|
Net Income
|
-0.03M | 3.59M | | 8.34M | -3.14M | -2.75M | -3.56M | | | 1.06M | 4.55M | -8.02M | -3.72M | | | | 6.07M | | | | 0.01M | | | | | | 1.01M | | | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.15M | 0.14M | 0.14M | 0.52M | 0.15M | 0.14M | 0.14M | 0.54M | 0.12M | 0.15M | 0.14M | 0.56M | 0.24M | 0.21M | 0.20M | 0.45M | 0.32M | 0.26M | 0.26M | 0.58M | 0.30M | 0.30M | 0.29M | 0.66M | 0.33M | 0.32M | 0.32M | 0.69M | 0.34M | 0.32M | 0.45M | 0.65M | 0.34M | 0.33M | 0.42M | 0.72M | 0.36M | 0.36M | 0.43M | 0.42M | 0.29M | 0.30M | 0.32M | 0.58M | 0.29M | 0.36M | 0.29M | 0.62M | 0.31M | 0.30M | 0.29M | 0.55M | 0.29M | 0.29M | 0.22M | 0.51M | 0.61M | 0.39M | 0.43M | 0.48M | 0.52M |
|
Deferred Taxes
|
| 0.00M | -0.21M | -0.01M | 1.26M | -1.36M | 1.02M | 0.52M | -0.39M | 0.83M | -0.51M | 1.89M | 2.47M | -3.11M | -0.13M | 2.53M | 0.85M | -1.84M | 1.30M | 0.41M | 0.23M | -0.70M | 0.41M | 1.15M | 1.30M | -2.20M | 1.23M | -0.74M | 2.43M | -0.89M | 1.96M | 1.48M | 2.01M | -0.13M | -3.61M | 3.37M | -0.17M | -1.57M | -2.08M | 4.62M | 0.57M | -2.61M | 3.43M | -1.52M | 0.03M | -1.44M | 1.03M | 1.32M | 1.12M | -3.14M | 2.72M | 0.20M | 1.13M | -1.14M | 0.23M | 1.14M | 1.19M | -8.47M | 5.86M | 2.96M | 2.35M | -5.69M |
|
Gains from Investment Securities
|
| | 0.53M | | | | 0.67M | | 0.94M | 0.77M | 3.45M | 0.09M | 0.79M | | | | 6.07M | | | | 0.01M | | | | | | 1.01M | | | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.12M | |
|
Non-cash Items
|
| | 0.50M | | | | 0.51M | | 4.39M | 4.59M | 2.20M | 0.37M | 2.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 8.17M | 19.56M | 11.99M | 14.86M | 13.28M | 15.53M | 19.74M | 28.31M | 10.90M | 19.47M | 15.68M | 18.36M | 14.40M | 25.08M | 23.93M | 18.82M | 23.38M | 20.44M | 23.19M | 25.26M | 16.27M | 24.17M | 31.32M | 22.22M | 16.81M | 18.74M | 31.55M | 26.15M | 16.74M | 29.01M | 25.79M | 27.90M | 21.18M | 35.47M | 31.64M | 32.19M | 18.27M | 33.28M | 26.05M | 15.70M | 15.02M | 21.60M | 34.78M | 31.88M | 22.37M | 29.41M | 39.97M | 26.51M | 25.52M | 29.14M | 36.10M | 32.59M | 16.35M | 32.69M | 33.83M | 32.13M | 26.49M | 28.78M | 30.37M | 26.60M | 20.63M |
|
Amortization of Deferred Charges
|
| 0.31M | 0.37M | 0.37M | 0.39M | 0.39M | 0.40M | 0.41M | 0.49M | 0.28M | 0.40M | 0.31M | 0.31M | 0.31M | 0.32M | 0.33M | 0.28M | 0.35M | 0.36M | 0.36M | 0.39M | 0.34M | 0.34M | 0.33M | 0.33M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | 0.47M | 0.38M | 0.38M | 0.39M | 0.38M | 0.38M | 0.37M | 0.39M | 0.37M | 0.39M | 0.40M | 0.41M | 0.41M | 0.41M | 0.42M | 0.47M | 0.48M | 0.47M | 0.49M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.58M | 0.58M | 0.63M | 0.63M | 0.62M | 0.86M |
|
Depreciation & Amortization (CF)
|
