|
Net Income
|
-0.03M | 0.02M | | | 1.93M | 8.40M | 1.25M | 2.78M | 2.51M | 2.27M | 2.75M | 5.23M | 8.12M | 10.29M | 4.34M | 8.44M | 26.53M | 3.13M | 7.95M | 5.14M | 8.75M | 4.94M | 10.46M | 5.77M | 6.98M | 5.95M | 5.67M | 4.89M | 6.51M | 5.83M | 12.06M | 7.86M | 9.13M | 12.31M | 10.83M | 4.69M | 6.01M | 8.46M | 7.75M | 3.24M | 12.28M | 30.77M | 42.37M | 14.54M | 5.42M | 14.88M | 8.42M | -21.06M | 17.73M | 3.28M | -7.55M | 29.04M | | | |
|
Depreciation and Depletion
|
2.99M | 2.91M | 2.50M | 3.20M | 2.85M | 3.33M | 3.31M | 3.32M | 3.48M | 3.32M | 3.81M | 4.37M | 4.20M | 4.75M | 5.05M | 4.68M | 5.47M | 5.64M | 5.95M | 6.40M | 6.47M | 6.46M | 6.46M | 6.59M | 6.77M | 6.77M | 7.86M | 8.99M | 7.74M | 9.16M | 10.33M | 10.61M | 10.51M | 10.30M | 10.75M | 12.11M | 12.60M | 12.61M | 13.31M | 13.03M | 13.64M | 13.97M | 13.16M | 13.78M | 14.11M | 15.15M | 17.48M | 16.72M | 15.75M | 16.25M | 18.35M | 17.93M | 18.52M | 17.13M | 18.40M |
|
Share-based Compensation
|
| | | | | | 0.24M | 0.24M | 0.60M | 0.30M | 0.30M | -0.28M | 0.60M | 0.30M | 0.20M | 0.18M | 0.44M | 0.21M | 0.21M | 0.24M | 0.41M | 0.42M | 0.21M | 0.28M | 0.55M | 0.27M | 0.25M | 0.21M | 0.69M | 0.33M | 0.32M | 0.27M | 1.03M | 0.42M | 0.46M | 0.47M | 1.02M | 0.42M | 0.39M | 0.40M | 1.61M | 0.51M | 0.60M | 0.56M | 1.85M | 0.29M | 0.81M | 0.73M | 2.19M | 0.74M | 0.92M | 1.24M | 3.46M | 1.36M | 1.07M |
|
Cash from Discontinued Operations
|
-0.03M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.06M | | | | 0.10M | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 0.17M | | | 0.01M | 0.03M | | -0.52M | 0.08M | | 0.10M | | 0.10M | | | | 0.56M | 0.16M | 0.22M | -0.56M | 1.41M | 1.72M | | -4.99M | 32.34M | 0.11M | 0.23M | | 0.53M | 0.23M | 0.23M | 0.04M | 24.47M | | | | 8.09M | 32.24M | 11.23M | 11.31M | 21.10M | 26.64M | 5.95M | 16.36M | 10.16M | 0.42M | 2.71M | 2.58M | 2.03M | 4.08M | 0.51M |
|
Asset Writedowns and Impairment
|
0.03M | 0.01M | 0.03M | 0.23M | 0.12M | 0.53M | 0.01M | 0.10M | 0.01M | | 0.01M | 0.03M | 0.23M | 0.02M | | 0.10M | 0.04M | | 0.15M | 0.17M | 0.07M | 0.03M | 0.02M | 0.14M | 0.05M | 0.10M | 0.00M | 1.37M | 0.13M | | | 0.29M | 0.30M | | 0.05M | 0.65M | 3.04M | 0.08M | | 18.26M | 0.24M | 0.29M | | 0.07M | 0.25M | | 0.01M | 2.76M | 0.76M | 1.49M | | 0.49M | 2.17M | | 0.35M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.11M | 2.22M | 2.38M | 2.54M | -6.88M | 3.19M | 4.35M | -0.42M | 5.83M | 7.22M | 4.41M | 1.53M | 2.74M | 2.11M | -6.08M | 2.58M | 3.83M | 0.78M | 3.24M | 1.10M | -0.39M | 3.71M | 2.84M | 3.25M | 4.11M | 4.19M | 4.16M | 4.27M | -0.96M | 3.93M | 3.83M | 3.85M |
|
Cash from Operations
|
-2.42M | 9.06M | 1.85M | 13.87M | 4.29M | 2.56M | 11.34M | 3.99M | 3.21M | 5.78M | 12.29M | 10.07M | -0.40M | 5.71M | 12.32M | 15.64M | 11.31M | 7.64M | 19.83M | 18.20M | 8.27M | 8.70M | 14.69M | 19.57M | 4.05M | 7.21M | 15.94M | 28.89M | 16.08M | 12.03M | 17.41M | 22.20M | 20.31M | 29.45M | 18.01M | 23.41M | 8.13M | 32.51M | 28.58M | 21.96M | 30.58M | 19.82M | 27.86M | 38.59M | 13.05M | 27.41M | 37.83M | 15.02M | 46.49M | 17.39M | 27.34M | 20.80M | 0.11M | 11.10M | 26.29M |
