|
Net Income
|
0.09M | 0.32M | 0.50M | 0.38M | 0.26M | -0.29M | -0.39M | -0.92M | -1.03M | -0.23M | -0.02M | 0.64M | 0.13M | 0.82M | 0.68M | 0.93M | 0.72M | 1.17M | 1.15M | 1.71M | 0.43M | 1.26M | 1.44M | 1.45M | 0.26M | 1.03M | 1.35M | 5.68M | 2.65M | 4.67M | 4.88M |
|
Depreciation and Depletion
|
0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.35M | 0.46M | 0.64M | 0.93M | 1.04M | 1.18M | 1.34M | 1.77M | 1.74M | 2.04M | 8.44M | 2.35M | 2.52M | 2.88M | 9.98M | 3.07M | 3.00M | 3.18M | 10.43M | 5.30M | 5.52M | 5.76M | 5.63M | 5.62M | 5.91M | 6.11M |
|
Share-based Compensation
|
| | | | | | 0.39M | 0.41M | 0.71M | 0.53M | 0.56M | 0.54M | 1.13M | 0.79M | 0.84M | 0.97M | 1.71M | 0.98M | 1.02M | 1.01M | 1.96M | 1.25M | 1.32M | 1.30M | 2.13M | 1.44M | 1.48M | 1.34M | 2.35M | 1.59M | 0.87M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.06M | 0.07M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 0.06M | 0.12M | 0.30M | 0.02M | 1.12M | 0.01M | | -0.06M | 0.30M | 0.29M | 0.13M | 0.09M | 0.46M | 0.01M | | | 0.51M | | 0.19M | 0.60M | 0.33M | | 0.02M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | 0.43M | 0.27M | 0.02M |
|
Cash from Operations
|
0.72M | 0.73M | 0.77M | 0.50M | 0.52M | 0.34M | 1.24M | 0.76M | 1.39M | 1.82M | 2.75M | 3.44M | 4.52M | 3.87M | 5.05M | 3.65M | 6.62M | 6.44M | 5.51M | 6.02M | 7.71M | 6.89M | 6.71M | 7.11M | 6.40M | 9.88M | 8.01M | 9.21M | 10.82M | 11.41M | 10.94M |
|
Amortizatization of Intangibles
|
0.21M | 0.20M | 0.21M | 0.21M | -0.09M | 0.72M | -0.96M | -0.21M | -0.32M | -0.29M | -0.32M | -0.33M | -0.38M | -0.38M | -0.41M | -0.42M | -0.52M | -0.50M | -0.59M | -0.58M | -0.58M | -0.60M | -0.60M | -0.64M | -0.68M | -0.74M | -0.77M | -0.73M | -0.74M | -0.84M | -0.90M |
|
Amortization of Deferred Charges
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.23M | 0.10M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.29M | 0.13M | 0.13M | 0.15M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.20M | 0.21M | 0.21M | 0.21M |
|
Depreciation & Amortization (CF)
|
0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.35M | 0.46M | 0.64M | 0.93M | 1.04M | 1.18M | 1.34M | 1.77M | 1.74M | 2.04M | 8.44M | 2.35M | 2.52M | 2.88M | 9.98M | 3.07M | 3.00M | 3.18M | 10.43M | 5.30M | 5.52M | 5.76M | 5.63M | 5.62M | 5.91M | 6.11M |
|
Change in Receivables
|
-0.14M | 0.02M | 0.12M | 0.01M | -0.11M | 0.63M | 0.28M | 0.57M | 0.01M | 0.27M | 0.74M | 0.79M | -0.20M | 0.49M | 0.39M | 0.09M | -1.74M | 0.91M | 1.23M | -0.04M | -1.83M | 0.94M | 1.37M | -0.61M | -0.25M | -0.52M | 2.02M | 0.54M | -1.73M | 0.25M | 1.71M |
|
Change in Account Payables
|
| | | | | | -0.06M | -0.51M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.28M | 0.05M | 0.08M | -0.15M | -0.18M | 0.33M | 0.79M | 1.15M | -0.20M | 0.30M | 0.72M | 1.03M | -0.20M | 0.26M | 0.81M | 0.23M | -1.34M | 0.73M | 0.94M | 0.52M | -1.53M | 0.59M | 2.23M | 0.21M | -1.71M | 1.44M | 2.73M | 1.44M | -1.56M | 0.79M | 2.84M |
|
Capital Expenditures
|
| | | 1.45M | 0.65M | 27.30M | 11.07M | 46.38M | 22.41M | 10.80M | 26.93M | 64.02M | 25.40M | 22.20M | 13.15M | 28.72M | 25.46M | 54.42M | 16.54M | 19.79M | 17.39M | 15.47M | 22.05M | 15.31M | 12.97M | 28.81M | 11.43M | 28.82M | 15.14M | 31.73M | 42.68M |
