|
Net Income
|
3.10M | 3.21M | 3.38M | 3.67M | 3.44M | 2.56M | 2.29M | 3.10M | 3.38M | 2.44M | 2.90M | 3.11M | 2.57M | 3.23M | 2.78M | 2.56M | 4.04M | 3.88M | 2.79M | 3.66M | 3.80M | 3.31M | 2.58M | 2.60M | 3.13M | 3.31M | 3.48M | 3.03M | 3.30M | 3.16M | 3.57M | 3.88M | 3.95M | 4.28M | 3.42M | 2.86M | 3.61M | 3.82M | 3.73M | 3.37M | 2.41M | 2.22M | 3.93M | 3.08M | 3.58M | 3.65M | 3.47M | 3.82M | 4.14M | 6.09M | 4.23M | 8.23M | 4.40M | 4.72M | 4.18M | 3.01M | 4.10M | 4.03M | 3.05M | 3.46M | 3.58M | 3.31M |
|
Depreciation and Depletion
|
0.09M | 0.09M | 0.11M | 0.12M | 0.11M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.17M | 0.19M | 0.19M | 0.19M | 0.22M | 0.24M | 0.23M | 0.23M | 0.23M | 0.24M | 0.21M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.00M | 0.03M | 0.00M | 0.00M | 0.01M | 0.06M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.11M | 0.01M | 0.01M | 0.02M | 0.11M | 0.01M | 0.01M | 0.01M | 0.07M |
|
Deferred Taxes
|
0.02M | -0.02M | 0.18M | 0.12M | -0.01M | -0.01M | -0.02M | 0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.03M | -0.00M | 0.07M | 0.02M | 0.06M | 0.08M | 0.00M | 0.01M | 0.31M | 0.03M | -0.04M | -0.01M | -0.08M | 0.01M | 0.00M | 0.07M | -0.08M | -0.03M | 0.27M | -0.06M | -443.00 | -0.04M | 0.01M | -621.00 | -664.00 | 0.08M | -0.00M | 0.01M | -0.05M | -0.01M | -0.01M | -0.06M | -0.00M | 0.02M | -0.02M | 0.02M | 1.00 | -1.00 | -0.06M | 0.22M | -0.09M | -0.66M | -0.10M | -0.16M | -0.15M | -0.12M | -0.11M | -0.24M | -0.00M | 0.75M |
|
Gains from Investment Securities
|
| | | 0.17M | | | | 0.16M | | | | 0.16M | | | | 0.16M | | | | 0.15M | | | | 0.15M | | 0.00M | | 0.14M | | 0.00M | 0.00M | 0.14M | | 0.00M | 0.00M | 0.14M | | 0.00M | 0.00M | 0.13M | | | | 0.12M | | | | 0.03M | 1.28M | 0.01M | 2.85M | 0.37M | 1.20M | 1.93M | 0.57M | 0.85M | | 1.81M | 0.97M | 0.53M | | 1.68M |
|
Non-cash Items
|
| | | | | | | | | | | 1.29M | | | | 0.96M | | | | 1.24M | | | | 0.13M | | | | 0.48M | | | | 0.48M | | | | 0.63M | | | | 0.02M | | | | 0.03M | | | | 0.02M | | | | | | | | | | | | | | |
|
Cash from Operations
|
5.42M | 0.29M | 3.24M | 3.86M | 5.07M | 1.31M | 2.17M | 4.26M | 4.10M | 2.33M | 1.99M | 4.22M | 3.62M | 2.38M | 3.82M | 2.58M | 4.48M | 2.52M | 3.85M | 4.02M | 5.17M | 2.67M | 4.06M | 2.41M | 4.19M | 1.48M | 5.34M | 1.37M | 5.22M | 2.09M | 4.01M | 3.83M | 4.65M | 3.62M | 3.41M | 2.54M | 4.54M | 2.88M | 5.12M | 3.36M | 3.17M | 2.37M | 2.99M | 4.83M | 3.30M | 3.16M | 2.64M | 3.41M | 3.33M | 6.02M | 5.40M | 4.34M | 5.03M | 5.36M | 4.73M | 3.13M | 5.85M | 2.13M | 3.84M | 2.48M | 5.19M | 2.79M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.02M | -0.04M | -0.03M | -0.05M | -0.07M | -0.09M | -0.10M | -0.10M | -0.08M |
