|
Net Income
|
-0.53M | 0.03M | -0.13M | -0.54M | -0.50M | 0.34M | 1.09M | -0.23M | -2.21M | -1.65M | 0.76M | -1.43M | -1.19M | 1.40M | 2.71M | 0.42M | -0.01M | 2.84M | 2.98M | -0.33M | -0.81M | 0.91M | 2.81M | -1.16M | -0.83M | 0.79M | 2.58M | -0.47M | -0.93M | 1.41M | 2.80M |
|
Depreciation and Depletion
|
| | | | 0.54M | 0.55M | 0.56M | 0.58M | 0.66M | 0.78M | 0.78M | 0.78M | 0.77M | 0.78M | 0.88M | 0.92M | 0.91M | 0.94M | 0.99M | 1.00M | 1.01M | 1.01M | 1.03M | 0.68M | 1.04M | 1.06M | 1.08M | 1.10M | 1.09M | 0.98M | 0.96M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | -0.01M | -0.00M | | | | | | | | | | | |
|
Cash from Operations
|
-0.76M | 0.25M | 1.72M | -1.85M | 0.64M | 1.01M | 1.79M | -0.33M | 0.04M | -0.61M | 0.94M | -0.84M | 0.13M | 1.35M | 4.31M | -1.72M | 1.29M | 2.88M | 3.90M | 0.23M | 0.83M | 2.48M | 3.00M | 0.15M | 0.83M | 2.59M | 2.49M | 0.76M | 0.12M | 3.51M | 3.22M |
|
Amortization of Deferred Charges
|
| | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.01M | -0.01M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | 0.05M | 0.05M | -0.08M | 0.03M | 0.08M | 0.06M |
|
Depreciation & Amortization (CF)
|
0.01M | 0.35M | 0.42M | 0.52M | 0.54M | 0.56M | 0.57M | 0.58M | 0.66M | 0.78M | 0.78M | 0.78M | 0.78M | 0.78M | 0.88M | 0.92M | 0.92M | 0.94M | 0.99M | 1.01M | 1.01M | 1.02M | 1.03M | 1.04M | 1.04M | 1.07M | 1.08M | 1.10M | 1.09M | 0.98M | 0.97M |
|
Change in Receivables
|
0.05M | 0.09M | 0.12M | -0.28M | 0.01M | 0.18M | -0.07M | -0.09M | -0.09M | 0.10M | 0.03M | -0.15M | 0.11M | 0.12M | -0.03M | 0.13M | -0.25M | 0.57M | -0.37M | 0.01M | -0.05M | 0.01M | 0.09M | -0.19M | -0.04M | 0.14M | -0.04M | -0.20M | 0.12M | -0.20M | 0.25M |
|
Change in Account Payables
|
0.16M | 0.01M | 0.77M | -0.13M | 0.30M | 0.12M | -0.07M | 0.06M | 0.78M | 0.35M | 0.00M | 0.21M | 0.16M | 0.67M | 0.22M | -1.70M | 0.38M | 0.45M | -0.62M | -0.08M | 0.15M | 0.24M | -0.39M | 0.19M | 0.36M | 0.29M | -0.74M | -0.02M | -0.04M | 0.30M | -0.18M |
|
Change in Accured Expenses
|
-0.07M | 0.13M | 1.00M | -0.89M | 0.55M | 0.23M | -0.13M | -0.50M | 0.35M | 0.86M | -0.68M | -0.55M | 0.39M | 1.33M | -0.80M | -0.58M | 0.23M | 1.08M | -0.46M | -0.73M | 0.18M | 0.52M | -0.29M | -0.32M | 0.45M | 0.66M | -0.41M | -0.27M | 0.03M | 1.57M | -1.12M |
|
Other Working Capital Changes
|
