|
Net Income
|
5.66M | 4.55M | 3.17M | 4.81M | 5.79M | 7.06M | 4.51M | 4.62M | 4.06M | 3.95M | 3.79M | 2.76M | 4.63M | 4.79M | 2.63M | 4.49M | 5.72M | 5.43M | 3.73M | 2.37M | 2.56M | 5.68M | 2.06M | 4.07M | 3.69M | 6.08M | 3.92M | 4.62M | 5.28M | 5.67M | 3.97M | 4.26M | 6.64M | 4.55M | 4.23M | 5.13M | 6.03M | 9.90M | 4.99M | 5.54M | 6.10M | 9.32M | 7.25M | 7.03M | 11.09M | 11.31M | 7.61M | 8.67M | 10.24M | 15.73M | 10.80M | 17.10M | 19.71M | 20.73M | 16.08M | 22.44M | 26.06M | 33.35M | 25.99M | 34.11M | 30.83M | 38.78M |
|
Share-based Compensation
|
| 0.18M | 0.24M | 0.20M | 0.21M | 0.21M | 0.23M | 0.26M | 0.28M | 0.28M | 0.26M | 0.23M | 0.23M | 0.22M | 0.25M | 0.23M | 0.29M | 0.30M | 0.28M | 0.27M | 0.31M | 0.33M | 0.29M | 0.22M | 0.26M | 0.29M | 0.26M | 0.29M | 0.37M | 0.42M | 0.33M | 0.32M | 0.40M | 0.43M | 0.34M | 0.31M | 0.38M | 0.41M | 0.42M | 0.38M | 0.46M | 0.50M | 0.57M | 0.55M | 0.57M | 0.56M | 0.56M | 0.65M | 0.64M | 0.64M | 0.70M | 0.81M | 0.80M | 0.79M | 0.79M | 1.24M | 1.15M | 1.20M | 1.30M | 2.34M | 1.97M | 1.91M |
|
Deferred Taxes
|
| 0.76M | 0.57M | 0.58M | 0.76M | 2.15M | 0.17M | 0.50M | 0.49M | 0.87M | 0.27M | 0.01M | 0.68M | 0.61M | 0.50M | 0.09M | 0.08M | | 0.89M | 0.01M | -0.23M | -0.12M | 0.13M | 0.06M | 0.04M | 0.21M | 0.34M | -0.56M | -0.29M | -0.39M | -6.37M | 0.47M | 0.69M | -0.04M | -1.10M | 1.25M | 1.37M | 1.38M | 0.85M | 0.99M | 1.49M | 1.89M | -0.06M | 0.75M | 1.03M | 0.27M | -0.53M | 0.44M | 0.78M | 0.96M | 0.34M | -0.16M | -0.29M | 0.13M | -0.60M | -0.24M | -0.16M | -0.42M | -0.17M | -0.57M | -1.72M | 2.04M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.02M | | | | 0.09M | | | |
|
Gains from Investment Securities
|
| -0.01M | -0.02M | 0.01M | -0.02M | -0.09M | 0.01M | -0.01M | -0.09M | 0.02M | -0.06M | 0.03M | -0.02M | -0.06M | -0.03M | -0.03M | 0.02M | 0.07M | -0.13M | 0.03M | -0.14M | -0.03M | 0.10M | 0.05M | 0.05M | 0.05M | -0.52M | -0.05M | 0.02M | -0.05M | -0.30M | -0.21M | -0.13M | -0.12M | -0.16M | -0.39M | 0.29M | -0.53M | 0.19M | 0.01M | -0.25M | 0.10M | -0.32M | -0.00M | 0.08M | -0.12M | 0.03M | 0.05M | -0.03M | 0.18M | 0.10M | 0.07M | -0.02M | 0.04M | -0.45M | 0.09M | -0.04M | -0.01M | -0.10M | -0.11M | -0.18M | -0.29M |
|
Non-cash Items
|
| | | | | | 1.58M | | | | 0.60M | | | | 1.02M | | | | 1.02M | | | | 0.36M | | | | 1.03M | | | | 1.03M | | | | 0.51M | | | | 1.47M | | | | 1.66M | | | | 1.79M | | | | 2.17M | | | | 4.80M | | | | 0.15M | | | |
|
Cash from Operations
|