|
Depreciation & Amortization (CF)
|
0.09M | 0.09M | 0.11M | 0.12M | 0.11M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.17M | 0.19M | 0.19M | 0.19M | 0.22M | 0.24M | 0.23M | 0.23M | 0.23M | 0.24M | 0.21M | 0.21M | 0.21M | 0.22M | 0.19M | 0.20M | 0.48M | 0.28M | 0.24M | 0.24M | 0.25M | 0.25M | 0.18M | 0.18M | 0.17M | 0.17M | 0.13M | 0.13M | 0.14M | 0.15M | 0.13M | 0.13M | 0.13M | 0.16M | 0.14M | 0.13M | 0.09M | 0.07M | 0.09M | 0.07M | 0.03M | 0.01M | 0.06M | 0.06M | 0.04M | 0.15M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M |
|
Change in Receivables
|
-1.04M | 0.96M | -0.67M | 0.12M | -0.19M | -0.43M | 0.48M | -0.77M | 0.26M | -0.99M | 0.66M | -0.10M | -0.05M | 0.56M | -1.24M | 0.54M | 1.46M | -0.11M | -1.82M | 1.11M | 0.08M | -0.26M | -1.03M | 0.49M | 0.41M | 0.72M | -1.91M | 1.98M | -0.31M | -0.47M | -0.49M | 0.72M | 0.23M | -0.08M | -0.33M | 0.28M | -0.25M | 0.47M | -1.10M | 0.57M | -0.40M | -0.38M | 1.24M | -1.20M | 1.36M | -0.44M | 0.16M | 1.67M | -1.19M | 2.35M | -3.76M | 4.43M | -0.91M | -2.68M | -0.67M | 0.90M | -1.04M | 0.85M | -1.60M | 2.23M | -1.34M | 0.19M |
|
Change in Inventory
|
0.14M | 0.52M | 0.79M | 0.18M | 0.02M | 0.01M | -0.06M | -0.09M | 0.32M | -0.02M | 0.23M | -0.42M | -0.10M | -0.13M | -0.07M | 0.18M | 0.09M | 0.10M | 0.30M | 0.06M | -0.57M | -0.02M | -0.04M | 0.10M | -0.02M | -0.28M | 0.25M | 0.20M | -0.11M | 0.26M | 0.09M | 0.05M | -0.03M | -0.05M | 0.57M | 0.12M | -0.05M | 0.14M | -0.20M | -0.28M | 0.06M | -0.02M | -0.09M | 0.06M | -0.23M | 0.15M | 0.55M | 0.72M | 0.46M | 0.25M | 0.66M | -0.04M | -0.12M | 0.68M | 0.38M | -0.19M | 0.01M | 0.25M | 0.37M | -0.34M | 0.00M | -0.03M |
|
Change in Accured Expenses
|
1.40M | -1.36M | -0.11M | 0.40M | 1.21M | -1.54M | 0.01M | 0.13M | 1.20M | -1.26M | -0.15M | 0.02M | 0.78M | -0.83M | -0.17M | 0.06M | 1.85M | -1.84M | -0.03M | 0.32M | 0.94M | -1.36M | -0.21M | 0.01M | 1.30M | -1.30M | 0.16M | -0.08M | 1.45M | -1.57M | -0.04M | 0.20M | 0.63M | -0.90M | 0.15M | -0.03M | 0.30M | -0.43M | -0.08M | 0.62M | 0.37M | -0.54M | 0.02M | 0.25M | 0.94M | -0.76M | -0.22M | 1.34M | -1.37M | 2.26M | -1.52M | -0.10M | -0.60M | -0.23M | -0.08M | 0.27M | 0.61M | -0.76M | -0.07M | 0.36M | 0.52M | -0.81M |
|
Other Working Capital Changes
|
