|
Net Income
|
-8.19M | -2.74M | -2.10M | -0.41M | -0.82M | 0.64M | 0.02M | -1.61M | 0.70M | 0.65M | 0.00M | 0.49M | | 0.30M | 6.68M | 1.64M | 2.27M | 3.30M | 1.82M | 0.85M | 0.36M | 0.18M | 0.00M | -1.73M | -1.45M | -1.70M | -1.45M | -1.60M | 14.28M | | | | | | | 8.20M | 25.25M | -4.65M | -3.08M | 8.10M | -4.21M | -4.27M | 4.07M | 6.11M | -4.80M | -4.21M | -7.45M | -3.27M | -3.73M | 6.06M | 28.14M | -1.22M | 11.54M | 35.64M | 7.09M | -4.18M | -4.06M | 11.24M | -1.46M | -1.70M | -3.14M | -2.31M | -2.17M | -2.02M | -2.31M | -2.52M | -2.67M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.24M | 19.44M | | 10.19M | | | 9.95M | -24.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.19M | 0.21M | 0.22M | 0.21M | 0.21M | 0.21M | 0.18M | 0.18M | 0.18M | 0.19M | 0.14M | 0.18M | 0.18M | 0.18M | 0.21M | 0.21M | 0.20M | 0.21M | 0.24M | 0.23M | 0.23M | 0.23M | 0.19M | 0.27M | 0.32M | 0.32M | 0.39M | 0.35M | 0.16M | 0.32M | 0.30M | 0.66M | 0.67M | | 0.36M | 0.37M | 0.37M | 0.38M | 0.44M | 0.46M | 0.46M | 0.46M | 0.54M | 0.57M | 0.84M | 0.99M | 0.97M | 1.00M | 1.21M | 1.30M | 1.41M | 1.19M | 1.47M | 0.69M | 1.34M | 1.09M | 1.19M | 1.26M | 1.14M | 1.14M | 1.24M |
|
Cash from Discontinued Operations
|
-20.21M | | | 0.10M | -0.11M | | | | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | -23.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.29M | 3.49M | -5.93M | 0.14M | 0.16M | 1.64M | -0.36M | 0.17M | 0.17M | 0.18M | 0.13M | -0.02M | 0.34M | 0.10M | 0.18M | 0.42M | 0.48M | 0.54M | 0.05M | 0.01M | | 0.00M | 0.05M | 0.01M | 2.78M | | -2.65M | 0.61M | 24.23M | 10.26M | -33.83M | 35.84M | | | | 12.52M | 32.81M | | 0.42M | | 12.29M | | 9.94M | 0.68M | 13.70M | | | | 0.01M | 7.28M | 0.41M | | 2.12M | | | | 0.01M | | 0.60M | | 0.01M | 0.16M | | 0.81M | 0.04M | 0.19M | 0.76M |
|
Asset Writedowns and Impairment
|
-19.60M | -2.46M | 4.21M | 0.74M | -1.49M | 2.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | | | 0.52M | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.80M | 0.21M | -1.61M | 0.41M | -0.07M | -0.65M | -0.09M | 0.07M | 0.05M | 0.35M | -0.06M | -0.24M | -0.01M | 0.32M | -0.24M | 0.04M | 0.51M | -0.40M | -0.33M | -0.09M | -0.02M | -0.16M | | -0.02M | | 0.00M | -0.00M | | 2.04M | 0.17M | 0.17M | -2.36M | 0.04M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | 16.