| 7.06M | 7.12M | 8.32M | 8.47M | 8.51M | 10.09M | 9.78M | 9.75M | 10.27M | 10.37M | 16.35M | 12.47M | 10.49M | 9.81M | 10.18M | 10.31M | 10.26M | 10.46M | 10.44M | 10.81M | 11.13M | 10.89M | 11.04M | 10.82M | 11.63M | 10.94M | 11.34M | 11.69M | 11.36M | 11.30M | 11.35M | 11.35M | 11.26M | 11.90M | 11.64M | 11.52M | 12.02M | 11.15M | 11.28M | 12.60M | 13.71M | 13.53M | 12.75M | 12.64M | 12.47M | 12.42M | 12.33M | 12.38M | 12.20M | 12.07M | 12.02M | 12.11M | 12.10M | 12.20M | 12.03M | 12.00M | 12.07M | 14.40M | 14.52M | 14.10M | 14.11M |
|
Change in Receivables
|
| 1.06M | 0.24M | 0.87M | 0.47M | 2.06M | 1.90M | -0.98M | 1.15M | 2.94M | 0.13M | -0.09M | 0.94M | 3.02M | -0.19M | 0.07M | 0.15M | 3.06M | 0.04M | 1.14M | -0.18M | 4.38M | -0.12M | -2.05M | 0.30M | 4.77M | 0.51M | -1.27M | -0.62M | 4.79M | -1.26M | -2.95M | -0.04M | 4.84M | -1.51M | -2.04M | 0.32M | 4.04M | -2.66M | -2.19M | 10.10M | 9.64M | 0.27M | -1.06M | -3.16M | 1.96M | -3.19M | -2.28M | -0.79M | 3.07M | -2.43M | -3.81M | -0.60M | 5.13M | -0.49M | -1.88M | -0.31M | 6.51M | -8.55M | 0.03M | 2.09M | 6.65M |
|
Change in Accured Expenses
|
| 0.19M | -1.08M | 1.13M | 1.09M | 1.73M | -2.47M | 2.10M | 0.68M | -0.80M | -2.90M | 0.22M | -1.24M | -0.65M | -1.62M | 4.31M | 0.00M | -0.14M | -3.02M | 2.06M | 0.07M | -0.32M | -2.75M | 3.49M | -1.44M | 1.24M | -2.37M | 2.37M | 1.20M | -0.58M | -1.87M | 1.86M | 0.65M | 0.17M | -2.46M | 5.16M | 1.51M | -0.97M | -5.54M | 2.76M | 1.12M | -0.01M | -3.01M | 4.36M | -0.58M | -1.39M | -2.67M | 6.39M | -1.73M | -0.57M | -3.56M | 2.50M | 1.38M | -0.52M | -1.47M | 2.56M | 0.41M | -2.50M | -1.16M | 2.91M | 0.61M | 0.36M |
|
Capital Expenditures
|
| 15.37M | 15.14M | 10.70M | 7.28M | 1.66M | 1.14M | 2.78M | 2.67M | 2.96M | 4.27M | 3.63M | 3.69M | 2.98M | 3.70M | 3.23M | 3.77M | 4.17M | 6.61M | 7.02M | 10.67M | 14.06M | 14.12M | 9.66M | 8.11M | 5.30M | 4.16M | 4.56M | 3.17M | 6.55M | 8.56M | 13.24M | 22.01M | 19.45M | 21.56M | 20.52M | 40.19M | 30.94M | 22.11M | 13.07M | 15.09M | 6.53M | 1.28M | 4.45M | 3.21M | 9.66M | 8.56M | 14.18M | 30.72M | 27.39M | 28.81M | 38.14M | 47.12M | 43.40M | 48.83M | 39.74M | 39.75M | 44.93M | 27.27M | 23.33M | 11.64M | 17.68M |
|
Sales of Property, Plant and Equipment
|
| | 1.57M | | | | | | | | 0.25M | | | | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | 3.93M | | | | | | | | | | | | | | | | 4.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -17.32M | -40.33M | -14.74M | -10.37M | -171.75M | -4.64M | -3.90M | -3.37M | -2.40M | -37.20M | -5.06M | -6.31M | -8.73M | -5.93M | -13.89M | -1.32M | -48.02M | -20.36M | -10.62M | -14.92M | -24.34M | -19.71M | -13.81M | -12.62M | -18.25M | -41.59M | -87.35M | -7.16M | -4.98M | -13.82M | -16.72M | -20.27M | -59.31M | -32.35M | -23.42M | -45.18M | -36.46M | -30.61M | -21.59M | -17.34M | -9.44M | -7.79M | -18.92M | -8.60M | -11.27M | -17.13M | -16.83M | -35.09M | -32.59M | -32.38M | -43.16M | -56.21M | -47.90M | -56.41M | -45.57M | -44.62M | -54.82M | -43.72M | -24.48M | -30.08M | -19.54M |
