|
Net Income
|
-10.78M | -0.70M | -1.64M | 1.09M | 0.30M | -2.36M | 0.52M | 1.12M | 1.15M | 1.65M | 1.02M | 1.66M | 1.17M | -2.73M | 0.09M | 1.03M | 0.96M | 0.72M | 0.65M | 0.14M | 0.24M | -0.58M | -0.12M | -0.47M | 0.05M | -0.04M | -0.05M | 0.44M | 0.24M | 0.37M | 0.37M | -0.12M | 0.01M | -0.42M | -0.04M | -0.33M | 0.06M | 0.06M | 0.07M | 0.71M | 0.92M | 1.25M | 1.27M | 0.71M | 0.35M | 0.35M | 0.39M | 0.42M | 0.31M | 0.44M | 0.32M | 0.23M | 0.21M | 0.15M | 0.10M |
|
Gains from Investment Securities
|
| | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.34M | | | -0.41M | | | | | | | | | | | | | | | | | | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.14M | -0.32M | 0.24M | 0.28M | 0.73M | 0.30M | 1.20M | 1.77M | 2.07M | 2.41M | 2.65M | 2.54M | 2.21M | 1.77M | 1.32M | 1.45M | 1.54M | 1.34M | 1.11M | 0.46M | 0.69M | 0.61M | | | | | | | | | | | | | | | 0.57M | 1.09M | 0.94M | 1.11M | 1.39M | 1.63M | 2.31M | 1.70M | 1.15M | 1.06M | 0.86M | 0.84M | 0.74M | 0.69M | 0.68M | 0.48M | 0.50M | 0.46M | 0.32M |
|
Amortizatization of Intangibles
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.43M | 1.18M | 1.04M | 0.89M | 1.39M | 1.71M | 0.98M | 0.81M | 0.79M | 0.65M | 0.46M | 0.39M | 0.38M | 0.36M | 0.41M | 0.31M | 0.32M | | | | | | | | | | | | | | | 0.77M | 0.91M | 0.69M | 0.70M | 0.62M | 0.73M | 0.71M | 0.74M | 0.66M | 0.60M | 0.55M | 0.39M | 0.28M | 0.33M | 0.28M | 0.26M | 0.23M | 0.24M | 0.20M |
|
Change in Receivables
|
-0.24M | 0.02M | 0.05M | -0.13M | 0.08M | -0.08M | 0.44M | 0.16M | -0.10M | 0.25M | -0.09M | 0.15M | -0.16M | -0.20M | -0.13M | 0.12M | -0.12M | -0.19M | -0.17M | 0.01M | -0.01M | 0.15M | | | | | | | | | | | | | | | 0.14M | -0.07M | -0.24M | 0.32M | 0.17M | 0.39M | -0.38M | -0.13M | -0.11M | -0.07M | 0.04M | -0.07M | -0.10M | 0.07M | -0.10M | 0.03M | -0.02M | -0.01M | -0.04M |
|
Change in Account Payables
|
0.16M | -0.13M | -0.05M | -0.04M | -0.00M | 0.02M | -0.04M | 0.14M | -0.02M | -0.00M | 0.02M | -0.01M | 0.02M | -0.03M | -0.01M | -0.03M | 0.04M | 0.02M | -0.04M | 0.01M | 0.12M | -0.09M | | | | | | | | | | | | | | | 0.00M | -0.02M | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | -0.01M | -0.01M | 0.01M | 0.04M | -0.06M | -0.00M | -0.03M | 0.00M | -0.01M | | | 0.00M |
|
Change in Accured Expenses
|
-0.00M | 0.03M | -0.01M | -0.04M | 0.03M | -0.01M | -0.01M | -0.01M | 0.01M | -0.02M | -0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.00M | -0.00M | -0.01M | 0.01M | | | | | | | | | | | | | | | | | -0.01M | 0.01M | 0.01M | -0.00M | -0.01M | -0.01M | 0.01M | 0.07M | -0.01M | -0.00M | -0.07M | -0.02M | 0.01M | -0.01M | 0.01M | -0.01M | -0.00M | -0.01M | 0.01M |
|
Other Working Capital Changes
|
0.23M | -0.12M | 0.09M | -0.11M | -0.03M | 0.04M | 0.06M | -0.03M | 0.09M | 0.08M | 0.07M | -0.03M | -0.02M | -0.02M | 0.09M | -0.03M | -0.03M | -0.03M | 0.04M | -0.01M | -0.01M | -0.01M | | | | | | | | | | | | | | | 0.02M | -0.08M | 0.07M | -0.02M | -0.03M | -0.02M | 0.07M | -0.02M | -0.02M | -0.02M | 0.04M | -0.02M | -0.02M | -0.02M | 0.06M | -0.02M | -0.02M | -0.02M | 0.06M |
|
Capital Expenditures