0.07M | 0.22M | 0.03M | 0.08M | -0.15M | 0.32M | -0.18M | -0.01M | 0.04M | 0.09M | 0.05M | -0.37M | 0.10M | -0.17M | 0.33M | -0.40M | 0.15M | -0.12M | 0.68M | -0.95M | 0.27M | -0.21M | 0.65M | | -0.03M | -0.30M | -0.38M | 0.14M | -0.11M | -0.04M | 0.50M | -0.50M | -0.10M | 0.12M | 0.11M | 0.06M | -0.21M | 0.16M | -0.04M | 0.48M | 0.03M | -0.14M | -0.07M | -0.21M | 0.24M | 0.06M | 0.14M | -0.53M | 0.27M | -0.15M | 0.39M | -0.29M | 0.01M | 0.39M | -0.47M | 0.09M | -0.17M | 0.02M | 0.20M | -0.30M | 0.20M | 0.53M |
|
Capital Expenditures
|
0.06M | 0.14M | 0.30M | 0.23M | 0.20M | 0.09M | 0.47M | 0.72M | 0.45M | 0.57M | 0.59M | 0.22M | | | 0.03M | 0.13M | 0.03M | | 0.09M | 0.07M | 0.02M | 0.12M | 0.03M | 0.11M | -412.00 | 0.15M | 0.05M | 0.32M | 0.39M | 0.13M | 0.08M | 45.00 | 0.04M | | 0.03M | | 0.02M | | 0.01M | 0.03M | | | 0.01M | 0.05M | 0.03M | 0.05M | -0.02M | 0.43M | 0.02M | | 0.88M | 0.03M | 0.00M | 0.01M | | | 0.92M | 0.21M | 0.04M | 0.09M | 1.06M | 0.07M |
|
Change in Acquisitions & Divestments
|
0.60M | 0.96M | 0.01M | 0.01M | 0.86M | 2.93M | 1.95M | 2.02M | 2.49M | 4.39M | 2.96M | 7.34M | 3.85M | 2.00M | 2.70M | 1.50M | 4.00M | | 4.61M | 3.55M | 2.40M | 3.85M | 1.57M | 11.90M | | | 2.20M | 8.00M | | | 4.60M | 3.00M | 7.30M | 2.00M | 6.50M | 5.00M | 9.50M | 3.00M | | | | | 12.00M | 7.00M | | 4.00M | | 3.50M | 9.25M | 9.50M | | 2.00M | 3.40M | 5.00M | | 7.30M | 2.20M | | 8.01M | 5.00M | 6.00M | 4.00M |
|
Cash from Investing Activities
|
-5.16M | -1.25M | -3.07M | -4.41M | -4.35M | -1.66M | -3.05M | -3.15M | -4.15M | -1.96M | -3.08M | -2.64M | -3.86M | -1.82M | -3.68M | -3.50M | -2.43M | -2.88M | 4.67M | 3.62M | 2.51M | 3.86M | -8.34M | 6.84M | -4.98M | 7.10M | -2.45M | 7.68M | -4.20M | 3.48M | 0.40M | 1.04M | 3.89M | -1.31M | 1.50M | 2.98M | 6.47M | 3.00M | -4.19M | -0.03M | | | 11.99M | -3.56M | -0.03M | 3.95M | 0.02M | 3.07M | 4.35M | -10.90M | -2.12M | 0.15M | -0.54M | 4.99M | -2.17M | 7.30M | -5.30M | -0.21M | 3.27M | 4.91M | -5.17M | 3.93M |
|
Other financing activities
|
| | | 0.07M | | | | | | | | 0.01M | | | 0.07M | -0.01M | | | | | 0.32M | 0.03M | | | | | 0.00M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 0.32M | 0.33M | | | 36.00 | | | | 8.00 | 0.09M | | -1.26M | 0.26M | 0.22M | | 0.33M | | -10.00M | -4.83M | -6.10M | -4.84M | -5.31M | -4.84M | -4.79M | -4.79M | -4.65M | -4.84M | -4.84M | -4.79M | -4.84M | -4.84M | -4.72M | -4.75M | -4.85M | -4.85M | -4.85M | -4.85M | -5.42M | -4.84M | -4.93M | -4.83M | -4.83M | -4.83M | -4.83M | -4.83M | -5.00M | -4.83M | -4.83M | -4.83M | -4.85M | -4.71M | -4.83M | -4.83M | -4.83M | -4.83M | -4.83M | -4.72M | -4.84M | -4.84M | -4.84M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | 4.86M | 4.87M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.84M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.84M | 4.84M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.83M | 4.84M | 4.84M | 4.84M | 4.84M |