| 11.71M | 6.90M | 5.42M | 11.05M | 12.64M | 9.40M | 7.12M | 8.74M | 9.02M | 6.80M | 5.39M | 7.11M | 11.67M | 9.37M | 3.80M | 12.14M | 7.35M | 8.69M | 7.52M | 6.25M | 9.12M | 9.59M | 7.88M | 7.04M | 10.95M | 11.98M | 6.14M | 10.51M | 7.31M | 10.32M | 6.52M | 11.71M | 13.61M | 6.90M | 7.47M | 12.56M | 16.14M | 10.83M | 11.51M | 15.62M | 14.78M | 16.67M | 11.62M | 15.75M | 16.75M | 11.56M | 8.06M | 14.29M | 21.57M | 20.45M | 20.64M | 19.63M | 24.41M | 27.58M | 27.17M | 21.20M | 39.05M | 38.61M | 39.43M | 34.03M | 45.94M |
|
Amortization of Deferred Charges
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | | 0.00M | | 0.00M | | 0.00M | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | | | 0.03M | 0.01M | | 0.01M |
|
Depreciation & Amortization (CF)
|
| 3.23M | 3.75M | 3.41M | 3.43M | 3.54M | 3.40M | 3.64M | 3.77M | 3.74M | 3.83M | 3.73M | 3.65M | 3.59M | 3.49M | 3.60M | 3.71M | 3.77M | 3.81M | 3.96M | 3.92M | 4.03M | 4.12M | 3.99M | 3.99M | 4.05M | 4.11M | 4.29M | 4.10M | 4.32M | 3.84M | 4.23M | 4.34M | 4.44M | 4.59M | 4.12M | 4.28M | 4.24M | 4.97M | 4.66M | 4.80M | 4.94M | 5.22M | 5.34M | 5.23M | 5.06M | 5.27M | 5.25M | 5.55M | 5.71M | 5.69M | 5.83M | 5.98M | 5.97M | 6.04M | 6.05M | 5.96M | 6.11M | 6.04M | 6.14M | 6.20M | 6.16M |
|
Change in Receivables
|
| -4.80M | -0.12M | 4.56M | -0.25M | 0.59M | -3.15M | 1.52M | -0.40M | -0.39M | -1.78M | 2.22M | 0.95M | 0.04M | -3.67M | 4.74M | -1.09M | 1.95M | -2.24M | -1.42M | 0.70M | 2.49M | -3.33M | 0.95M | 0.57M | 1.98M | -2.60M | 3.24M | -1.14M | -0.65M | -1.77M | 2.60M | 1.85M | -2.55M | 1.23M | 3.11M | 0.24M | 0.23M | -0.23M | 0.20M | -1.96M | 2.51M | -1.87M | 0.98M | 3.50M | 1.78M | -2.53M | 5.68M | 4.29M | 2.44M | -5.97M | 4.76M | 2.38M | 3.33M | -6.01M | 4.10M | 4.13M | 6.62M | -8.92M | 11.79M | -1.38M | 4.90M |
|
Change in Inventory
|
| 1.42M | -0.15M | -0.30M | -0.61M | -0.19M | 1.26M | 0.21M | 0.23M | 1.19M | 1.73M | -0.44M | 0.49M | -0.63M | 0.14M | -1.70M | -0.45M | 1.32M | 0.58M | 0.45M | -0.25M | 0.48M | 0.61M | -0.96M | -0.28M | -0.78M | -0.28M | -0.62M | -0.12M | 1.19M | 0.67M | -0.95M | -0.34M | 0.93M | -0.34M | -0.03M | -0.49M | 0.91M | 0.15M | 0.15M | 0.89M | 0.21M | 0.15M | 0.20M | -0.79M | 0.14M | 0.36M | 1.25M | 0.18M | 0.93M | 1.93M | 2.47M | 0.30M | 1.43M | 0.54M | 1.41M | 1.58M | 0.48M | -0.10M | 0.17M | -2.27M | 3.09M |
|
Change in Accured Expenses
|
| -0.48M | -0.24M | 0.48M | -0.39M | 0.29M | -0.68M | -0.17M | -0.25M | 0.85M | -1.52M | 0.58M | -0.41M | 1.35M | -0.88M | -1.37M | -0.07M | 1.74M | -1.25M | -1.02M | -0.60M | 2.20M | 0.84M | -0.81M | -0.80M | 1.27M | -0.27M | 0.08M | -0.35M | -1.70M | 0.83M | -1.71M | 1.01M | 2.26M | -1.13M | -0.90M | 0.45M | 1.13M | -0.85M | 0.02M | 0.76M | 1.52M | 0.28M | -0.72M | 0.10M | 0.88M | -1.37M | -0.99M | 1.43M | 2.01M | 0.25M | 3.74M | -3.89M | 1.10M | 0.72M | 2.64M | -5.07M | 3.64M | -2.22M | 8.11M | -7.58M | 4.01M |
