|
Net Income
|
-0.90M | 0.18M | -0.28M | -3.79M | 1.27M | 2.70M | 4.24M | -8.16M | -2.75M | 3.61M | 0.01M | 0.01M | -0.00M | 0.00M | -0.00M | -9.30M | 5.21M | 9.94M | 0.74M | 46.71M | 3.81M | 4.08M | 1.46M | 28.57M | | -0.02M | 0.51M | 0.22M | 0.00M | 0.00M | -5.50M | -0.00M | -6.35M | -11.32M | 9.88M | | -1.72M | 6.29M | 22.62M | 28.84M | -8.70M | -6.30M | -14.59M | -4.35M | 4.39M | -8.66M | -4.55M | 2.36M | -5.14M | -8.99M | -6.70M | -4.38M | -3.91M | -0.04M | -81.75M | -12.65M | 0.83M | 1.51M | 3.82M | -1.51M | 1.82M | 0.99M | 5.96M | 0.33M | 0.23M | 1.90M | -0.55M |
|
Depreciation and Depletion
|
| | | | | | 7.79M | 26.37M | | | 5.87M | -19.73M | 0.01M | 0.01M | 0.01M | 14.86M | 0.00M | 0.01M | 4.05M | 4.13M | 0.00M | | 4.46M | 8.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 3.03M | 3.31M | 3.27M | 3.02M | 2.99M | 2.97M | 2.69M | 2.72M | 2.88M | 2.76M |
|
Gains from Investment Securities
|
-0.17M | -8.04M | -3.40M | -5.13M | -0.01M | 5.67M | 6.62M | -12.28M | -4.14M | -7.68M | 31.89M | -20.07M | -3.59M | -4.67M | | | | | | | | | 1.77M | 47.05M | | | | | -0.24M | | | | -2.35M | -17.40M | -12.98M | | | | | 6.54M | | | | | | 1.44M | 0.29M | 0.05M | 3.16M | | | | | 1.10M | 2.60M | 1.50M | | | | | | | | 0.42M | | | |
|
Asset Writedowns and Impairment
|
0.38M | 30.26M | | 13.94M | | | | | 6.06M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -3.54M | 0.28M | -0.16M | | 0.94M | -0.07M | 0.72M | 0.03M | 0.04M | 0.04M | 0.05M | -0.03M | -0.02M | 0.17M |
|
Change in Interest Receivables
|
-0.07M | -0.25M | 0.09M | -1.28M | -0.47M | 0.80M | 0.29M | -0.62M | -0.74M | -0.07M | 0.81M | -0.01M | -0.00M | -0.00M | 0.00M | -6.11M | 0.00M | -0.00M | -3.26M | 16.16M | 12.04M | -19.29M | -3.48M | 0.63M | | 2.04M | -0.53M | 2.01M | -2.44M | 2.98M | -2.43M | 3.03M | -2.35M | -1.70M | 2.12M | | -0.84M | 2.00M | -2.33M | | -1.73M | -6.00M | 9.18M | | -1.48M | 2.87M | 2.50M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-8.24M | -5.40M | -22.88M | 13.15M | 15.51M | -3.45M | 5.04M | -17.10M | -16.30M | -6.82M | 23.11M | 0.04M | -0.02M | -462.00 | -0.01M | -26.82M | -0.01M | -0.00M | -12.92M | -29.23M | -15.19M | 9.49M | -0.77M | -31.51M | | -57.47M | -1.62M | -6.33M | -5.85M | 40.27M | -5.88M | -11.09M | -8.99M | 6.62M | 21.41M | | 3.50M | -0.56M | -14.16M | -161.12M | -16.45M | 0.96M | 6.69M | -31.84M | -11.60M | -0.62M | -5.16M | 20.88M | -1.45M | 1.36M | -7.63M | -3.80M | -4.19M | -4.81M | 2.12M | -38.51M | 1.54M | -9.99M | 16.30M | -38.90M | 3.87M | -0.50M | 13.49M | -15.77M | -7.41M | -2.92M | 7.97M |
|
Amortization of Deferred Charges
|
1.82M | 1.33M | 1.39M | 1.14M | 0.82M | 1.37M | 0.76M | -2.94M | 1.11M | 0.99M | -2.10M | 299.00 | 917.00 | 0.00M | -542.00 | 2.48M | 0.00M | 962.00 | 3.70M | -2.26M | 1.22M | 0.34M | 0.85M | 1.60M | | 0.37M | 0.78M | 1.09M | 1.43M | 0.88M | 0.90M | 1.16M | 1.06M | 1.07M | 0.75M | | 0.98M | 0.41M | 0.95M | | 0.59M | 0.56M | 1.20M | | 0.78M | 0.77M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 7.79M | 26.37M | 7.19M | 6.68M | -13.85M | 0.00M | 5.75M | 5.49M | -11.22M | 22.55M | 0.01M | 0.01M | 4.05M | 5.40M | 4.64M | 4.50M | 4.62M | 4.58M | | 5.14M | 6.57M | 5.01M | 5.29M | 5.34M | 6.03M | 7.12M | 6.33M | 6.41M | 6.37M | | 6.39M | 6.50M | 6.87M | 10.89M | 3.11M | 3.44M | 6.27M | 2.77M | 4.33M | 4.46M | 4.24M | 5.56M | 3.95M | 3.80M | 3.94M | 3.33M | 3.21M | 3.15M | 3.05M | 3.70M | 3.75M | 3.42M | 3.34M | 4.05M | 3.19M | 3.17M | 3.32M | 2.87M | 2.90M | 3.08M | 2.95M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | -26.01M | 7.88M | | -2.69M | 7.62M | 0.73M | | 7.62M | 10.45M | 10.27M | -16.45M | 7.97M | 23.89M | 3.40M | 10.93M | 0.15M | 4.28M | -4.34M | 0.23M | -2.52M | -11.60M | -1.33M | -2.79M | 0.41M | 3.54M | 2.68M | 0.95M | -0.82M | 3.82M | 1.37M | 6.71M | 0.46M | 4.04M | -3.32M | -0.17M | 1.44M | 3.07M | -3.40M |
|
Change in Account Payables
|
| | | | | | 1.67M | -21.85M | -12.22M | | | 10.29M | -9.66M | 13.18M | | | | | | | | | | 1.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
131.40M | 136.72M | 149.76M | 155.20M | 86.57M | 87.11M | 96.54M | 88.51M | -11.01M | 76.20M | 14.05M | 0.03M | -0.01M | -0.01M | 0.00M | -17.16M | -0.01M | 0.00M | -9.02M | 3.91M | -13.80M | 1.36M | -4.85M | -5.27M | | -8.63M | 2.54M | -5.38M | -9.61M | 2.24M | 6.33M | 11.68M | -11.11M | 17.89M | 5.42M | | 3.05M | 2.16M | -18.44M | -68.63M | -5.47M | 0.65M | 10.71M | -14.79M | -4.16M | 5.27M | -5.00M | 2.23M | -4.24M | 3.34M | -3.89M | 0.15M | -5.33M | 0.09M | 90.29M | -45.99M | 2.65M | -8.15M | 13.37M | -36.66M | -2.20M | -0.43M | 7.23M | -19.29M | -7.37M | -1.18M | 4.13M |
|
Change in Taxes
|
| | | | | | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.12M | 0.30M | 11.18M | 513.96M | -0.26M | 10.82M | 1.13M | 258.51M | -1.21M | -0.81M | 2.02M | -0.00M | 0.00M | 312.00 | -101.00 | 2.65M | -0.00M | -3.33M | -3.06M | 14.08M | -1.16M | 4.30M | 0.49M | 1.39M | | 3.08M | 1.40M | 8.77M | 8.39M | 25.46M | 7.89M | -30.81M | 8.47M | 18.24M | 14.78M | | 20.12M | 27.34M | 25.91M | 11.70M | 7.84M | 9.60M | 13.88M | 2.42M | 7.74M | -0.01M | 4.76M | 5.02M | 4.98M | 2.01M | 1.78M | -0.70M | 6.39M | 1.83M | 3.62M | 6.85M | 5.65M | 0.59M | 3.63M | 8.59M | 5.73M | 9.30M | 15.93M | 26.98M | 26.45M | 26.93M | 14.78M |
|
Sales of Property, Plant and Equipment
|
6.49M | 9.77M | 19.55M | 8.56M | 0.01M | 32.96M | 116.09M | -148.94M | 46.66M | 61.22M | -107.74M | -0.10M | 0.01M | 0.03M | 0.00M | 42.83M | 0.02M | 73.47M | 0.13M | 185.49M | 22.48M | 16.79M | 2.40M | 91.25M | | 2.83M | 2.69M | 95.99M | 3.41M | 5.96M | | 19.75M | 1.09M | 0.51M | 0.85M | | 3.65M | | 6.79M | 243.06M | 8.71M | 7.08M | 5.93M | 6.89M | 5.64M | 6.62M | 19.51M | 9.21M | 14.43M | 10.01M | 79.29M | 1.82M | 28.52M | 4.35M | 11.72M | | | 0.19M | | | | | | 1.34M | 3.50M | 1.37M | 0.97M |
|
Divestments
|