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-2.33M | -5.71M | 0.75M | -3.15M | -0.07M | -2.45M | -0.04M | -0.26M | 1.99M | -1.93M | 1.64M | 0.37M | -6.85M | -0.03M | -0.97M | 0.29M | 0.95M | 0.38M | -0.85M | -0.94M | 0.70M | 0.72M | -5.32M | 7.66M | 7.62M | -3.28M | -3.60M | 1.92M | 7.58M | -2.60M | 3.18M | 7.81M | 3.76M | -5.16M | 6.69M | 8.37M | 20.29M | 19.33M | 17.90M | | 0.32M | 1.72M | 1.03M | 5.58M | 0.56M | -1.76M | -0.52M | -0.03M | 0.15M | -3.24M | 2.87M | -0.31M | 0.47M | 2.31M | 5.67M | 7.00M | 0.21M | 6.13M | 9.32M | 3.94M | 0.65M | 6.94M | 8.97M | 7.58M | 0.25M | 8.48M | 9.05M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.11M | 0.18M | | 0.07M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.06M | 0.08M | 0.05M | 0.08M | 0.27M | 0.23M | 0.25M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.32M | 0.28M | 0.28M | 0.01M | 0.01M |
|
Amortization
|
126.91M | 90.65M | 47.51M | 41.83M | 50.64M | 51.30M | 52.41M | 72.02M | 92.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.24M | 0.24M | 0.23M | 0.23M | 0.27M | 0.26M | 0.35M | 1.30M | 0.84M | 1.68M | 2.04M | 2.26M | 2.72M | 3.65M | 3.88M | 4.34M | 5.67M | 4.91M | 5.58M | 5.56M | 6.91M | 6.35M | 6.59M | 4.67M | 5.56M | 6.30M | 7.77M | 7.56M | 8.86M | 8.65M | 1.07M | 2.15M | 3.52M | 10.19M | 1.55M | 1.43M | 1.37M | 1.57M | 1.56M | 1.81M | 1.78M | 1.59M | 1.54M | 1.42M | 1.79M | 3.29M | 3.61M | 5.01M | 8.16M | 8.03M | 8.01M | 7.54M | 6.54M | 6.39M | 6.43M | 6.47M | 6.50M | 6.53M | 6.54M | 6.58M | 6.62M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | 0.73M | 0.77M | | -4.98M | 0.59M | 0.39M | 4.00M | -0.98M | -1.50M | 0.70M | 3.09M | -0.85M | -0.30M | 0.24M | -2.50M | -0.93M | 0.10M | 0.21M | 0.43M | | 1.92M | 0.49M | -0.24M | -0.53M | 0.33M | 0.13M | 0.65M | -1.00M | -0.47M | 0.91M | -2.31M | -0.34M | 1.07M | -0.64M | -2.25M | -3.32M | 2.20M | 0.37M | -0.81M | -0.97M | 2.10M | 0.04M | -1.33M | -1.37M | 2.81M | -0.47M | -0.48M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | -8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-1.18M | -0.29M | 0.35M | -1.67M | 0.33M | 0.15M | 0.23M | 0.22M | 1.96M | -1.75M | -0.06M | -0.20M | -1.85M | 4.09M | 0.80M | 0.38M | -0.49M | 0.82M | 0.76M | 1.56M | 0.27M | 3.05M | 2.54M | -0.27M | 4.52M | -4.27M | 1.76M | -0.59M | 0.50M | 0.86M | 4.12M | -0.28M | -5.38M | 3.63M | 2.73M | -2.07M | 0.06M | 0.37M | 0.32M | | 1.70M | 3.07M | 1.06M | -2.07M | 1.80M | -1.15M | 0.10M | -1.18M | -0.09M | -1.93M | 0.02M | -2.18M | -0.35M | -0.50M | -1.78M | -1.29M | -2.54M | 1.31M | 2.80M | -2.25M | -2.08M | 1.72M | 2.02M | 1.24M | -2.30M | 2.71M | 3.66M |
