|
Net Income
|
0.05M | 3.39M | -0.23M | -0.13M | 0.40M | 0.95M | 0.34M | 0.42M | 1.62M | -0.31M | -0.40M | 0.91M | 1.93M | -9.61M | -0.54M | 1.50M | -0.27M | -0.71M | -0.76M | -0.14M | 0.67M | -1.85M | -3.71M | -0.27M | 1.07M | -0.56M | 0.04M | -0.15M | 0.41M | -3.95M | 0.79M | 7.21M | 1.48M | -0.04M | 0.81M | 0.66M | 0.93M | 0.43M | -1.21M | -3.37M | -3.02M | -3.24M | -1.74M | 2.71M | -1.98M | -0.96M | -1.63M | -2.17M | -0.01M | -1.32M | -1.06M | -10.82M | -1.56M | -2.57M | -2.87M | -4.38M | -1.87M | -4.04M | -0.71M | -2.49M | -2.58M | -2.29M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | 0.53M | 0.51M | 0.55M | | 0.63M | 0.64M | 0.69M | | 0.82M | 0.84M | 0.86M | | | | 0.87M | | | |
|
Deferred Taxes
|
-0.04M | 2.06M | -0.10M | -0.23M | -0.30M | 0.13M | 0.13M | 0.01M | 0.32M | -0.17M | -0.14M | 0.03M | 0.47M | -2.73M | -0.33M | -1.46M | -0.18M | -0.55M | -0.50M | 0.13M | 0.44M | -1.23M | -1.97M | 0.01M | 0.70M | -0.38M | 0.02M | -0.18M | 0.26M | 2.90M | -0.10M | 2.71M | 0.63M | -0.14M | 0.28M | 0.34M | | | -0.44M | -1.95M | -1.07M | -1.25M | -0.67M | 0.91M | -0.78M | -0.38M | -1.04M | 2.34M | -0.00M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.04M | 1.44M | -0.07M | -0.25M | -1.00M | -0.20M | 0.18M | 0.21M | 0.47M | -0.74M | -0.07M | -0.12M | 0.17M | 0.04M | -0.16M | 0.04M | -0.52M | -0.57M | -0.20M | 0.41M | 0.13M | -1.88M | -0.23M | -0.15M | 0.21M | -0.98M | -0.30M | -0.09M | -0.29M | | | 0.02M | 1.92M | -1.90M | 0.05M | 0.00M | 1.93M | | | | 0.00M | | 0.02M | 0.00M | | | | | | | | -0.14M | | | | | | | | 0.03M | | |
|
Cash from Operations
|
1.68M | -0.13M | 1.29M | 0.70M | 1.48M | 1.66M | 0.47M | 1.63M | 1.71M | 0.93M | 0.99M | 1.54M | 1.61M | -2.13M | 0.00M | 1.47M | -2.43M | -0.03M | 1.74M | 0.85M | 4.41M | 1.09M | -3.02M | 7.89M | -0.43M | 2.92M | 1.91M | 0.56M | 0.34M | 0.31M | 2.31M | 7.31M | 3.17M | -0.15M | 1.45M | 4.90M | 1.71M | -0.89M | -1.04M | -5.18M | -3.67M | -4.89M | -2.45M | 0.32M | -0.04M | -3.54M | -1.73M | 2.55M | 2.27M | -1.30M | 0.56M | 1.20M | 1.33M | -1.92M | 0.03M | 0.66M | 2.96M | -2.98M | -5.21M | 3.09M | -0.62M | -0.95M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.24M | 1.21M | 0.50M | 0.52M | 0.52M | 0.53M | 0.55M | 0.57M | 0.56M | 0.57M | 0.56M | 0.57M | 0.60M | 0.70M | 0.44M | 0.64M | 0.64M | 0.66M | 0.70M | 0.70M | 0.71M | 0.71M | 0.73M | 0.70M | 0.64M | 0.79M | 0.72M | 0.80M | 0.68M | 0.66M | 0.60M | 0.33M | 0.56M | 0.56M | 0.49M | 0.47M | 0.53M | 0.50M | 0.48M | 0.48M | 0.46M | 0.60M | 0.50M | 0.51M | 0.46M | 0.51M | 0.55M | 0.62M | 0.63M | 0.64M | 0.69M | 0.76M | 0.82M | 0.84M | 0.86M | 0.87M | 0.90M | 0.88M | 0.87M | 0.88M | 0.87M | 0.91M |
|
Change in Receivables
|
-0.21M | -0.02M | -0.06M | 0.40M | 0.32M | -0.40M | -0.28M | 0.31M | 0.26M | -0.16M | 0.20M | 0.01M | 0.17M | -0.55M | 0.16M | 0.22M | 0.38M | -0.98M | 0.29M | 0.90M | -4.56M | -1.10M | 1.78M | 0.31M | -0.21M | -2.13M | 0.11M | 0.44M | 1.19M | -1.39M | -0.26M | 0.84M | -0.68M | -0.19M | -0.32M | 0.23M | 0.10M | -0.63M | -0.13M | 0.07M | -0.18M | -0.03M | 0.08M | 0.07M | 0.02M | 0.00M | 0.15M | 0.01M | -0.13M | 0.07M | 0.01M | 0.08M | 0.03M | -0.01M | 0.01M | 0.06M | 0.09M | -0.28M | 0.08M | -0.00M | 0.02M | -0.25M |
