|
Net Income
|
| | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | 4.58M | 6.43M | -1.61M | 4.27M | -3.12M | -4.82M | -14.11M | 1.03M | 1.07M | -0.37M |
|
Depreciation and Depletion
|
| | | | 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 | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.07M | 0.06M | 0.10M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | | |
|
Share-based Compensation
|
| | | | | | | | | | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.06M | 0.06M | 0.11M | 0.12M | 0.13M | 0.14M | 0.17M | 0.22M | 0.22M | 0.21M | 0.24M | 0.20M | 0.21M | 0.21M | 0.26M | 0.16M | 0.22M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.00M | | | 0.03M | 0.03M | | 0.01M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.16M | 0.04M | 0.04M | 0.04M | 0.20M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | -0.01M | | | | | 0.45M | -0.01M | -0.02M | 0.49M | -0.13M | | 0.26M | 0.07M | -0.15M | 0.01M | -0.26M | 0.67M | 0.28M | -0.30M | 0.20M | 0.99M | 3.19M | 1.92M | 5.97M | 7.19M | 4.22M | 1.51M | 0.01M |
|
Asset Writedowns and Impairment
|
| | 0.10M | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | | 0.69M | 0.10M | 0.09M | -0.13M | 0.18M | | | 0.32M | 0.10M | | | 0.18M |
|
Non-cash Items
|
0.01M | 0.06M | 0.12M | 0.46M | -0.56M | 0.36M | -0.21M | 0.39M | -0.67M | -0.58M | -1.12M | 0.81M | -0.89M | 1.42M | 1.53M | -0.14M | -0.51M | -0.02M | 1.28M | -0.11M | 0.61M | 0.82M | 6.92M | 6.15M | 3.20M | -5.45M | 0.02M | -5.53M | -0.11M | 1.37M | 0.67M | 4.02M | -0.45M | 10.02M | 7.38M | 35.52M | -0.71M | -1.39M | 3.94M |
|
Cash from Operations
|
0.70M | 0.93M | 0.79M | 1.28M | 0.34M | 1.32M | 1.11M | 2.08M | 1.30M | 1.63M | 0.83M | 2.45M | 1.17M | 2.56M | 3.59M | 0.80M | 1.73M | 2.25M | 3.41M | 2.24M | 2.79M | 3.35M | 11.24M | 10.43M | 7.56M | -0.22M | 5.07M | 0.74M | 5.01M | 7.07M | 6.86M | 2.91M | 4.22M | 6.96M | 2.33M | -0.62M | 0.19M | 0.50M | 4.93M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | 0.42M | 0.25M | 0.24M | | 0.30M | 0.03M | 0.29M | 0.15M | 0.25M | 0.16M | 0.34M | 0.20M | 0.22M | | | 0.20M | | | | | | | | |
|
Amortization of Deferred Charges
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.56M | 0.12M | 0.12M | 0.12M | 0.24M | 0.24M | 0.26M | 0.34M | 0.38M | 0.47M | 0.64M | 0.56M | 0.44M | 0.60M | 0.62M | 0.61M | 0.58M | 0.62M | 0.65M | 0.58M | 0.60M | 0.55M | 0.56M | 0.55M |
|
Depreciation & Amortization (CF)
|
| | | | 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 | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.07M | 0.06M | 0.10M | 0.10M | 0.09M | 0.09M | -0.18M | 0.10M | 0.13M | 0.13M |
|
Change in Receivables
|
-0.00M | 0.04M | 0.05M | -0.01M | -0.00M | -0.00M | -0.01M | 0.07M | -0.26M | 0.08M | 0.33M | -0.39M | -0.03M | | 0.09M | -0.08M | -0.03M | | -0.03M | -0.02M | 0.35M | -0.28M | 0.30M | -0.33M | 0.21M | 0.18M | 0.02M | 3.18M | 0.49M | 0.21M | 0.34M | 2.55M | 0.06M | -0.14M | -3.43M | 0.83M | -0.13M | 1.14M | -1.32M |
|
Change in Account Payables
|
0.06M | 0.11M | 0.11M | 0.14M | -0.63M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01M | -0.01M | -330.00 | 0.21M | 0.31M | -0.28M | -0.15M | 0.31M | -0.23M | -0.05M | -0.01M | 0.43M | -0.19M | 0.18M | -0.15M | -0.01M | 0.01M | 0.04M | 0.22M | -0.15M | 0.16M | -0.22M | -0.12M | 0.34M | 0.12M | -0.45M | 0.75M | 0.34M | 0.01M | 0.14M | -0.06M | 0.28M | 0.43M | 0.04M | -0.22M | 0.78M | -1.61M | 0.62M | 0.04M |
|
Other Working Capital Changes
|
0.01M | -0.01M | -517.00 | 0.03M | 0.11M | 0.29M | 0.18M | 0.24M | 0.06M | 0.05M | -0.06M | -0.09M | 0.07M | -0.02M | -0.03M | 0.13M | 0.08M | -0.42M | 0.26M | 0.98M | 0.10M | 0.03M | 1.65M | 0.76M | 0.23M | -0.33M | -0.07M | -0.11M | 0.32M | 0.13M | 0.14M | -0.31M | -0.29M | 0.49M | -1.48M | | | | |