|
Change in Net Loans
|
| | | | | | 13.15M | 7.65M | 13.52M | 26.09M | 18.81M | 51.68M | 19.82M | 12.21M | 41.05M | 8.66M | 0.00M | 28.81M | 39.40M | 15.24M | 3.48M | 15.32M | | 2.00M | | | | | | | | 13.60M | | 0.25M | 0.15M | 0.15M | 0.15M | 0.30M | 0.45M | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | 1.51M | 1.12M | | | 0.95M | 0.79M | 3.57M | 2.91M | 111.11M | 57.40M | 7.20M | 71.80M | 49.05M | 81.52M | 25.80M | 82.60M | 15.30M | 17.23M | 18.08M | 10.48M | 38.51M | 15.40M | 84.75M | 89.15M | 113.33M | 20.34M | 40.24M | 136.23M | 31.54M | 36.91M | 0.07M | 0.17M | 0.28M | | 0.39M | 0.47M | 0.31M | 0.41M | 0.32M | 0.12M | 0.25M | 0.19M | 0.22M | 0.37M | 1.67M | 3.41M | 1.78M | 5.19M | 10.52M | -3.60M | 2.16M | 2.67M | 2.58M | 2.24M | 1.60M | 1.76M | 1.59M | 13.31M | 2.15M | 2.13M | 1.85M |
|
Sales of Property, Plant and Equipment
|
| 17.36M | 6.78M | 9.32M | 3.15M | 3.38M | 0.07M | 0.05M | 3.31M | 0.66M | 0.01M | 0.51M | 0.01M | 0.34M | 0.01M | 0.01M | 0.02M | 0.55M | 0.31M | | | 0.03M | 0.05M | | 9.61M | -0.00M | 56.79M | 0.61M | 93.99M | 71.80M | 30.86M | 127.86M | 0.79M | | 38.37M | 21.79M | 0.44M | 0.44M | 0.86M | | | | 32.80M | 0.79M | | | | | | 24.13M | 0.50M | | 4.38M | 10.79M | 33.28M | | | | 0.71M | | | | | 0.95M | | | |
|
Divestments
|
| | | | | | | | | | | | | 1.44M | 0.01M | | | | | | | | | | | | | | | 2.37M | | | 0.17M | 0.12M | 0.14M | 0.28M | 27.95M | 31.33M | 34.35M | | 4.10M | 4.42M | 3.51M | 8.68M | 3.01M | 3.79M | 3.75M | 4.72M | 3.88M | 4.17M | 50.26M | 3.71M | 19.80M | 54.87M | 14.81M | 1.76M | 2.23M | 20.96M | 1.46M | 1.04M | 1.52M | 1.33M | 0.97M | 0.89M | 0.92M | 1.11M | 0.91M |
|
Change in Acquisitions & Divestments
|
| | 2.43M | 3.42M | | 1.00M | -1.00M | 0.64M | 5.65M | 0.98M | 0.32M | 0.56M | 1.96M | 0.71M | 0.72M | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
5.17M | 17.57M | 5.92M | 36.58M | -6.74M | -0.82M | 7.27M | -20.29M | -11.72M | 4.27M | 14.00M | 29.13M | -128.59M | -22.59M | -14.93M | -93.39M | -24.71M | -56.19M | -5.15M | -72.35M | -27.73M | -82.22M | -37.02M | -23.45M | -5.98M | -9.15M | -28.80M | -26.52M | 10.17M | -25.56M | -93.89M | 104.52M | -41.74M | -136.87M | -2.78M | -18.23M | -4.60M | -15.36M | -16.54M | | -8.43M | -7.96M | 31.43M | 7.89M | -10.86M | 3.67M | 3.50M | 8.52M | 3.66M | 29.44M | 28.14M | -83.34M | 12.97M | 18.45M | -50.41M | 3.21M | 0.07M | 18.18M | -0.18M | -1.39M | -0.08M | -0.59M | -0.61M | -17.62M | -1.22M | -1.02M | -19.16M |
