17M | -0.00M | 0.08M | -0.04M | 0.01M | 0.24M | -0.27M | 0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.05M | -0.06M | -0.01M | -0.02M | 0.02M | -0.02M | -0.00M |
|
Change in Account Payables
|
| 353.00 | -0.09M | 0.15M | -0.17M | 0.00M | -0.55M | -0.31M | 1.02M | -0.14M | 0.36M | 0.12M | -0.22M | -0.01M | 0.04M | -0.75M | -0.13M | 0.85M | 1.11M | -1.69M | 0.16M | 0.08M | 0.40M | -0.05M | -0.19M | -0.10M | 0.72M | -0.66M | -0.69M | 0.35M | 0.70M | -0.73M | -0.31M | 0.95M | 0.64M | -0.15M | -0.05M | -0.43M | -0.32M | 0.02M | -0.62M | 0.45M | 0.05M | 0.17M | -0.26M | 0.62M | -0.49M | 0.86M | -0.89M | 0.38M | -0.16M | 0.03M | 0.03M | -0.06M | 0.05M | 0.21M | -0.27M | 0.14M | -0.03M | 0.02M | -0.27M | 0.02M |
|
Change in Accured Expenses
|
| -0.12M | -0.11M | -0.29M | -0.13M | -0.13M | -0.13M | -0.22M | -0.25M | -0.08M | 0.35M | 0.04M | -0.26M | -0.01M | 0.15M | -0.50M | 0.29M | 0.11M | 0.42M | -0.02M | 0.08M | 0.19M | 0.18M | -0.12M | -0.23M | 0.02M | -0.02M | -0.02M | -0.33M | 0.22M | -0.03M | 0.25M | -0.38M | 0.87M | -0.11M | -0.01M | -0.39M | 0.74M | 0.10M | 0.47M | -1.05M | 0.21M | 0.04M | 0.39M | -0.66M | 0.04M | -0.16M | 0.16M | -0.09M | 1.09M | 0.37M | -0.51M | -0.42M | 0.03M | -0.93M | 0.00M | -0.02M | -0.17M | -0.82M | 0.46M | 0.46M | 0.02M |
|
Change in Taxes
|
| -0.15M | -0.82M | 0.04M | 0.43M | -0.37M | -0.02M | -0.17M | 0.56M | -0.05M | -0.30M | -0.20M | 0.32M | -0.17M | -0.15M | -0.11M | 0.50M | 0.72M | -0.26M | -0.80M | 1.12M | 0.11M | -0.58M | -0.53M | 0.58M | 0.10M | -0.82M | 0.07M | 0.35M | 0.12M | 0.14M | 0.33M | -1.01M | 0.78M | -0.78M | -0.31M | 0.73M | 0.07M | 0.23M | 0.72M | -1.45M | | | -0.62M | 1.04M | -0.87M | 1.23M | -0.93M | -0.47M | | 0.28M | 1.30M | -0.00M | 0.06M | -0.77M | 0.29M | -0.87M | | | 0.22M | 0.41M | 0.30M |
|
Other Working Capital Changes
|
| 0.21M | -0.36M | 0.08M | -0.09M | -0.02M | 0.14M | 0.02M | -231.00 | -0.12M | 0.20M | 0.07M | -0.11M | -0.02M | 0.24M | 0.03M | -0.16M | -0.04M | 0.11M | 0.13M | -0.01M | -0.08M | 0.21M | -0.16M | -0.08M | -0.17M | 0.17M | -0.04M | -0.19M | 0.05M | 0.25M | 0.37M | -0.17M | -0.12M | -0.21M | 0.42M | -0.00M | -0.02M | -0.23M | 0.45M | 0.07M | 0.26M | -0.62M | 1.49M | -0.69M | -0.05M | 0.14M | 0.25M | -0.20M | 0.02M | -0.16M | 0.30M | 0.35M | -0.08M | -0.11M | 0.55M | -0.26M | -0.22M | -0.31M | 0.53M | 0.42M | -0.41M |
|
Capital Expenditures
|
| 1.21M | 1.43M | 1.50M | 1.36M | 1.26M | 0.70M | 1.11M | 2.36M | 1.66M | 1.89M | 1.12M | 1.57M | 1.24M | 1.44M | 1.34M | 2.30M | 4.22M | 1.55M | 1.79M | 1.29M | 1.24M | 1.35M | 1.32M | 1.62M | 1.31M | 1.48M | 0.83M | 0.84M | 1.58M | 3.01M | 1.71M | 1.30M | 1.64M | 2.31M | 2.31M | 1.81M | 3.82M | 5.11M | 1.75M | 2.30M | 3.84M | 4.11M | 1.74M | 3.83M | 6.29M | 7.15M | 4.12M | 5.90M | 12.40M | 15.57M | 5.28M | 9.81M | 18.31M | 22.15M | 11.09M | 11.95M | 15.40M | 15.32M | 8.64M | 4.77M | 9.64M |
|
Sales of Property, Plant and Equipment
|
| | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 0.00M | 0.30M | | | | | | | | |
|
Cash from Investing Activities
|