|
Capital Expenditures
|
0.09M | 0.48M | 0.00M | 0.32M | 0.10M | 0.01M | 0.31M | 0.11M | 0.01M | 0.05M | 0.27M | 0.38M | 0.36M | -0.02M | 0.10M | 0.82M | 0.38M | 0.65M | 0.56M | 0.23M | 0.16M | 0.62M | 0.04M | 0.16M | 0.00M | 0.81M | 0.48M | -1.17M | 0.71M | 0.01M | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 0.23M | 0.32M | 0.51M | 0.09M | | 0.44M | | | | 0.67M | 1.18M | 0.12M | 0.14M | 0.10M | 0.72M | 1.09M | 0.67M | 0.05M | | 0.37M | 0.55M | 0.92M | 0.56M | 0.62M | 0.77M | 0.17M | 0.52M | | | | | | | 0.60M | | | | 1.72M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | 7.37M | 4.23M | 6.73M | 7.55M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | 17.43M | 0.51M | 7.97M | 51.23M | 23.61M | 54.50M | 63.60M | 38.82M | 51.71M | 8.01M | 2.45M | 22.95M | 3.78M | 2.78M | 2.50M | 9.06M | 7.13M | 36.84M | | -0.08M | | | 0.97M |
|
Cash from Investing Activities
|
-1.82M | -1.52M | -0.14M | -3.45M | -6.22M | -8.24M | -4.56M | -9.92M | -4.32M | -5.82M | -5.94M | -0.75M | -4.73M | -2.94M | -6.86M | -23.29M | -16.22M | 0.53M | -25.66M | -41.46M | -2.07M | -24.65M | -58.22M | -81.05M | -48.44M | -72.12M | -30.66M | -8.31M | -33.96M | -31.20M | -2.42M | -4.91M | 4.32M | 23.21M | 16.73M | 35.65M | 5.75M | -8.40M | 4.25M |
|
Other financing activities
|
-0.01M | 0.10M | -0.01M | 0.09M | 0.31M | -0.06M | -0.09M | -0.30M | 0.21M | 0.37M | -0.02M | 0.03M | 0.07M | -0.25M | 0.36M | 2.69M | 0.39M | -0.22M | 0.40M | 0.42M | 0.87M | 0.28M | 7.04M | 5.03M | 1.56M | -5.29M | -1.40M | -0.04M | 1.42M | 1.27M | -0.08M | -1.51M | -1.82M | -0.28M | -1.84M | -3.01M | -0.97M | 4.56M | -0.00M |
|
Cash from Financing Activities
|
0.49M | 0.87M | 1.16M | 0.46M | 5.67M | 7.43M | 2.60M | 7.78M | 2.63M | 5.85M | 3.43M | -2.08M | 4.47M | 2.40M | 11.19M | 30.33M | -2.72M | 0.25M | 22.99M | 53.25M | -1.78M | 65.18M | 4.00M | 93.32M | 56.81M | 43.62M | 31.92M | -4.18M | 25.57M | 18.93M | 6.24M | -11.22M | -2.72M | -38.01M | -23.75M | -22.84M | 0.41M | 5.96M | -20.48M |
|
Dividends Paid - Common
|
| | | | | 0.56M | 1.17M | 1.62M | 1.62M | 1.62M | 1.70M | 1.85M | 2.62M | 2.05M | 2.35M | 2.65M | 2.65M | | 2.65M | 2.65M | 2.65M | 2.79M | 3.34M | 3.49M | 3.93M | 4.33M | 5.25M | 5.30M | 5.34M | 5.71M | 5.89M | 4.99M | 5.14M | 5.22M | 3.80M | 2.35M | 2.36M | 2.37M | 2.39M |
|
Change in Cash
|
-0.64M | 0.28M | 1.80M | -1.71M | -0.21M | 0.51M | -0.85M | -0.06M | -0.39M | 1.66M | -1.68M | -0.39M | 0.91M | 2.03M | 7.91M | 7.84M | -17.22M | 3.02M | 0.74M | 14.02M | -1.06M | 43.88M | -42.98M | 22.70M | 15.92M | -28.73M | 6.33M | -11.75M | -3.38M | -5.20M | 10.68M | -13.21M | 5.82M | -7.84M | -4.70M | 12.19M | 6.35M | -1.94M | -11.30M |
|
Beginning Cash Balance
|
0.64M | 1.19M | -1.80M | 3.28M | 0.21M | 1.36M | 0.85M | 1.02M | 0.39M | 0.56M | 2.22M | 0.54M | -0.91M | 1.07M | 3.10M | 11.00M | 18.84M | 1.63M | 4.65M | 5.38M | 19.41M | 18.35M | 62.23M | 19.24M | 41.94M | 57.86M | 29.13M | 35.46M | 23.71M | 20.33M | 15.13M | 25.81M | 12.60M | 18.41M | 10.60M | 5.88M | 18.07M | 24.41M | 22.47M |
|
Free Cash Flow
|
0.61M | 0.46M | 0.79M | 0.96M | 0.24M | 1.31M | 0.80M | 1.97M | 1.29M | 1.58M | 0.56M | 2.07M | 0.80M | 2.58M | 3.48M | -0.02M | 1.35M | 1.60M | 2.86M | 2.01M | 2.63M | 2.73M | 11.20M | 10.27M | 7.55M | -1.04M | 4.60M | 1.91M | 4.30M | 7.06M | 6.86M | 2.91M | 4.22M | 6.96M | 2.33M | -0.62M | 0.19M | 0.50M | 4.93M |
|
Net Cash Flow
|
-0.64M | 0.28M | 1.80M | -1.71M | -0.21M | 0.51M | -0.85M | -0.06M | -0.39M | 1.66M | -1.68M | -0.39M | 0.91M | 2.03M | 7.91M | 7.84M | -17.22M | 3.02M | 0.74M | 14.02M | -1.06M | 43.88M | -42.98M | 22.70M | 15.92M | -28.73M | 6.33M | -11.75M | -3.38M | -5.20M | 10.68M | -13.21M | 5.82M | -7.84M | -4.70M | 12.19M | 6.35M | -1.94M | -11.30M |