|
Net Income
|
| 0.01M | -0.06M | -0.26M | -0.08M | -0.03M | 0.00M | -0.14M | -0.04M | 0.08M | 0.16M | 0.25M | 0.04M | 0.02M | 0.05M | 0.10M | 0.16M | -0.19M | -0.01M | 0.07M | 0.17M | 0.18M | 0.35M | 0.53M | 0.58M | 0.49M | 0.68M | 0.94M | 0.64M | 0.59M | 0.61M | 0.62M | 0.45M | 0.39M | 0.42M | 0.61M | 0.59M | 0.50M | 0.61M | 0.52M |
|
Depreciation and Depletion
|
| 0.20M | 0.16M | 0.22M | 0.29M | 0.35M | 0.35M | 0.35M | 0.33M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | 884.00 | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.03M | -0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.11M | 0.10M | 0.07M | 0.07M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.02M | 0.03M | 0.05M | 0.01M | 0.02M | 0.03M |
|
Gains from Investment Securities
|
-0.03M | 7.42M | | | -0.30M | | | | | 0.06M | 0.06M | 0.06M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.06M | 0.06M | 0.06M | 0.08M | 0.07M | 0.23M | 0.37M | 0.37M | | | | 0.03M | | 0.09M | 0.09M | 0.10M | 0.02M | 0.02M | 0.02M |
|
Cash from Operations
|
0.48M | 0.50M | 0.51M | 0.06M | 0.24M | 0.60M | 0.50M | 0.32M | 0.49M | 0.57M | 0.62M | 0.28M | 0.81M | 0.61M | 0.49M | 0.49M | 0.11M | 0.63M | 0.41M | 0.18M | 0.78M | 0.68M | 1.22M | 0.64M | 1.11M | 1.11M | 1.30M | 1.40M | 0.99M | 1.00M | 1.31M | 1.10M | 1.11M | 0.80M | 1.25M | 1.02M | 1.26M | 1.07M | 1.34M | 1.04M |
|
Amortization of Deferred Charges
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.01M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF)
|
| 0.20M | 0.16M | 0.24M | 0.36M | 0.45M | 0.45M | 0.44M | 0.36M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.38M | 0.52M | 0.50M | 0.51M | 0.46M | 0.41M | 0.41M | 0.41M | 0.41M | 0.40M | 0.40M | 0.40M | 0.40M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M |
|
Change in Receivables
|
| -0.01M | 0.02M | 0.04M | -0.07M | -0.06M | 0.03M | -0.02M | 0.00M | -0.02M | 0.01M | 0.01M | -0.03M | 0.02M | 0.01M | -0.00M | 0.06M | -0.06M | -0.02M | -0.02M | 0.04M | -0.03M | 0.07M | -0.04M | 0.01M | -0.00M | 0.02M | 0.02M | 0.01M | -0.01M | 0.01M | 0.03M | -0.04M | -0.02M | 0.00M | -0.03M | 0.01M | -0.02M | 819.00 | 605.00 |
|
Change in Account Payables
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01M | -0.04M | 0.17M | 0.22M | -0.17M | 0.07M | 0.01M | 0.11M | 0.05M | 0.13M | 0.06M | -0.22M | 0.19M | 0.17M | 0.00M | 0.10M | -0.56M | 0.22M | -0.18M | -0.35M | -0.16M | 0.05M | 0.27M | -0.26M | 0.07M | 0.10M | -0.03M | 0.25M | -0.27M | -0.08M | 0.24M | 0.16M | -0.24M | -0.19M | 0.20M | -0.03M | -0.02M | -0.08M | 0.08M | 0.24M |
|
Capital Expenditures
|
| 0.23M | 0.91M | 11.86M | 5.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 3.53M | -0.10M | | -1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 3.29M | -1.02M | -14.27M | -3.84M | -0.12M | -0.07M | -0.12M | -0.34M | -0.05M | -0.05M | -0.01M | -0.05M | -0.03M | -0.24M | -0.21M | -7.30M | -0.80M | -0.34M | -0.45M | -0.01M | -0.04M | -0.13M | -0.07M | -0.01M | -0.03M | 0.01M | -0.07M | -0.03M | -0.11M | -0.04M | -0.04M | -0.03M | -0.01M | -0.05M | | -0.02M | -0.05M | -0.06M | -0.10M |
|
Long-Term Debt Issuances
|
| | | 0.09M | | | | | | | | | | | | | 4.53M | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.13M | 0.15M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.20M | 0.99M | 0.80M | 0.03M | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.48M | 0.89M | 0.48M | 0.48M | 0.48M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.70M | 0.70M | 0.70M | 0.71M | 0.80M | 0.81M | 0.81M | 0.81M | 0.81M | 0.82M | 0.81M | 0.82M | 0.82M | 0.83M | 0.82M | 0.82M | 0.82M |
|
Cash from Financing Activities
|
-0.48M | -0.48M | 18.79M | -0.40M | -0.48M | -0.50M | -0.50M | -0.50M | -0.50M | -0.50M | -0.50M | -0.57M | -1.09M | -0.61M | -0.62M | -0.24M | 10.09M | -0.73M | -0.73M | -0.50M | -0.73M | -0.73M | 5.45M | -6.20M | -0.79M | -0.63M | 0.45M | -0.14M | -0.91M | -0.94M | -0.94M | -0.94M | -0.96M | -0.95M | -0.96M | -1.20M | -0.96M | -0.96M | -0.97M | -0.98M |
|
Change in Cash
|
| 3.31M | 18.27M | -14.61M | -4.09M | -0.01M | -0.07M | -0.29M | -0.34M | 0.02M | 0.08M | -0.31M | -0.33M | -0.03M | -0.36M | 0.04M | 2.89M | -0.90M | -0.66M | -0.77M | 0.04M | -0.10M | 6.54M | -5.63M | 0.30M | 0.45M | 1.77M | 1.20M | 0.04M | -0.05M | 0.32M | 0.12M | 0.12M | -0.16M | 0.24M | -0.17M | 0.28M | 0.06M | 0.31M | -0.03M |
|
Free Cash Flow
|
0.48M | 0.27M | -0.41M | -11.80M | -5.68M | 0.60M | 0.50M | 0.32M | 0.49M | 0.57M | 0.62M | 0.28M | 0.81M | 0.61M | 0.49M | 0.49M | 0.11M | 0.63M | 0.41M | 0.18M | 0.78M | 0.68M | 1.22M | 0.64M | 1.11M | 1.11M | 1.30M | 1.40M | 0.99M | 1.00M | 1.31M | 1.10M | 1.11M | 0.80M | 1.25M | 1.02M | 1.26M | 1.07M | 1.34M | 1.04M |
|
Net Cash Flow
|
9.00 | 3.31M | 18.27M | -14.61M | -4.09M | -0.01M | -0.07M | -0.29M | -0.34M | 0.02M | 0.08M | -0.31M | -0.33M | -0.03M | -0.36M | 0.04M | 2.89M | -0.90M | -0.66M | -0.77M | 0.04M | -0.10M | 6.54M | -5.63M | 0.30M | 0.45M | 1.77M | 1.20M | 0.04M | -0.05M | 0.32M | 0.12M | 0.12M | -0.16M | 0.24M | -0.17M | 0.28M | 0.06M | 0.31M | -0.03M |