|
Change in Inventory
|
0.49M | 1.34M | -0.35M | | -2.06M | 1.26M | 0.63M | -1.22M | 0.57M | -0.38M | 0.77M | 0.13M | 0.15M | -0.31M | -0.21M | 0.30M | -0.17M | 0.04M | -0.04M | -0.92M | -0.14M | 0.19M | 0.06M | 0.35M | 0.64M | -0.10M | 0.35M | 0.26M | -0.28M | 0.10M | -0.82M | 0.70M | 0.20M | -1.05M | 0.60M | -0.55M | 0.04M | -0.10M | -0.69M | 0.03M | 0.00M | -0.00M | -0.61M | 1.64M | -0.63M | -2.75M | -0.05M | -0.92M | -0.34M | -0.14M | 0.10M | | | | | | -0.05M | -0.01M | -0.03M | | 0.00M | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.09M | 0.19M | 0.14M | -0.02M | -0.00M | 0.14M | 0.24M | 0.17M | 0.19M | 0.20M | 0.20M | 0.35M | 0.52M | 0.65M | 0.31M | 0.19M | 1.20M | 0.68M | 0.92M | 1.03M | 1.10M | 1.18M | 1.66M | 0.73M | 1.32M | 1.41M | 1.15M | 1.14M |
|
Change in Accured Expenses
|
0.09M | -1.00M | 0.81M | 0.29M | -0.32M | 0.34M | -0.26M | 0.72M | -0.12M | 0.35M | 0.96M | -0.44M | -1.50M | 6.21M | 1.51M | 0.47M | -3.33M | -0.04M | 1.92M | 0.20M | -2.26M | 1.12M | 2.08M | 1.62M | -3.14M | 0.09M | 0.80M | 0.15M | -0.32M | -1.27M | 0.47M | -1.84M | -0.01M | -1.13M | -0.98M | 3.48M | -0.54M | -2.11M | -0.53M | -0.53M | -0.05M | -1.22M | 0.17M | 0.95M | 1.43M | -1.08M | 0.62M | -0.11M | 0.85M | 0.77M | 0.40M | 1.29M | 2.07M | -1.80M | 1.27M | 0.60M | 2.31M | 0.04M | -4.99M | 1.30M | -0.43M | -0.58M |
|
Other Working Capital Changes
|
0.06M | 0.67M | 0.01M | -0.24M | -0.10M | 0.86M | | -0.28M | 0.05M | 0.44M | -0.38M | -0.36M | -0.35M | 1.98M | 0.96M | -0.65M | -0.34M | 0.71M | -0.38M | -0.59M | -0.22M | 0.55M | -1.27M | -0.52M | -0.33M | 0.13M | -0.14M | -0.07M | -0.19M | 0.11M | -0.12M | 0.06M | -0.14M | 0.35M | -0.05M | -0.01M | -0.23M | 0.51M | -0.05M | -0.28M | -0.28M | 0.44M | -0.12M | -0.17M | -0.09M | 0.43M | 0.47M | -0.66M | -0.34M | 1.28M | 0.60M | -1.67M | -0.01M | 0.25M | 0.19M | -0.33M | -0.13M | 0.49M | -0.10M | -0.20M | -0.30M | 0.56M |
|
Capital Expenditures
|
0.43M | 0.57M | 0.42M | 0.35M | 0.75M | 0.99M | 0.40M | 0.69M | 0.68M | 0.66M | 1.17M | 0.85M | 0.52M | 1.00M | 0.65M | 1.53M | 1.31M | 1.60M | 1.17M | 1.01M | 1.29M | 1.61M | 0.60M | 0.73M | 0.27M | 0.05M | -0.11M | 0.12M | 0.04M | 0.07M | 0.08M | -0.19M | 0.28M | 0.30M | 0.40M | 0.42M | 0.62M | -0.62M | 1.21M | 0.09M | 0.11M | 0.23M | 0.16M | 0.58M | 0.24M | 1.02M | 0.43M | 0.23M | 1.63M | 1.05M | 1.45M | 1.74M | 0.76M | 1.16M | 0.73M | 1.43M | 0.27M | 0.35M | 0.30M | 1.34M | 0.97M | 0.46M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.03M | | 0.01M | | 0.01M | | 0.02M | | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.43M | -0.56M | -0.41M | -0.35M | -0.65M | -1.01M | -0.40M | -0.69M | -0.68M | -0.66M | -1.17M | -0.85M | -0.52M | -1.00M | -0.72M | -1.57M | -1.31M | -1.60M | -1.17M | -1.04M | -1.29M | -1.61M | -0.60M | -0.73M | -0.27M | -0.05M | 0.02M | -0.12M | -0.04M | -0.06M | -0.07M | -0.00M | -0.25M | -0.30M | -0.39M | -0.57M | -0.61M | -0.28M | -0.28M | -0.09M | -0.08M | -0.23M | 0.62M | -1.07M | -0.58M | -1.02M | -0.43M | -0.23M | -1.63M | -1.05M | -1.45M | -1.74M | -0.76M | -1.16M | -0.73M | -1.43M | -0.27M | -0.35M | -0.30M | -1.34M | -0.97M | -0.46M |