|
Change in Cash
|
0.27M | -0.96M | 0.49M | -0.23M | 0.73M | -0.35M | -0.89M | 1.11M | -0.05M | 0.44M | -1.09M | 1.67M | -0.24M | -0.71M | 0.40M | -0.70M | 2.05M | -0.03M | 8.52M | -2.36M | 2.85M | 0.43M | -9.12M | 3.94M | -5.63M | 3.78M | -1.89M | 4.40M | -3.82M | 0.73M | -0.38M | 0.03M | 3.70M | -2.40M | 0.16M | 0.67M | 6.16M | 1.04M | -3.92M | -2.09M | -1.66M | -2.56M | 10.14M | -3.56M | -1.56M | 2.28M | -2.18M | 1.48M | 2.85M | -9.72M | -1.55M | -0.36M | -0.23M | 5.51M | -2.27M | 5.60M | -4.28M | -2.91M | 2.39M | 2.55M | -4.81M | 1.88M |
|
Beginning Cash Balance
|
1.39M | 1.65M | 0.69M | 1.18M | 0.95M | 1.68M | 1.32M | 0.44M | 1.54M | 1.49M | 1.93M | 0.84M | 2.51M | 2.27M | 1.56M | 1.96M | 1.26M | 3.31M | 3.28M | 11.80M | 9.44M | 12.29M | 12.72M | 3.59M | 7.53M | 1.91M | 5.69M | 3.80M | 8.20M | 4.38M | 5.11M | 4.73M | 4.76M | 8.45M | 6.05M | 6.21M | 6.88M | 13.04M | 14.08M | 10.15M | 8.07M | 6.40M | 3.85M | 13.99M | 10.43M | 8.87M | 11.15M | 8.97M | 10.45M | 13.30M | 3.58M | 2.03M | 1.67M | 1.44M | 6.95M | 4.68M | 10.28M | 6.01M | 3.10M | 5.49M | 8.04M | 3.22M |
|
Free Cash Flow
|
5.36M | 0.14M | 2.94M | 3.63M | 4.88M | 1.21M | 1.70M | 3.54M | 3.65M | 1.76M | 1.40M | 4.01M | 3.62M | 2.38M | 3.79M | 2.46M | 4.46M | 2.52M | 3.76M | 3.95M | 5.15M | 2.54M | 4.03M | 2.30M | 4.19M | 1.32M | 5.29M | 1.05M | 4.83M | 1.96M | 3.93M | 3.83M | 4.61M | 3.62M | 3.38M | 2.54M | 4.52M | 2.88M | 5.11M | 3.33M | 3.17M | 2.37M | 2.98M | 4.78M | 3.27M | 3.11M | 2.66M | 2.98M | 3.31M | 6.02M | 4.51M | 4.31M | 5.02M | 5.35M | 4.73M | 3.13M | 4.94M | 1.92M | 3.81M | 2.39M | 4.13M | 2.72M |
|
Net Cash Flow
|
0.27M | -0.96M | 0.49M | -0.23M | 0.73M | -0.35M | -0.89M | 1.11M | -0.05M | 0.37M | -1.09M | 1.67M | -0.24M | -0.71M | 0.40M | -0.70M | 2.05M | -0.03M | 8.52M | -2.36M | 2.85M | 0.43M | -9.12M | 3.94M | -5.63M | 3.78M | -1.89M | 4.40M | -3.82M | 0.73M | -0.38M | 0.03M | 3.70M | -2.40M | 0.16M | 0.67M | 6.16M | 1.04M | -3.92M | -2.09M | -1.66M | -2.56M | 10.14M | -3.56M | -1.56M | 2.28M | -2.18M | 1.48M | 2.85M | -9.72M | -1.55M | -0.36M | -0.23M | 5.51M | -2.27M | 5.60M | -4.28M | -2.91M | 2.39M | 2.55M | -4.81M | 1.88M |