|
Sales of Property, Plant and Equipment
|
0.38M | | | | 0.65M | | | | | | | | 0.12M | 0.72M | 0.13M | 0.17M | 0.38M | 0.18M | | 0.29M | | | 0.44M | 0.21M | | 0.02M | 0.02M | 5.96M | 0.82M | 0.02M | -0.01M |
|
Cash from Investing Activities
|
-0.38M | -1.02M | -0.03M | -1.46M | -0.66M | -26.56M | -12.23M | -33.21M | -23.21M | -11.05M | -27.30M | -64.59M | -25.94M | -22.10M | -13.58M | -45.10M | -27.69M | -54.58M | -17.72M | -20.15M | -18.02M | -16.07M | -22.76M | -15.76M | -13.86M | -29.76M | -12.28M | -23.26M | -15.76M | -32.95M | -45.06M |
|
Other financing activities
|
| | | | | | | 0.98M | 0.39M | 0.38M | 0.00M | 0.40M | 0.10M | 0.05M | 1.15M | 0.05M | 0.14M | 0.47M | 0.01M | 0.19M | 0.13M | 0.01M | 0.12M | 0.01M | 0.14M | 0.00M | -0.01M | 0.24M | 0.17M | | 2.08M |
|
Long-Term Debt Issuances
|
0.96M | | | 0.75M | | | | | | | | 30.23M | | | 50.00M | | | | | 40.00M | | | 35.00M | | | | | 50.00M | | | |
|
Long-Term Debt Repayments
|
0.27M | 0.27M | 0.27M | 0.28M | 0.28M | 31.88M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | 37.00M | 14.00M | 6.00M | 23.50M | 68.50M | 24.50M | 23.00M | 53.50M | 38.00M | 29.00M | 63.00M | 13.00M | 10.00M | 17.00M | 15.00M | 17.00M | 13.00M | 16.00M | 32.00M | 9.00M | 14.00M | 17.00M | 38.00M | 38.00M |
|
Shares Issued
|
1.18M | 1.70M | 0.57M | 1.54M | 1.77M | 67.91M | -3.06M | -1.91M | | | 48.57M | -0.05M | 53.73M | 5.72M | 0.42M | 78.93M | -0.20M | 0.20M | 3.51M | 7.94M | 0.72M | 3.84M | 16.25M | 5.88M | 7.82M | 0.73M | 8.28M | 2.50M | 1.89M | 7.62M | 25.29M |
|
Dividends Paid - Common
|
2.01M | 0.98M | 1.09M | 1.21M | 1.22M | 0.37M | 0.92M | 0.95M | 1.40M | 1.65M | 2.50M | 2.66M | 3.57M | 3.62M | 3.90M | 3.96M | 5.20M | 5.30M | 5.47M | 5.60M | 5.96M | 5.94M | 6.11M | 6.35M | 6.86M | 6.93M | 7.03M | 7.17M | 7.38M | 7.55M | 7.72M |
|
Cash from Financing Activities
|
-0.13M | 0.45M | -0.79M | 0.80M | 0.27M | 37.56M | 10.22M | 34.06M | 12.18M | 11.31M | 27.42M | 55.93M | 22.61M | 19.91M | 7.30M | 43.55M | 21.30M | 46.84M | 11.17M | 11.27M | 11.04M | 9.33M | 15.99M | 8.64M | 7.28M | 19.80M | 3.16M | 15.09M | 3.96M | 22.06M | 34.38M |
|
Change in Cash
|
0.21M | 0.16M | -0.04M | -0.16M | 0.13M | 11.35M | -0.77M | 1.60M | -9.65M | 2.07M | 2.87M | -5.21M | 1.19M | 1.69M | -1.23M | 2.10M | 0.23M | -1.31M | -1.04M | -2.87M | 0.74M | 0.16M | -0.06M | -0.02M | -0.18M | -0.08M | -1.10M | 1.04M | -0.98M | 0.52M | 0.25M |
|
Free Cash Flow
|
0.72M | 0.73M | 0.77M | -0.95M | -0.13M | -26.96M | -9.83M | -45.62M | -21.02M | -8.98M | -24.19M | -60.57M | -20.88M | -18.32M | -8.10M | -25.07M | -18.84M | -47.99M | -11.03M | -13.77M | -9.67M | -8.58M | -15.33M | -8.21M | -6.57M | -18.92M | -3.42M | -19.61M | -4.32M | -20.33M | -31.75M |
|
Net Cash Flow
|
0.21M | 0.16M | -0.04M | -0.16M | 0.13M | 11.35M | -0.77M | 1.60M | -9.65M | 2.07M | 2.87M | -5.21M | 1.19M | 1.69M | -1.23M | 2.10M | 0.23M | -1.31M | -1.04M | -2.87M | 0.74M | 0.16M | -0.06M | -0.02M | -0.18M | -0.08M | -1.10M | 1.04M | -0.98M | 0.52M | 0.25M |