| -1.21M | -1.43M | -1.54M | -1.36M | -1.26M | -0.70M | -1.15M | -2.36M | -1.66M | -1.85M | -1.20M | -1.57M | -1.13M | -1.54M | -1.38M | -2.31M | -4.22M | -1.59M | -1.90M | -1.34M | -1.24M | -1.39M | -1.41M | -1.64M | -1.31M | -1.51M | -0.77M | -0.90M | -1.58M | -3.09M | -1.44M | -1.30M | -44.31M | -2.30M | -2.00M | -1.84M | -3.85M | -5.01M | -1.36M | -2.33M | -4.51M | -4.76M | -2.09M | -6.01M | -6.63M | -6.52M | -6.06M | -8.59M | -20.07M | -18.90M | -7.45M | -19.40M | -18.28M | -17.71M | -9.04M | -10.15M | -12.55M | -12.25M | -7.63M | -3.76M | -7.84M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.20M | | | | 0.20M | | | | 0.39M | | | | 0.39M | | | | 0.40M | | | | 0.43M | |
|
Cash from Financing Activities
|
| -1.14M | -1.14M | -1.70M | -1.22M | -1.02M | -1.02M | -1.73M | 1.06M | -2.33M | 1.10M | -3.34M | -0.51M | -0.63M | -3.32M | -0.28M | -0.86M | 0.92M | -2.97M | -1.13M | -0.35M | -1.26M | -2.34M | -3.15M | -0.18M | -1.95M | -0.98M | -3.06M | -1.60M | -0.52M | -1.19M | -1.19M | -1.30M | 37.22M | -2.93M | -0.63M | -1.83M | -3.07M | -3.34M | -2.08M | 1.74M | -1.10M | -1.23M | -1.83M | -1.64M | -1.56M | -0.80M | -2.93M | 3.60M | 14.30M | 10.13M | 3.39M | 16.19M | 13.61M | 11.62M | 5.33M | 4.60M | 9.15M | 6.56M | 1.23M | 0.64M | 1.91M |
|
Dividends Paid - Common
|
| 0.41M | 0.41M | 0.41M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.43M | 0.44M | 0.43M | 0.43M | 0.43M | 0.43M | -3.03M | 0.43M | 0.43M | 0.43M | -3.04M | 0.45M | 0.46M | 0.46M | -3.21M | 0.49M | 0.52M | 0.52M | 0.52M | 0.52M | 0.62M | 0.62M | 0.62M | 0.62M | 0.67M | 0.67M | 0.67M | 0.67M | | | 0.68M | 0.68M | 0.73M | 0.73M | 0.73M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.72M | | | | | | | | | |
|
Change in Cash
|
| 0.25M | -924.00 | -0.57M | -0.66M | -0.11M | 0.17M | 0.11M | 0.04M | -0.78M | 2.16M | -1.72M | -0.66M | 1.36M | -0.77M | -0.34M | 0.18M | -0.10M | 0.24M | -0.85M | 0.35M | 0.14M | -0.03M | -0.38M | 0.45M | -0.15M | 0.15M | -0.40M | 0.29M | 1.65M | -0.33M | 1.36M | -0.72M | 0.54M | -1.43M | 3.70M | 1.90M | -1.74M | -2.45M | 2.62M | 1.42M | -0.14M | 1.73M | 1.21M | -4.93M | -0.15M | -2.44M | -1.43M | 0.03M | 1.56M | -2.15M | 0.52M | -0.43M | 0.18M | 0.69M | -1.05M | 0.99M | -0.62M | 1.30M | -1.43M | 0.49M | -0.39M |
|
Free Cash Flow
|
| 1.39M | 1.14M | 1.17M | 0.56M | 0.91M | 1.19M | 1.88M | -1.02M | 1.55M | 1.02M | 1.71M | -0.14M | 1.88M | 2.65M | -0.02M | 1.04M | -1.02M | 3.25M | 0.38M | 0.75M | 1.39M | 2.35M | 2.86M | 0.63M | 1.80M | 1.16M | 2.60M | 1.96M | 2.17M | 0.95M | 2.28M | 0.57M | 5.99M | 1.48M | 4.01M | 3.77M | 1.36M | 0.79M | 4.31M | -0.29M | 1.62M | 3.61M | 3.39M | -1.11M | 1.76M | -2.27M | 3.44M | -0.87M | -5.08M | -8.95M | -0.70M | -7.03M | -13.46M | -15.37M | -8.43M | -5.40M | -12.62M | -8.33M | -3.68M | -1.16M | -4.10M |
|
Net Cash Flow
|
| 0.25M | -924.00 | -0.57M | -0.66M | -0.11M | 0.17M | 0.11M | 0.04M | -0.78M | 2.16M | -1.72M | -0.66M | 1.36M | -0.77M | -0.34M | 0.18M | -0.10M | 0.24M | -0.85M | 0.35M | 0.14M | -0.03M | -0.38M | 0.45M | -0.15M | 0.15M | -0.40M | 0.29M | 1.65M | -0.33M | 1.36M | -0.72M | 0.54M | -1.43M | 3.70M | 1.90M | -1.74M | -2.45M | 2.62M | 1.42M | -0.14M | 1.73M | 1.21M | -4.93M | -0.15M | -2.44M | -1.43M | 0.03M | 1.56M | -2.15M | 0.52M | -0.43M | 0.18M | 0.69M | -1.05M | 0.99M | -0.62M | 1.30M | -1.43M | 0.49M | -0.39M |