|
Amortizatization of Intangibles
|
| | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | 0.09M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.19M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.35M | 0.42M | 0.30M | 0.40M | 0.39M | 0.40M | | | | |
|
Amortization of Deferred Charges
|
0.36M | 0.33M | 0.21M | 0.41M | 0.31M | 0.69M | 0.63M | -0.83M | 0.49M | 0.74M | 0.75M | -1.28M | 0.32M | 0.24M | 0.23M | 0.21M | 0.19M | 0.28M | 0.21M | 0.29M | 0.28M | 0.28M | 0.38M | 0.33M | 0.33M | 0.23M | 0.27M | 0.29M | 0.30M | 0.28M | 0.31M | 0.33M | 0.41M | 0.45M | 0.65M | 0.70M | 0.63M | 0.70M | 0.73M | 0.82M | 0.91M | 1.23M | 2.22M | 2.47M | 2.26M | 2.15M | 1.31M | 1.39M | 1.05M | 1.01M | 0.91M | 0.76M | 1.33M | 1.46M | 1.17M |
|
Depreciation & Amortization (CF)
|
2.99M | 2.91M | 2.50M | 3.20M | 3.16M | 4.02M | 3.93M | 3.79M | 3.97M | 4.06M | 4.57M | 4.98M | 4.91M | 5.77M | 6.32M | 6.16M | 8.15M | 5.64M | 5.95M | 6.40M | 6.47M | 6.46M | 6.46M | 6.59M | 6.77M | 6.77M | 7.86M | 8.99M | 7.74M | 9.16M | 10.33M | 10.61M | 10.51M | 10.30M | 10.75M | 12.11M | 12.60M | 12.61M | 13.31M | 13.03M | 13.64M | 13.97M | 13.16M | 13.78M | 14.11M | 15.15M | 17.48M | 16.72M | 15.75M | 16.25M | 18.35M | 17.93M | 18.52M | 17.13M | 18.40M |
|
Change in Receivables
|
0.27M | -3.51M | -1.09M | 2.15M | 3.01M | 3.71M | -4.34M | -0.26M | 0.11M | 0.10M | 4.09M | 1.59M | 8.55M | 11.49M | 8.99M | -11.69M | -4.86M | 1.59M | 9.13M | 0.52M | 13.14M | -6.64M | -10.56M | -13.51M | -3.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-8.30M | 1.73M | -3.64M | 7.99M | 1.17M | -2.21M | -0.03M | -2.52M | -2.00M | 0.63M | 8.25M | 4.29M | 1.40M | 8.50M | 9.18M | -6.41M | -4.07M | -0.07M | 13.33M | 5.99M | 5.89M | -5.87M | -12.67M | -7.46M | -11.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
1.55M | -1.34M | 1.56M | 0.64M | 1.66M | -3.30M | 1.07M | -2.27M | 0.01M | -1.07M | 1.29M | -1.30M | 0.38M | 0.43M | 1.56M | -0.04M | -0.69M | -0.86M | 5.40M | 0.12M | -0.88M | -1.61M | 5.99M | -0.66M | -3.48M | 1.51M | 4.00M | -0.31M | -0.14M | -2.70M | 5.46M | 1.31M | -4.15M | 7.54M | 0.65M | 2.63M | -6.65M | 3.68M | 7.52M | 2.62M | -4.78M | 2.35M | 5.62M | -0.23M | -3.82M | 3.23M | 5.71M | 6.98M | 2.40M | -4.04M | 11.09M | -2.02M | -6.09M | -4.41M | 16.59M |
|
Capital Expenditures
|
0.39M | 0.25M | 0.14M | 1.89M | 2.20M | 8.53M | 14.19M | 16.37M | 20.32M | 27.39M | 29.39M | 21.37M | 20.95M | 10.10M | 9.24M | 12.43M | 19.78M | 12.89M | 16.00M | 8.75M | 6.46M | 8.54M | 13.73M | 17.00M | 26.44M | 31.30M | 44.44M | 31.61M | 41.30M | 34.38M | 31.78M | 25.99M | 22.89M | 16.96M | 12.30M | 11.33M | 28.07M | 0.11M | 45.40M | 0.03M | 93.16M | 0.15M | 0.08M | 26.35M | 15.26M | 15.70M | 9.58M | 18.25M | 11.96M | 7.65M | 7.48M | 2.75M | 1.73M | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 15.22M | 35.39M | | 28.95M | 83.75M | 9.03M | 