|
-2.35M | -5.20M | -2.27M | -4.40M | -0.20M | 2.73M | -5.32M | -1.61M | -0.93M | -0.21M | -0.02M | -0.10M | 0.40M | 3.80M | 0.92M | 0.60M | 0.05M | 0.35M | 0.46M | 0.56M | 0.73M | 1.28M | | | | | | | | | | | | | | | | | | -0.38M | 0.02M | 0.25M | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
3.21M | | | 1.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
5.05M | | | 4.18M | | | | | | | | 5.00M | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
5.89M | -5.20M | -2.27M | -0.92M | -0.21M | 4.59M | 4.13M | -6.48M | 0.93M | 0.21M | 0.01M | 5.09M | -5.41M | -3.81M | -0.92M | 4.39M | -0.05M | -0.36M | -0.55M | -0.54M | -0.73M | -1.29M | | | | | | | | | | | | | | | 0.15M | -0.42M | -0.08M | -0.37M | -0.08M | -0.39M | -0.31M | -0.04M | -0.07M | -0.06M | -0.07M | -0.03M | -0.06M | -0.06M | -0.06M | -0.02M | -0.05M | -0.05M | -0.09M |
|
Other financing activities
|
-14.07M | -14.07M | -14.07M | -14.07M | -14.07M | -14.07M | -14.07M | -14.07M | -14.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 3.32M | -0.24M | -0.20M | -0.48M | -0.38M | -0.59M | -1.19M | -1.49M | -2.23M | -2.64M | -2.71M | -2.31M | -1.80M | -1.53M | -1.12M | -0.76M | -0.70M | -0.67M | -0.52M | -0.61M | -0.58M | | | | | | | | | | | | | | | -0.34M | -0.79M | -0.78M | -0.47M | -0.76M | -1.33M | -2.14M | -1.72M | -1.11M | -0.84M | -0.84M | -0.79M | -0.55M | -0.54M | -0.70M | -0.53M | -0.38M | | -0.12M |
|
Net Equity Issued and Repurchased
|
12.27M | -5.66M | -2.27M | | 3.54M | 4.52M | 4.73M | | 8.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-19.45M | -19.59M | -19.77M | -0.20M | -0.48M | -20.67M | -21.17M | 1.19M | -23.45M | 2.23M | 2.64M | 2.71M | 2.31M | 1.80M | 1.53M | 1.07M | 0.76M | 0.70M | 0.67M | 0.52M | 0.61M | 0.58M | | | | | | | | | | | | | | | 0.10M | 0.37M | 0.33M | 0.21M | 0.76M | 1.33M | 2.14M | 1.72M | 1.11M | 0.84M | 0.84M | 0.79M | 0.55M | 0.54M | 0.70M | 0.53M | 0.38M | | 0.12M |
|
Change in Cash
|
5.75M | -5.66M | -2.27M | -0.83M | 0.04M | 4.52M | 4.73M | -5.91M | 1.51M | 0.39M | 0.02M | 4.92M | -5.50M | -3.85M | -1.13M | 4.72M | 0.74M | 0.28M | -0.11M | -0.60M | -0.66M | -1.25M | | | | | | | | | | | | | | | 0.38M | -0.12M | 0.08M | 0.27M | 0.55M | -0.09M | -0.14M | -0.06M | -0.04M | 0.16M | -0.06M | 0.03M | 0.13M | 0.09M | -0.09M | -0.06M | 0.07M | 0.41M | 0.11M |
|
Free Cash Flow
|
2.22M | 4.88M | 2.51M | 4.68M | 0.93M | -2.42M | 6.52M | 3.38M | 3.00M | 2.63M | 2.67M | 2.64M | 1.81M | -2.04M | 0.40M | 0.85M | 1.50M | 0.99M | 0.65M | -0.11M | -0.04M | -0.67M | | | | | | | | | | | | | | | 0.57M | 1.09M | 0.94M | 1.49M | 1.37M | 1.38M | 2.31M | 1.70M | 1.15M | 1.06M | 0.86M | 0.84M | 0.74M | 0.69M | 0.68M | 0.48M | 0.50M | 0.46M | 0.32M |
|
Net Cash Flow
|
5.75M | -2.20M | -2.27M | -0.83M | 0.04M | 4.52M | 4.73M | -5.91M | 1.51M | 0.39M | 0.02M | 4.92M | -5.50M | -3.85M | -1.13M | 4.72M | 0.74M | 0.28M | -0.11M | -0.60M | -0.66M | -1.25M | | | | | | | | | | | | | | | 0.38M | -0.12M | 0.08M | 0.27M | 0.55M | -0.09M | -0.14M | -0.06M | -0.04M | 0.16M | -0.06M | 0.03M | 0.13M | 0.09M | -0.09M | -0.06M | 0.07M | 0.41M | 0.11M |