|
Other financing activities
|
| 0.06M | 3.40M | 0.39M | 0.09M | 0.44M | 0.52M | 0.04M | 2.04M | 0.12M | 0.00M | 0.90M | 0.35M | 0.21M | 1.75M | | 1.30M | -0.02M | -0.02M | 0.18M | 0.15M | -0.02M | -0.01M | | | | 0.12M | 0.28M | | 1.78M | 0.51M | 2.58M | 0.63M | -0.72M | 0.74M | 0.40M | 0.02M | 0.01M | 0.58M | 0.03M | 0.07M | 1.09M | 0.01M | | 0.00M | 3.47M | 2.92M | 3.19M | 0.19M | 6.41M | 0.07M | 0.38M | 0.04M | 0.00M | -0.02M | | 1.95M | 0.73M | 0.78M | 0.13M | -0.01M | 5.95M |
|
Long-Term Debt Issuances
|
| 27.54M | -10.54M | 125.00M | | 111.41M | 49.59M | | | | | 48.60M | 35.00M | 18.00M | | | | 1.86M | 3.53M | 30.00M | 16.00M | | | 9.38M | 8.39M | 5.35M | 1.81M | 40.00M | | | 60.00M | 75.00M | | | | 22.10M | 26.63M | 23.08M | 15.06M | 13.86M | 12.12M | 26.12M | | 1.92M | 0.51M | | 22.57M | | | 199.75M | | 15.30M | 13.12M | 24.89M | 106.69M | 31.53M | 68.47M | 70.00M | 50.00M | 11.18M | 23.26M | 8.40M |
|
Short-Term Debt issuances
|
| | | | | | | | | | 38.00M | 113.00M | 10.00M | 19.00M | | 6.00M | 5.00M | 30.00M | 49.00M | 4.00M | | 11.00M | 5.00M | 6.00M | 5.00M | 21.00M | 46.50M | 39.00M | 8.00M | 8.00M | 8.00M | 34.00M | 16.00M | 52.00M | | 19.00M | 17.00M | 11.00M | 105.50M | 40.00M | 50.00M | | | 8.00M | 12.00M | 16.00M | 10.00M | 40.00M | 42.00M | 37.00M | -119.00M | 41.00M | 37.00M | 35.00M | -30.36M | 27.00M | 24.00M | 34.00M | 36.00M | 25.00M | 30.00M | 44.50M |
|
Short-Term Debt repayments
|
| | | | | | | 4.00M | 4.00M | | | 126.00M | 35.00M | 19.00M | | 6.00M | 5.00M | | 36.00M | 21.00M | 4.00M | 3.00M | 7.00M | 11.00M | 16.00M | 10.00M | 20.50M | 4.00M | 8.00M | 3.00M | 36.00M | 80.00M | 6.00M | | 30.00M | 26.00M | 9.00M | 59.00M | 18.00M | 3.00M | | 50.00M | 20.00M | 8.50M | 7.00M | 27.00M | 2.00M | 8.00M | | 89.00M | | 11.00M | 12.00M | 3.00M | 22.00M | 29.00M | 62.00M | 82.00M | 39.00M | 16.00M | 25.00M | 55.50M |
|
Shares Issued
|
| 4.61M | 6.89M | 5.55M | 4.74M | 39.30M | | 5.66M | 5.84M | 6.34M | 9.95M | 6.30M | 6.38M | 7.12M | 2.49M | 4.18M | 4.69M | 3.18M | 3.54M | 5.32M | 2.87M | 2.92M | 4.48M | 3.27M | 9.55M | 5.08M | 3.67M | 3.67M | 5.65M | 5.99M | 7.45M | 4.00M | 4.05M | 11.29M | 11.17M | 6.17M | 7.20M | 5.72M | 5.94M | 4.61M | 0.41M | 0.42M | 2.82M | 2.84M | 2.98M | 2.90M | 5.71M | 3.26M | 3.72M | 0.65M | 0.54M | 0.54M | 0.54M | 0.56M | 0.60M | 11.74M | 1.53M | 1.59M | 1.60M | 1.63M | 5.66M | 5.69M |
|
Preferred Shares Issued
|