3.54M | 0.36M | 4.44M | | 8.12M | | | 4.27M | | 30.40M | | 1.01M | 31.45M | 0.48M | 1.44M | 87.94M | 7.08M | 0.00M | 9.16M | | 3.43M | 72.74M | | 101.81M | 149.68M | 0.78M | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 2.90M | | -0.14M | | | | 29.57M | 3.50M | 165.16M | -0.18M | 12.89M | 17.78M | 6.77M | | 21.25M | 2.01M | 33.37M | -0.40M | 24.57M | 0.00M | 25.79M | 107.55M | | 5.04M | 8.61M | 0.25M | 25.93M | 0.37M | 28.07M | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.16M | 0.34M | | | 0.05M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.68M | 0.78M | | | 0.27M | | | | | 58.59M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.69M | | 15.27M | 5.56M | 1.00M | 1.41M | 13.81M | 0.12M | 12.29M | 26.20M | 3.81M | | 11.54M | | 1.69M | 22.61M | | | | | | | | -5.20M | | | |
|
Cash from Investing Activities
|
-0.73M | -1.04M | -0.65M | -2.78M | -3.18M | -11.15M | -14.88M | -18.73M | -25.90M | -30.10M | -31.47M | -17.84M | -8.33M | -11.84M | -40.48M | 2.69M | -111.10M | -38.29M | -38.29M | -35.35M | -13.32M | -20.65M | -30.35M | -31.04M | -67.53M | -35.59M | -80.44M | -57.01M | -79.80M | -166.81M | -9.28M | -39.17M | -49.17M | 66.82M | -21.52M | -22.35M | -31.12M | -0.49M | -69.75M | 43.72M | -137.62M | 50.67M | 104.50M | -50.79M | -51.34M | -51.90M | -74.09M | -59.94M | -40.95M | -12.24M | -14.40M | 40.88M | -21.49M | -17.49M | -40.55M |
|
Other financing activities
|
| | 0.14M | 2.77M | 2.59M | -49.81M | | -0.23M | 0.15M | 0.09M | 0.08M | 0.13M | 1.13M | 0.31M | 0.40M | 0.04M | 0.44M | 0.35M | 1.00M | 0.01M | 0.47M | 4.19M | | -2.26M | 0.20M | 0.18M | 0.94M | 0.14M | 0.42M | 2.75M | 0.06M | 2.32M | 0.00M | 0.03M | 0.29M | 0.28M | 1.71M | 0.31M | 0.44M | 0.37M | 3.10M | 0.20M | 3.42M | 1.59M | | 1.66M | 1.18M | | 0.01M | 0.99M | 0.05M | 1.17M | 0.01M | 1.60M | 1.02M |
|
Long-Term Debt Issuances
|
| | 5.78M | 11.86M | | | 20.00M | 43.35M | 23.27M | 33.42M | 35.72M | 25.24M | 125.47M | 48.53M | 26.27M | 14.14M | 144.68M | 40.55M | 104.87M | 26.75M | 44.95M | 28.95M | 50.30M | 38.38M | 111.50M | 35.75M | 127.18M | 75.15M | 100.33M | 191.06M | 57.77M | 78.13M | 62.60M | 12.07M | 6.33M | 95.61M | 17.59M | 1.53M | 40.82M | 101.86M | 284.11M | 39.98M | 167.42M | 187.06M | 46.71M | 183.07M | 80.62M | 92.17M | 42.21M | 121.89M | 51.49M | 53.89M | 29.90M | 133.00M | 177.14M |
|
Long-Term Debt Repayments
|
1.47M | 15.66M | 5.33M | 12.63M | 1.45M | 166.26M | 16.90M | 12.87M | 0.71M | 0.86M | 59.92M | 1.81M | 103.64M | 42.74M | 6.94M | 53.57M | 54.82M | 20.88M | 91.96M | 18.87M | 44.53M | 86.14M | 21.53M | 8.46M | 39.27M | 45.00M | 53.84M | 35.73M | 57.69M | 80.48M | 62.70M | 69.97M | 7.97M | 72.31M | 100.90M | 118.14M | 5.50M | 12.88M | 7.36M | 162.02M | 218.35M | 55.34M | 289.74M | 160.30M | 2.42M | 136.54M | 23.44M | 18.48M | 12.48M | 131.26M | 2.49M | 111.34M | 6.88M | 92.93M | 73.08M |
|
Shares Issued
|