| | | 71.97M | | | | 61.42M | 0.90M | -0.91M | 0.01M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | 5.26M | -1.44M | 4.32M | -0.05M | 7.43M | | | | | 1.50M | 180.25M | 202.54M | 17.98M | 2.94M | | 0.49M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.22M | 1.32M | 0.01M | -1.52M | 9.39M | 4.42M | -13.79M | 0.00M | 0.01M | 0.00M | | 16.04M | | 2.85M | | | | | | 27.77M | | 16.06M | 10.69M | -12.34M | 2.72M | 1.07M | 2.65M | 0.09M | 2.35M | 17.40M | 12.98M | | | | | | 0.26M | | | 19.50M | 5.04M | | 2.24M | 0.97M | 9.37M | -0.05M | | 8.85M | 0.63M | 39.12M | 0.50M | 135.00M | 27.19M | 37.95M | 10.03M | 45.18M | 31.69M | 17.50M | 7.22M | 13.33M | 21.21M | 17.85M | 25.90M |
|
Cash from Investing Activities
|
7.64M | -1.84M | 14.01M | 27.05M | -17.86M | 39.11M | 76.33M | -97.49M | 47.05M | 107.92M | -154.73M | -0.24M | 0.01M | 0.05M | 0.02M | 73.75M | 0.02M | 72.78M | -1.74M | 180.72M | 14.52M | 11.04M | -28.40M | 41.32M | | -90.73M | -20.69M | -14.00M | -1.40M | -49.40M | -11.58M | 1.28M | -13.35M | -10.04M | -10.17M | | -26.09M | -25.75M | -20.08M | 219.54M | -5.43M | -2.48M | -8.87M | 13.08M | 5.43M | 3.29M | 7.50M | -12.03M | 14.64M | 14.88M | 77.01M | -5.71M | 5.65M | 28.15M | 121.06M | 152.51M | -24.21M | 15.44M | -0.79M | 36.38M | 11.57M | -14.59M | -23.88M | -14.44M | -16.63M | -8.80M | -23.53M |
|
Other financing activities
|
0.50M | 1.06M | -0.41M | -5.69M | -1.27M | 1.41M | -4.62M | 4.48M | 2.01M | 0.20M | -2.21M | -0.00M | -0.00M | -0.00M | -394.00 | -3.75M | -0.00M | -1.30M | -0.22M | -0.31M | -3.93M | 9.15M | 0.49M | 1.25M | | 7.32M | 0.90M | -1.82M | 0.67M | 0.61M | 1.39M | -3.51M | 4.83M | -11.08M | 0.07M | | 2.02M | | 3.23M | | | | | | | | 0.05M | 1.24M | 0.02M | | 0.58M | 0.01M | | | | | 0.02M | | | 0.00M | 0.01M | 0.04M | 0.15M | | | | |
|
Long-Term Debt Issuances
|
11.01M | 21.75M | 14.13M | 15.52M | 5.72M | 98.29M | 29.15M | -132.97M | 30.81M | 110.75M | -141.41M | 0.01M | 0.06M | 0.08M | 844.00 | 143.31M | 0.08M | 137.44M | 5.28M | 61.08M | 65.21M | -0.47M | 45.57M | 73.46M | | 191.78M | 22.68M | 186.38M | 43.49M | -50.74M | 122.28M | 127.18M | 75.99M | 26.37M | 4.22M | | 17.34M | 27.36M | 24.24M | | 8.02M | 4.90M | 5.19M | | 5.11M | 19.45M | -14.33M | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
-7.51M | -8.81M | -2.26M | 80.09M | -1.50M | 85.67M | 41.37M | -125.79M | -64.41M | -35.82M | 100.08M | -0.00M | -0.06M | -0.10M | -0.01M | -167.60M | -0.09M | -193.53M | 2.33M | 582.23M | -52.91M | 122.79M | 27.68M | 65.93M | | 8.83M | | 161.69M | 37.02M | 12.07M | 24.44M | 99.62M | 60.79M | 53.05M | -52.88M | | 39.40M | | 19.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | 0.73M | -40.62M | -61.54M | -0.42M | | | | | -17.07M | | | | | | | | | | | | | | -1.48M | 1.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | -970.00 | -92.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | 0.03M | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | -0.62M | 1.87M | 0.63M | -1.87M | -0.62M | -0.61M | 1.23M | -613.00 | -613.00 | -613.00 | -613.00 | -2.45M | -613.00 | -1.23M | -0.61M | 4.29M | -0.61M | 1.84M | 0.43M | 0.39M | | 0.28M | 0.28M | 0.28M | 0.50M | 0.05M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | | 0.23M | 0.23M | 0.23M | 7.67M | 0.07M | 0.04M | 0.09M | -0.