|
Other financing activities
|
| | | | | | | | | | | -0.91M | | -0.85M | -0.51M | -15.75M | 0.10M | 0.02M | 0.23M | 16.18M | -0.26M | 0.16M | 0.29M | -0.50M | -0.79M | -0.12M | -0.53M | -2.77M | -0.42M | 0.07M | -0.80M | -0.79M | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.49M | -0.01M | -0.62M | -0.60M | -0.46M | -0.42M | -0.60M | -0.58M | -0.46M | -0.74M | -0.68M | -0.28M | -0.46M | 4.27M | -0.71M | 0.16M | 4.46M | 0.33M | 0.06M | 0.15M | -0.38M | 0.02M | 5.56M | -9.04M | -1.31M | -1.93M | 1.32M | -3.96M | -0.39M | -0.40M | -0.43M | -1.36M | -0.27M | -0.51M | -0.36M | -0.58M | -0.97M | -0.58M | -0.40M | 4.20M | -0.48M | 0.15M | 3.73M | 0.20M | 0.94M | 2.54M | 2.43M | -0.52M | -0.61M | -0.55M | -0.43M | 1.03M | 1.22M | 0.55M | 1.44M | 0.33M | -0.58M | 0.53M | 11.39M | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | 0.00M | 0.00M | | | | -16.16M | | | | 16.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.76M | -0.69M | 0.27M | -0.25M | 0.37M | 0.22M | -0.53M | 0.36M | 0.57M | -0.48M | -0.87M | 0.41M | 0.62M | 1.13M | -1.43M | 0.06M | 0.72M | -1.30M | 0.63M | -0.03M | 2.74M | -0.49M | 1.94M | -1.89M | -2.01M | 0.94M | 3.25M | -3.52M | -0.10M | -0.14M | 1.81M | 5.95M | 2.65M | -0.97M | 0.69M | 3.75M | 0.13M | -1.75M | -1.73M | -1.07M | -4.22M | -4.97M | 1.90M | -0.55M | 0.31M | -2.02M | 0.27M | 1.79M | 0.03M | -2.90M | -1.31M | 0.50M | 1.80M | -2.53M | 0.74M | -0.43M | 2.11M | -2.79M | 5.88M | 1.75M | -1.59M | -1.41M |
|
Free Cash Flow
|
1.25M | -0.70M | 0.88M | 0.36M | 0.73M | 0.67M | 0.07M | 0.95M | 1.03M | 0.26M | -0.18M | 0.70M | 1.09M | -3.14M | -0.65M | -0.06M | -3.74M | -1.63M | 0.57M | -0.16M | 3.12M | -0.51M | -3.62M | 7.16M | -0.70M | 2.87M | 2.02M | 0.44M | 0.30M | 0.24M | 2.23M | 7.50M | 2.89M | -0.45M | 1.04M | 4.49M | 1.09M | -0.26M | -2.25M | -5.27M | -3.77M | -5.12M | -2.60M | -0.26M | -0.28M | -4.56M | -2.16M | 2.32M | 0.64M | -2.35M | -0.89M | -0.53M | 0.58M | -3.08M | -0.70M | -0.77M | 2.69M | -3.33M | -5.51M | 1.75M | -1.59M | -1.41M |
|
Net Cash Flow
|
0.76M | -0.69M | 0.27M | -0.25M | 0.37M | 0.22M | -0.53M | 0.36M | 0.57M | -0.48M | -0.87M | 0.41M | 0.62M | 1.13M | -1.43M | 0.06M | 0.72M | -1.30M | 0.63M | -0.03M | 2.74M | -0.49M | 1.94M | -1.89M | -2.01M | 0.94M | 3.25M | -3.52M | -0.10M | -0.14M | 1.81M | 5.95M | 2.65M | -0.97M | 0.69M | 3.75M | 0.13M | -1.75M | -1.73M | -1.07M | -4.22M | -4.97M | 1.90M | -0.55M | 0.31M | -2.02M | 0.27M | 1.79M | 0.03M | -2.90M | -1.31M | 0.50M | 1.80M | -2.53M | 0.74M | -0.43M | 2.11M | -2.79M | 5.88M | 1.75M | -1.59M | -1.41M |