0.21M | 1.53M | | | 0.25M | 203.00M | | | | | | | | | 4.09M | 38.77M | 10.09M | 21.09M | 19.91M | 17.39M | 3.52M | 92.52M | | -4.66M | | 48.98M | 10.55M | 5.71M | 30.21M | 7.50M | 34.05M | 25.10M | 1.35M | 4.42M | 1.62M | 12.26M | 8.98M | 14.12M | 4.33M | 24.25M | 65.19M | -0.04M | | | -0.15M | | -0.06M | -0.00M | -0.01M | 4.26M | 125.22M | -0.05M | -0.01M | -0.05M | -0.03M |
|
Shares Repurchased
|
| | | | | 0.77M | 1.01M | 1.25M | 0.61M | 0.31M | 0.29M | 0.10M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.37M | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
5.39M | 3.24M | | | 2.61M | 2.58M | 7.73M | 12.89M | 5.16M | 5.29M | 5.29M | 6.37M | 6.37M | 6.78M | 6.91M | 6.97M | 7.62M | 8.25M | 8.83M | 9.14M | 9.73M | 10.37M | 11.64M | 11.88M | 11.81M | 12.53M | 13.21M | 14.99M | 13.45M | 14.56M | 15.53M | 17.97M | 17.37M | 18.18M | 0.51M | 11.54M | 11.68M | 15.00M | 15.98M | 16.05M | 17.09M | 17.90M | 17.91M | 19.67M | 19.67M | 19.71M | 20.36M | 20.66M | 20.12M | 21.07M | 21.16M | 21.55M | 23.66M | 17.16M | 28.38M |
|
Cash from Financing Activities
|
-6.66M | -4.60M | -0.31M | -10.11M | -6.40M | 19.22M | -1.42M | 23.85M | 17.25M | 27.14M | 20.01M | 16.55M | 14.33M | 2.01M | 16.00M | -7.94M | 91.62M | 31.82M | 22.36M | 15.63M | -6.46M | 19.99M | 16.85M | 11.46M | 59.87M | 24.49M | 69.73M | 31.52M | 58.63M | 161.78M | 13.51M | 12.94M | 38.07M | -73.95M | 7.62M | -29.85M | 7.14M | -13.37M | 21.38M | -58.70M | 106.08M | -33.57M | -149.20M | 4.50M | 22.86M | 24.15M | 35.17M | 40.08M | 8.15M | -27.32M | 11.09M | -35.19M | -2.27M | 12.43M | 9.48M |
|
Change in Cash
|
-9.66M | 3.73M | 0.90M | 0.98M | -5.30M | 10.64M | -4.96M | 9.11M | -5.44M | 2.83M | 0.83M | 8.78M | 5.60M | -4.12M | -12.16M | 10.40M | -8.18M | 1.17M | 3.91M | -1.52M | -11.51M | 8.04M | 1.19M | | -3.61M | -3.89M | 5.23M | 3.40M | -5.09M | 7.00M | 21.64M | -4.03M | 9.21M | 22.32M | 4.11M | -28.79M | -15.84M | 18.65M | -19.79M | 6.99M | -0.96M | 36.93M | -16.85M | -7.70M | -15.43M | -0.34M | -1.09M | -4.84M | 13.70M | -22.16M | 24.03M | 26.50M | -23.66M | 6.03M | -4.78M |
|
Free Cash Flow
|
-2.81M | 8.81M | 1.71M | 11.98M | 2.09M | -5.97M | -2.86M | -12.38M | -17.11M | -21.61M | -17.09M | -11.30M | -21.36M | -4.39M | 3.08M | 3.22M | -8.47M | -5.25M | 3.83M | 9.45M | 1.82M | 0.16M | 0.96M | 2.57M | -22.39M | -24.09M | -28.50M | -2.72M | -25.22M | -22.35M | -14.36M | -3.79M | -2.58M | 12.48M | 5.71M | 12.08M | -19.93M | 32.40M | -16.81M | 21.94M | -62.58M | 19.67M | 27.78M | 12.24M | -2.21M | 11.71M | 28.25M | -3.23M | 34.53M | 9.74M | 19.86M | 18.05M | -1.62M | 11.10M | 26.29M |
|
Net Cash Flow
|
-9.81M | 3.42M | 0.90M | 0.98M | -5.30M | 10.64M | -4.96M | 9.11M | -5.44M | 2.83M | 0.83M | 8.78M | 5.60M | -4.12M | -12.16M | 10.40M | -8.18M | 1.17M | 3.91M | -1.52M | -11.51M | 8.04M | 1.19M | | -3.61M | -3.89M | 5.23M | 3.40M | -5.09M | 7.00M | 21.64M | -4.03M | 9.21M | 22.32M | 4.11M | -28.79M | -15.84M | 18.65M | -19.79M | 6.99M | -0.96M | 36.93M | -16.85M | -7.70M | -15.43M | -0.34M | -1.09M | -4.84M | 13.70M | -22.16M | 24.03M | 26.50M | -23.66M | 6.03M | -4.78M |