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-3.21M | 8.77M | 6.93M | -37.14M | -1.46M | -31.85M | -79.55M | 112.77M | -35.00M | -99.01M | 133.78M | 0.21M | -0.00M | -0.04M | -0.02M | -53.83M | -0.02M | -67.99M | 2.17M | -140.73M | 2.62M | -25.20M | 19.82M | -1.89M | | 147.66M | 15.14M | 23.57M | 2.26M | 18.05M | 5.65M | 19.98M | 52.97M | 12.72M | 32.25M | | 30.33M | 22.79M | 37.91M | -48.25M | -3.61M | 2.64M | 19.88M | 2.13M | -9.04M | 1.80M | -13.89M | 17.15M | -25.16M | -23.30M | -53.42M | -1.72M | -38.77M | -1.07M | -31.68M | -40.85M | -89.13M | -46.16M | -1.97M | -1.76M | -1.46M | -0.90M | 2.45M | 1.57M | 15.60M | 13.89M | 11.05M |
|
Change in Cash
|
-3.81M | 1.53M | -1.94M | 3.06M | -3.82M | 3.81M | 1.83M | -1.82M | -4.26M | 2.09M | 2.17M | 0.01M | -0.01M | 0.01M | -0.01M | -6.90M | -0.01M | -7.80M | 0.09M | 10.75M | 1.95M | -4.66M | -9.34M | 7.92M | | -0.54M | -7.17M | 3.24M | -4.99M | 8.91M | -11.81M | 10.18M | 30.62M | 9.30M | 43.49M | | 7.74M | -3.51M | 3.67M | 10.18M | -25.49M | 1.12M | 17.69M | -16.63M | -15.21M | 4.47M | -11.56M | 26.00M | -11.96M | -7.05M | 15.96M | -11.23M | -37.31M | 22.27M | 91.49M | 73.14M | -111.80M | -40.72M | 13.54M | -4.28M | 13.98M | -15.99M | -7.94M | -28.65M | -8.44M | 2.18M | -4.51M |
|
Beginning Cash Balance
|
9.85M | 4.51M | 7.98M | -3.06M | 8.70M | 1.07M | 10.82M | 1.83M | 14.73M | 8.39M | -2.16M | 20.30M | 0.02M | 18.08M | 0.02M | 20.30M | 0.02M | 7.81M | 9.33M | 5.68M | 16.44M | 4.66M | 13.72M | 4.38M | 19.70M | 19.70M | 19.16M | 11.99M | 20.23M | 10.24M | 19.15M | 7.34M | 22.20M | 48.96M | 57.41M | 42.92M | 88.56M | 31.63M | 92.73M | 26.25M | 53.65M | 36.46M | 45.38M | 67.86M | 55.15M | 37.99M | 44.55M | 10.81M | 65.82M | 53.06M | 47.92M | 61.98M | 51.10M | 15.96M | 39.75M | 40.30M | 167.14M | 99.59M | 33.66M | 41.02M | 40.72M | 62.07M | 47.47M | 48.56M | 22.24M | 13.29M | 16.47M |
|
Free Cash Flow
|
-8.11M | -5.69M | -34.05M | -500.81M | 15.76M | -14.28M | 3.91M | -275.61M | -15.09M | -6.01M | 21.09M | 0.04M | -0.02M | -774.00 | -0.01M | -29.47M | -0.01M | 3.33M | -9.86M | -43.30M | -14.03M | 5.20M | -1.25M | -32.91M | | -60.55M | -3.02M | -15.10M | -14.25M | 14.80M | -13.77M | 19.72M | -17.46M | -11.61M | 6.63M | | -16.61M | -27.89M | -40.07M | -172.81M | -24.29M | -8.64M | -7.19M | -34.26M | -19.34M | -0.61M | -9.92M | 15.87M | -6.43M | -0.65M | -9.41M | -3.10M | -10.57M | -6.63M | -1.50M | -45.36M | -4.11M | -10.59M | 12.67M | -47.49M | -1.86M | -9.80M | -2.44M | -42.75M | -33.85M | -29.85M | -6.80M |
|
Net Cash Flow
|
-3.81M | 1.53M | -1.94M | 3.06M | -3.82M | 3.81M | 1.83M | -1.82M | -4.26M | 2.09M | 2.17M | 0.01M | -0.01M | 0.01M | -0.01M | -6.90M | -0.01M | 4.79M | -12.50M | 10.75M | 1.95M | -4.66M | -9.34M | 7.92M | | -0.54M | -7.17M | 3.24M | -4.99M | 8.91M | -11.81M | 10.18M | 30.62M | 9.30M | 43.49M | | 7.74M | -3.51M | 3.67M | 10.18M | -25.49M | 1.12M | 17.69M | -16.63M | -15.21M | 4.47M | -11.56M | 26.00M | -11.96M | -7.05M | 15.96M | -11.23M | -37.31M | 22.27M | 91.49M | 73.14M | -111.80M | -40.72M | 13.54M | -4.28M | 13.98M | -15.99M | -7.94M | -28.65M | -8.44M | 2.18M | -4.51M |