| | | | | | | | | | | 135.23M | -0.01M | | | | | | | | | | | | | | | | | | | 72.37M | | | | | | 106.27M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 79.33M | | | | | | | 40.00M | | | | | | | | | | | | | 75.00M | | | | | | | 105.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 6.57M | 6.61M | 6.69M | 8.72M | 6.77M | 6.87M | 6.95M | 7.00M | 7.07M | 7.12M | 7.22M | 7.27M | 7.33M | 7.39M | 7.41M | 8.28M | 8.31M | 8.35M | 8.38M | 9.08M | 9.08M | 9.11M | 9.14M | 10.03M | 10.13M | 10.17M | 11.07M | 11.12M | 11.16M | 11.23M | 11.52M | 11.54M | 11.55M | 11.69M | 12.01M | 16.35M | 16.41M | 12.24M | 16.55M | 16.56M | 16.57M | 12.37M | 16.71M | 17.69M | 17.74M | 13.04M | 18.92M | 19.64M | 19.64M | 14.16M | 19.65M | 19.68M | 19.68M | 14.20M | 20.33M | 20.42M | 20.49M | 14.25M | 20.55M | 20.61M | 20.84M |
|
Cash from Financing Activities
|
| -6.95M | 21.01M | 22.89M | -16.49M | 148.81M | -10.02M | -17.17M | 1.32M | -12.25M | -3.63M | -14.27M | -7.59M | -6.92M | -13.55M | -11.98M | -11.02M | 15.83M | -0.98M | -12.58M | -10.75M | 5.28M | -3.38M | -12.16M | -13.97M | 0.30M | 21.34M | 57.15M | -16.26M | -14.78M | -13.66M | -10.99M | -10.19M | 41.47M | 1.69M | -11.34M | 10.79M | 61.20M | -41.04M | 13.57M | 36.16M | -17.74M | -41.26M | -28.16M | -22.97M | -14.03M | -9.60M | -25.42M | 7.43M | 6.19M | 6.22M | 5.59M | 23.28M | 26.67M | 25.55M | 10.41M | 12.28M | 28.66M | 18.05M | -9.70M | 2.29M | 5.39M |
|
Change in Cash
|
| -16.09M | 0.23M | 20.14M | -12.00M | -9.66M | 0.88M | -1.33M | 26.26M | -3.75M | -21.36M | -3.65M | 4.46M | -1.25M | 5.60M | -1.95M | 6.48M | -8.81M | -0.89M | -0.01M | -0.41M | -2.79M | 1.08M | 5.35M | -4.37M | -1.15M | -1.51M | 1.35M | 2.72M | -3.01M | 1.52M | -1.93M | -2.55M | 3.35M | 4.81M | -3.12M | -2.19M | 43.01M | -38.36M | 18.03M | 34.52M | -12.15M | -27.45M | -12.30M | 0.30M | -2.94M | 2.68M | -2.28M | -1.15M | -0.88M | 2.99M | -1.47M | -0.34M | -4.89M | 1.82M | -1.33M | -0.22M | 0.33M | 3.10M | -3.81M | -1.19M | 6.49M |
|
Free Cash Flow
|
| -7.20M | 4.42M | 1.29M | 7.58M | 11.62M | 14.39M | 16.96M | 25.64M | 7.94M | 15.20M | 12.04M | 14.68M | 11.42M | 21.39M | 20.70M | 15.04M | 19.21M | 13.82M | 16.17M | 14.59M | 2.21M | 10.05M | 21.66M | 14.11M | 11.51M | 14.58M | 27.00M | 22.97M | 10.19M | 20.45M | 12.55M | 5.90M | 1.74M | 13.90M | 11.12M | -8.00M | -12.67M | 11.17M | 12.98M | 0.61M | 8.49M | 20.31M | 30.33M | 28.67M | 12.70M | 20.85M | 25.80M | -4.21M | -1.87M | 0.33M | -2.04M | -14.53M | -27.05M | -16.14M | -5.91M | -7.62M | -18.44M | 1.51M | 7.05M | 14.96M | 2.95M |
|
Net Cash Flow
|
| -16.09M | 0.23M | 20.14M | -12.00M | -9.66M | 0.88M | -1.33M | 26.26M | -3.75M | -21.36M | -3.65M | 4.46M | -1.25M | 5.60M | -1.95M | 6.48M | -8.81M | -0.89M | -0.01M | -0.41M | -2.79M | 1.08M | 5.35M | -4.37M | -1.15M | -1.51M | 1.35M | 2.72M | -3.01M | 1.52M | -1.93M | -2.55M | 3.35M | 4.81M | -3.12M | -2.19M | 43.01M | -38.36M | 18.03M | 34.52M | -12.15M | -27.45M | -12.30M | 0.30M | -2.94M | 2.68M | -2.28M | -1.15M | -0.88M | 2.99M | -1.47M | -0.34M | -4.89M | 1.82M | -1.33M | -0.22M | 0.33M | 3.10M | -3.81M | -1.19M | 6.49M |