|
Other financing activities
|
166.65M | 166.87M | 167.07M | 171.90M | 171.87M | 172.07M | | 0.35M | 171.24M | 1.91M | 0.93M | | | 1.55M | 2.37M | 2.89M | 2.30M | 4.43M | 7.57M | 5.30M | 6.20M | 9.29M | 1.27M | 2.35M | 0.12M | 0.22M | 9.29M | 3.53M | 7.43M | 11.68M | 10.97M | 3.79M | 2.61M | 22.35M | 2.86M | 4.54M | 203.84M | 214.72M | | 223.37M | | 224.06M | 225.21M | 0.00M | | | | | | | 0.14M | 0.57M | 0.36M | 1.91M | 1.62M | | 0.76M | 0.67M | 0.68M | 0.92M | 0.93M | 0.95M | 0.95M | 0.80M | 0.81M | 0.82M | 0.83M |
|
Long-Term Debt Issuances
|
| | -0.87M | | | 0.55M | 1.93M | | | 1.12M | 0.87M | | | 25.70M | 47.81M | 46.01M | 6.24M | 59.49M | 36.22M | 61.61M | 18.92M | 58.90M | 31.34M | 9.34M | 15.21M | 11.17M | 63.19M | 20.53M | 76.00M | 79.09M | 92.17M | 9.37M | 30.99M | 90.98M | 23.83M | 24.47M | 54.48M | 82.52M | 92.50M | | 13.88M | 68.44M | -210.52M | | | | | | | | | 89.68M | | 18.95M | | | 21.17M | | | | | | 27.38M | | | | |
|
Long-Term Debt Repayments
|
| -6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 1.05M | 1.67M | | 0.78M | 0.75M | 0.66M | 0.72M | 0.76M | 0.75M | 0.76M | 0.78M | 0.80M | 0.76M | 0.62M | 0.51M | 0.41M | 0.41M | 0.65M | 0.74M | 0.81M | 0.81M | 0.81M | 0.87M | 0.95M | 0.94M | 0.95M | 1.06M | 1.13M | 1.10M | 1.36M |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 1.70M | | | | | | | | | | | | 21.00M | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.90M | 5.30M | | | | | | | | | | | 15.00M | 9.00M | 19.00M | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 11.93M | 20.41M | | | | 0.77M | 6.74M | 12.08M | | | | | 7.35M | 1.07M | 1.21M | 3.04M | 3.09M | 3.82M | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | 0.41M | | 1.18M | | | 0.05M | 0.77M | 0.11M | 0.00M | | | | | | | | | | 2.42M | | | | | 1.58M | 0.47M | 0.06M | 0.01M | 0.04M | 0.12M | 0.02M | | | | 0.04M | | | 0.05M | | | 0.62M | | | | | | | | | | | | | 5.84M | 4.95M | 3.61M | 2.27M | 0.93M | 0.12M | 0.18M | 1.38M | 1.00M | |
|
Dividends Paid - Common
|
| | | | | | | 0.05M | 0.01M | | 0.00M | | | | 1.35M | 0.40M | 0.29M | 0.32M | 0.36M | 0.50M | 1.49M | 0.68M | 0.65M | 0.65M | 2.72M | 0.61M | 8.61M | 2.31M | 18.70M | 6.07M | 5.74M | 21.73M | 1.11M | 1.40M | 9.53M | 4.32M | 2.86M | 5.79M | 8.94M | | 3.18M | 3.18M | 3.51M | 3.60M | 3.78M | 3.78M | 3.78M | 3.78M | 3.78M | 3.81M | 4.19M | 3.99M | 4.20M | 4.26M | 4.68M | 4.73M | 9.52M | | 4.73M | 4.66M | 4.62M | 4.65M | 4.68M | 4.69M | 4.70M | 4.73M | 4.73M |