0.00M | 0.11M | 0.01M | -0.10M | 0.09M | 0.18M | -0.13M | 0.18M | -0.17M | 0.73M | -0.27M | -0.22M | -0.24M | 1.88M | -1.31M | -0.23M | -0.25M | 0.53M | 0.10M | -0.35M | -0.13M | 0.39M | 0.12M | -0.23M | 0.20M | 0.08M | 0.07M | -0.19M | -0.07M | 1.02M | -0.96M |
|
Capital Expenditures
|
| | 0.12M | 0.28M | 0.21M | 0.30M | 0.19M | 0.12M | 0.05M | 0.03M | 0.05M | 0.08M | 0.14M | 0.17M | 0.23M | 0.39M | 0.89M | 0.96M | 0.45M | 0.31M | 0.24M | 0.20M | 0.33M | 0.23M | 0.36M | 0.29M | 0.31M | 0.46M | 0.42M | 0.35M | 0.27M |
|
Acquisitions
|
-1.29M | 8.03M | | | | | | | 12.24M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
1.29M | -8.15M | -26.18M | -0.28M | -0.21M | -0.30M | -0.19M | -0.12M | -12.29M | -0.03M | -0.05M | -0.08M | -0.14M | -7.86M | -7.60M | -0.39M | -0.89M | -0.96M | -0.45M | -0.31M | -0.24M | -0.20M | -0.33M | -0.23M | -0.36M | -0.29M | -0.31M | -0.46M | -0.42M | -0.35M | -0.27M |
|
Other financing activities
|
| | | | | | | | 0.12M | | | | | | | 0.13M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
3.49M | 1.91M | 25.70M | 0.98M | -0.01M | -0.17M | 3.87M | 3.24M | 8.35M | 0.22M | 0.94M | 0.68M | 2.76M | 3.38M | 4.36M | 0.97M | -0.70M | -1.01M | -1.28M | -1.35M | -1.36M | -1.69M | -1.43M | -1.45M | -1.20M | -1.02M | -1.41M | -1.26M | -1.39M | -1.47M | -0.93M |
|
Dividends Paid - Common
|
0.06M | 0.53M | 0.65M | 0.97M | 0.23M | 0.52M | 0.66M | 1.30M | 0.55M | 0.54M | | 1.15M | | 0.59M | 1.28M | 3.74M | 1.08M | 1.30M | 1.31M | 2.70M | 1.19M | 1.28M | 1.25M | 2.73M | 0.95M | 1.26M | 1.27M | 2.37M | 1.25M | 1.33M | 3.64M |
|
Change in Cash
|
4.03M | -5.98M | 1.24M | -1.15M | 0.42M | 0.53M | 5.46M | 2.79M | -3.90M | -0.42M | 1.83M | -0.25M | 2.76M | -3.12M | 1.07M | -1.14M | -0.30M | 0.91M | 2.17M | -1.43M | -0.78M | 0.59M | 1.24M | -1.54M | -0.74M | 1.29M | 0.76M | -0.95M | -1.69M | 1.69M | 2.02M |
|
Beginning Cash Balance
|
| | | | 1.20M | 4.60M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.76M | 0.25M | 1.60M | -2.13M | 0.43M | 0.71M | 1.60M | -0.45M | -0.01M | -0.64M | 0.89M | -0.92M | -0.01M | 1.18M | 4.08M | -2.11M | 0.40M | 1.92M | 3.45M | -0.08M | 0.59M | 2.27M | 2.67M | -0.09M | 0.46M | 2.30M | 2.17M | 0.31M | -0.30M | 3.16M | 2.95M |
|
Net Cash Flow
|
4.03M | -5.98M | 1.24M | -1.15M | 0.42M | 0.53M | 5.46M | 2.79M | -3.90M | -0.42M | 1.83M | -0.25M | 2.76M | -3.12M | 1.07M | -1.14M | -0.30M | 0.91M | 2.17M | -1.43M | -0.78M | 0.59M | 1.24M | -1.54M | -0.74M | 1.29M | 0.76M | -0.95M | -1.69M | 1.69M | 2.02M |