|
Other Working Capital Changes
|
| -0.14M | 0.96M | -0.15M | -0.35M | 0.39M | 0.10M | -0.04M | -0.25M | -0.15M | 0.04M | 0.33M | 0.04M | -0.29M | 0.17M | 0.27M | -0.72M | 0.23M | 1.09M | -0.79M | -0.40M | -0.43M | 0.93M | -0.35M | -0.20M | -0.15M | 0.39M | -0.04M | 0.11M | 0.26M | 1.27M | -0.42M | -0.02M | -0.23M | -0.71M | -0.22M | -0.12M | 0.26M | 0.53M | -0.25M | -0.65M | 0.61M | 0.40M | 0.18M | -0.63M | -0.40M | 1.84M | -0.99M | -0.06M | -0.04M | 1.27M | -0.61M | -0.00M | -0.57M | 2.33M | -0.64M | 2.20M | -3.46M | 2.33M | -1.01M | -0.52M | -0.75M |
|
Capital Expenditures
|
| 2.04M | 2.20M | 1.74M | 2.15M | 3.19M | 2.34M | 2.30M | 2.46M | 1.73M | 1.80M | 1.52M | 2.49M | 2.68M | 2.23M | 2.86M | 2.69M | 3.18M | 2.95M | 3.42M | 2.89M | 1.77M | 3.38M | 3.94M | 3.96M | 4.33M | 5.43M | 4.21M | 4.38M | 5.92M | 6.83M | 7.62M | 11.76M | 12.31M | 22.07M | 5.68M | 6.68M | 8.06M | 6.68M | 6.11M | 4.49M | 3.02M | 3.51M | 4.54M | 13.23M | 5.96M | 6.18M | 5.52M | 5.97M | 6.63M | 8.70M | 5.45M | 9.98M | 5.11M | 13.71M | 6.82M | 4.40M | 5.15M | 11.04M | 14.85M | 13.27M | 14.66M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.04M | 0.01M | 0.07M | 0.05M | -0.00M | 0.00M | 0.04M | 0.01M | -0.01M | 0.04M | 0.01M | 0.03M | 0.18M | 0.10M | 0.11M | 0.04M | 0.07M | 0.07M | 0.13M | 0.06M | 0.19M | 0.03M | 0.04M | 0.06M | 0.08M | | | 0.02M | 0.13M | 0.11M | 0.07M | 0.28M | 0.14M | 0.14M | 0.32M | -0.27M | 0.36M | 0.02M | 0.03M | 0.01M | 0.27M | 0.01M | | 0.16M | 0.11M | 0.07M | 0.15M | 0.28M | 0.79M | 0.12M | 0.11M | 1.95M | 0.11M | 0.16M | 0.14M | 0.05M | 0.21M | 0.00M | 0.24M | 0.04M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | -0.26M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -2.03M | -2.16M | -1.73M | -2.08M | -3.14M | -2.34M | -2.29M | -2.42M | -1.72M | -1.81M | -1.48M | -2.48M | -2.65M | -2.05M | -2.76M | -2.58M | -3.14M | -6.58M | -3.36M | -2.75M | -1.71M | -3.24M | -3.91M | -3.92M | -4.27M | -5.40M | -4.21M | -3.93M | -5.90M | -6.70M | -7.51M | -11.68M | -12.03M | -21.93M | -5.54M | -6.36M | -8.33M | -6.31M | -6.09M | -4.46M | -11.40M | -3.24M | -4.53M | -13.23M | -5.79M | -6.07M | -11.33M | -5.56M | -6.35M | -7.91M | -5.33M | -9.87M | -3.16M | -13.60M | -6.67M | -4.26M | -5.10M | -10.83M | -14.85M | -13.04M | -14.62M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.40M | 0.43M | 0.34M | 0.31M | 0.38M | 0.41M | 0.42M | 0.38M | 0.46M | 0.50M | 0.57M | 0.55M | 0.57M | 0.56M | 0.56M | 0.65M | 0.64M | 0.64M | 0.70M | 0.81M | 0.80M | 0.79M | 0.79M | 1.24M | 1.15M | 1.20M | 1.30M | 2.34M | 1.97M | |