|
Cash from Financing Activities
|
-0.52M | -3.48M | -3.43M | -1.18M | 2.13M | 0.24M | 1.02M | -0.89M | -5.63M | 2.68M | 1.66M | 3.06M | 95.94M | 28.50M | 50.81M | 47.47M | 7.79M | 59.84M | 42.61M | 65.33M | 22.71M | 66.32M | 36.09M | 3.63M | 5.35M | 10.61M | 31.77M | 30.42M | -4.34M | 31.09M | 80.38M | -88.49M | 29.90M | 108.68M | -1.32M | 11.17M | -1.99M | 5.07M | 9.69M | | -4.00M | 4.90M | -30.57M | -1.22M | 6.84M | -4.53M | -4.54M | -4.59M | -4.58M | -11.52M | -36.45M | 85.41M | -16.13M | 4.84M | 5.64M | -7.78M | -8.08M | -6.01M | -9.85M | -8.29M | -6.97M | -5.63M | 21.30M | -5.13M | -6.46M | -6.06M | 12.00M |
|
Change in Cash
|
2.36M | 8.37M | 3.25M | 32.25M | -6.58M | -1.13M | 8.24M | -21.45M | -15.35M | 5.02M | 17.30M | 32.56M | -39.49M | 5.88M | 34.91M | -45.63M | -15.98M | 4.03M | 36.61M | -7.96M | -4.32M | -15.19M | -6.26M | -12.16M | 6.99M | -1.82M | -0.63M | 5.82M | 13.41M | 2.94M | -10.33M | 23.83M | -8.08M | -33.35M | 2.59M | 1.30M | 13.70M | 9.04M | 11.05M | | -12.11M | -1.34M | 1.89M | 12.26M | -3.47M | -2.61M | -1.56M | 3.91M | -0.77M | 14.68M | -5.44M | 1.76M | -2.69M | 25.60M | -39.09M | 2.44M | -7.80M | 18.30M | -0.70M | -5.74M | -6.40M | 0.72M | 29.65M | -15.17M | -7.43M | 1.41M | 1.89M |
|
Free Cash Flow
|
-2.33M | -5.71M | 0.75M | -3.15M | -0.07M | -2.45M | -1.55M | -1.39M | 1.99M | -1.93M | 0.69M | -0.42M | -10.42M | -2.94M | -112.08M | -57.10M | -6.25M | -71.42M | -49.90M | -82.46M | -25.10M | -81.88M | -20.62M | -9.57M | -10.46M | -13.75M | -42.11M | -13.48M | -77.17M | -91.75M | -110.15M | -12.53M | -36.49M | -141.39M | -24.86M | -28.55M | 20.21M | 19.16M | 17.62M | | -0.07M | 1.25M | 0.72M | 5.17M | 0.23M | -1.88M | -0.78M | -0.22M | -0.07M | -3.61M | 1.20M | -3.72M | -1.31M | -2.88M | -4.85M | 10.60M | -1.95M | 3.47M | 6.74M | 1.70M | -0.95M | 5.18M | 7.38M | -5.73M | -1.90M | 6.35M | 7.20M |
|
Net Cash Flow
|
2.33M | 8.37M | 3.25M | 32.25M | -4.68M | -3.03M | 8.24M | -21.45M | -15.35M | 5.02M | 17.30M | 32.56M | -39.49M | 5.88M | 34.91M | -45.63M | -15.98M | 4.03M | 36.61M | -7.96M | -4.32M | -15.19M | -6.26M | -12.16M | 6.99M | -1.82M | -0.63M | 5.82M | 13.41M | 2.94M | -10.33M | 23.83M | -8.08M | -33.35M | 2.59M | 1.30M | 13.70M | 9.04M | 11.05M | | -12.11M | -1.34M | 1.89M | 12.26M | -3.47M | -2.61M | -1.56M | 3.91M | -0.77M | 14.68M | -5.44M | 1.76M | -2.69M | 25.60M | -39.09M | 2.44M | -7.80M | 18.30M | -0.70M | -5.74M | -6.40M | 0.72M | 29.65M | -15.17M | -7.43M | 1.41M | 1.89M |