|
Net Income
|
| | | | | | | | | | | | -1.89M | | | | | | | -0.15M | 0.05M | 0.07M | 2.08M | -0.34M | -0.08M | -1.78M | -6.31M | -1.18M | -8.20M | -0.69M | -4.04M | -3.84M | -12.42M | -3.95M |
|
Depreciation and Depletion
|
| | | | | | | 66.00 | -399.00 | | 0.00M | 0.00M | 0.00M | -0.05M | | | | 0.05M | 0.04M | | | | 0.02M | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | 0.37M | | | -0.00M | -0.01M | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.02M | 0.02M | 0.01M | 0.06M | -0.02M | 0.00M | 0.07M | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.06M | 0.07M | 0.10M | 0.31M | -0.06M | -0.03M | -0.07M | 0.02M | -0.08M | -0.08M | -0.07M | -0.16M | -0.08M | -0.10M | -0.35M |
|
Gains from Investment Securities
|
| 0.02M | | | | | | | | | | | | | | | | -0.09M | | 0.33M | 0.09M | 0.14M | -1.48M | 0.18M | 0.33M | 0.06M | -1.24M | 0.05M | -0.07M | 0.03M | -0.24M | 0.00M | 0.00M | 0.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | 0.45M | 0.50M | | | 0.73M | 0.16M | | | | | | | | | | | |
|
Cash from Operations
|
| | -750.00 | -759.00 | -0.00M | -0.01M | -0.03M | -0.07M | -0.24M | -0.42M | -0.17M | -0.47M | -0.17M | | | -0.01M | -0.01M | 0.52M | 2.80M | -1.95M | 2.55M | 1.58M | 1.06M | 0.01M | 1.00M | -0.28M | 0.20M | 0.11M | 1.35M | 0.53M | -0.45M | -0.41M | -0.43M | -1.72M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | | | 2.38M |
|
Amortizatization of Intangibles
|
| | | | | | | 0.00M | | | | | 0.00M | 0.04M | 0.17M | | | | | | | | | | | | | 0.00M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.00M | 0.00M | 0.01M | | 0.00M | 0.04M | 0.17M | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.07M | 0.07M | 0.49M |
|
Depreciation & Amortization (CF)
|
| | | | | | | 66.00 | -399.00 | | 0.00M | 0.00M | 0.00M | -0.05M | | | | 0.43M | 0.65M | 0.59M | 0.73M | 0.74M | 0.76M | 0.73M | 0.73M | 0.73M | 0.75M | 0.73M | 0.82M | 0.73M | 0.73M | 0.72M | 0.78M | 0.79M |
|
Change in Receivables
|
| | | | | | | -0.01M | -0.02M | | | 0.02M | 0.03M | | | -0.01M | 0.00M | -0.45M | 0.47M | -2.08M | 2.09M | -0.38M | 4.72M | -5.39M | 2.86M | -6.92M | -0.13M | -4.36M | -0.93M | 0.02M | -4.26M | -0.80M | 0.01M | 0.28M |
|
Change in Account Payables
|
| | | | | | | 0.00M | -0.01M | 0.00M | 0.13M | -0.13M | | | | 0.05M | 0.07M | -0.25M | 2.23M | -4.02M | 2.95M | 0.54M | 3.64M | -5.73M | 3.29M | -5.60M | 0.62M | -3.95M | 0.43M | 1.17M | -4.04M | -0.97M | 0.57M | -0.80M |
|
Change in Accured Expenses
|
0.00M | | 0.00M | 0.00M | | | | | | | | | -0.01M | -0.04M | -0.01M | | | | 0.09M | -0.00M | -0.01M | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | -0.02M | 0.00M | 0.02M | 0.25M | -0.02M | -0.02M | -0.02M | -0.05M | -0.15M | -0.13M | 0.11M | -0.04M | -0.15M | 0.09M | -0.02M | -0.05M | 0.02M | -0.23M | -0.03M |
|
Capital Expenditures
|
| | | | | | | | | | | 0.05M | | | | | | 0.07M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | |
|
Cash from Investing Activities
|
| | | | | | | -0.00M | -0.01M | 0.03M | 0.42M | -222.00 | | -474.00 | | | | -0.14M | -10.26M | -0.06M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | | | | | 0.01M | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | 0.03M | 0.02M | 0.04M | 0.02M | 0.01M | 0.00M | -0.02M | 0.00M | 0.07M | |
|
Cash from Financing Activities
|
| | 750.00 | 750.00 | 0.00M | 0.01M | -0.01M | 0.12M | 0.13M | 0.40M | 0.32M | 0.14M | 0.16M | 0.54M | | | | -1.44M | 10.20M | -0.93M | -0.37M | -2.42M | -0.51M | -2.44M | 0.54M | -0.47M | -1.00M | -0.66M | -2.07M | 0.26M | -0.32M | -0.04M | 2.35M | 1.93M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | 0.45M | -0.48M | 2.62M | 0.15M | | | | | | | | | |
|
Change in Cash
|
| | | | | | | 0.01M | -0.00M | 0.07M | 0.37M | -0.33M | -0.02M | | | -0.01M | -0.01M | -1.06M | 2.75M | -2.93M | 2.17M | -0.85M | 0.55M | -2.43M | 1.53M | -0.75M | -0.81M | -0.55M | -0.72M | 0.80M | -0.77M | -0.44M | 1.92M | 0.21M |
|
Beginning Cash Balance
|
| | | | | | | | 0.56M | 0.40M | 0.08M | 0.45M | 0.02M | 0.27M | 0.07M | 0.15M | 3.76M | 3.75M | 2.69M | 5.44M | 2.51M | 4.68M | 3.83M | 4.38M | 1.96M | 3.49M | 2.58M | 1.92M | 1.37M | 0.65M | 1.39M | 0.62M | 0.07M | 1.96M |
|
Free Cash Flow
|
| | -750.00 | -759.00 | -0.00M | -0.01M | -0.03M | -0.07M | -0.24M | -0.42M | -0.17M | -0.52M | -0.17M | | | -0.01M | -0.01M | 0.45M | 2.79M | -1.99M | 2.54M | 1.57M | 1.06M | 0.01M | 0.99M | -0.28M | 0.19M | 0.11M | 1.35M | 0.53M | -0.45M | -0.41M | -0.43M | -1.72M |
|
Net Cash Flow
|
| | | -9.00 | | | -0.04M | 0.05M | -0.12M | 0.01M | 0.57M | -0.33M | -0.02M | 0.54M | | -0.01M | -0.01M | -1.06M | 2.75M | -2.93M | 2.17M | -0.85M | 0.55M | -2.43M | 1.53M | -0.75M | -0.81M | -0.55M | -0.72M | 0.80M | -0.76M | -0.44M | 1.92M | 0.21M |