|
Cash from Financing Activities
|
| -1.25M | -1.30M | -1.33M | -1.30M | -9.38M | -0.07M | -41.91M | -1.30M | -1.25M | -2.56M | -0.21M | -1.24M | -2.49M | -1.24M | -2.03M | -2.04M | -1.95M | -2.05M | -2.03M | -16.20M | -0.67M | -0.94M | -3.27M | -0.78M | -0.70M | -0.80M | -0.83M | -0.80M | -0.75M | -0.87M | -0.74M | -0.95M | -0.76M | -0.92M | -0.81M | -0.87M | -0.76M | -30.99M | -0.88M | -1.12M | -0.90M | -1.18M | -1.00M | -0.82M | -0.91M | -1.54M | -1.22M | -1.01M | -1.14M | -1.81M | -1.12M | -1.14M | -1.14M | -2.31M | -1.47M | -1.43M | -1.43M | -4.77M | -1.98M | -1.72M | -1.72M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.69M | 0.70M | 0.69M | 0.75M | 0.75M | 0.75M | 0.75M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 30.79M | 0.90M | 0.90M | 0.90M | 0.90M | 0.91M | 0.90M | 0.91M | 0.91M | 1.13M | 1.13M | 1.14M | 1.13M | 1.14M | 1.14M | 1.14M | 1.14M | 1.43M | 1.43M | 1.43M | 1.43M | 1.72M | 1.72M | 1.72M |
|
Change in Cash
|
| 8.43M | 3.44M | 2.36M | 7.67M | 0.11M | 7.00M | -37.09M | 5.02M | 6.05M | 2.43M | 3.70M | 3.38M | 6.53M | 6.07M | -0.99M | 7.53M | 2.26M | 0.06M | 2.14M | -12.70M | 6.75M | 5.41M | 0.70M | 2.33M | 5.98M | 5.77M | 1.10M | 5.78M | 0.65M | 2.75M | -1.74M | -0.92M | 0.82M | -15.95M | 1.12M | 5.33M | 7.06M | -26.47M | 4.54M | 10.04M | 2.48M | 12.25M | 6.09M | 1.70M | 10.05M | 3.95M | -4.49M | 7.72M | 14.08M | 10.72M | 14.19M | 8.62M | 20.11M | 11.66M | 19.03M | 15.51M | 32.52M | 23.01M | 22.60M | 19.28M | 29.60M |
|
Free Cash Flow
|
| 9.68M | 4.70M | 3.68M | 8.90M | 9.45M | 7.07M | 4.82M | 6.28M | 7.29M | 5.00M | 3.87M | 4.62M | 8.99M | 7.13M | 0.94M | 9.45M | 4.17M | 5.74M | 4.10M | 3.37M | 7.35M | 6.21M | 3.95M | 3.07M | 6.62M | 6.54M | 1.93M | 6.13M | 1.39M | 3.49M | -1.10M | -0.05M | 1.30M | -15.18M | 1.79M | 5.89M | 8.08M | 4.15M | 5.40M | 11.13M | 11.76M | 13.16M | 7.08M | 2.52M | 10.80M | 5.38M | 2.54M | 8.33M | 14.93M | 11.75M | 15.19M | 9.65M | 19.30M | 13.87M | 20.34M | 16.80M | 33.90M | 27.56M | 24.58M | 20.76M | 31.28M |
|
Net Cash Flow
|
| 8.43M | 3.44M | 2.36M | 7.67M | 0.11M | 7.00M | -37.09M | 5.02M | 6.05M | 2.43M | 3.70M | 3.38M | 6.53M | 6.07M | -0.99M | 7.53M | 2.26M | 0.06M | 2.14M | -12.70M | 6.75M | 5.41M | 0.70M | 2.33M | 5.98M | 5.77M | 1.10M | 5.78M | 0.65M | 2.75M | -1.74M | -0.92M | 0.82M | -15.95M | 1.12M | 5.33M | 7.06M | -26.47M | 4.54M | 10.04M | 2.48M | 12.25M | 6.09M | 1.70M | 10.05M | 3.95M | -4.49M | 7.72M | 14.08M | 10.72M | 14.19M | 8.62M | 20.11M | 11.66M | 19.03M | 15.51M | 32.52M | 23.01M | 22.60M | 19.28M | 29.60M |