|
Net Income
|
-4.51M | -3.21M | -3.52M | -2.54M | 7,339.61M | -1.30M | -1.61M | -1.57M | -1.52M | -2.01M | 0.31M | 1.06M | 0.33M | -0.13M | 0.61M | -0.18M | -1.99M | -0.38M | -1.04M | -2.89M | -3.78M | -4.10M | -3.37M | -3.42M | -6.24M | -3.48M | -2.95M | -2.79M | -3.35M | -3.22M | -3.29M | -2.33M | -2.86M | -2.67M | 7.64M | 22.59M | 93.14M | -35.10M | -0.67M | -4.43M |
|
Depreciation and Depletion
|
| 3.07M | 3.12M | 3.65M | 3.66M | 3.71M | 3.83M | 3.86M | 4.14M | 4.04M | 4.12M | 4.16M | 4.43M | 4.36M | 4.39M | 4.74M | 5.46M | 5.49M | 5.59M | 5.86M | 6.21M | 6.17M | 6.23M | 6.39M | 6.74M | 6.65M | 6.67M | 6.72M | 6.74M | 6.80M | 7.25M | 7.25M | 7.53M | 7.35M | 7.43M | 7.43M | 7.58M | 7.61M | 7.29M | 7.97M |
|
Share-based Compensation
|
| 0.51M | 0.60M | 0.78M | 0.63M | 0.59M | 0.83M | 0.84M | 0.84M | 0.57M | 0.69M | 0.41M | 0.27M | 0.16M | 0.70M | 0.33M | 0.33M | 0.16M | 0.54M | 0.56M | 0.56M | 0.49M | 0.80M | 0.67M | 0.67M | 0.49M | 0.71M | 0.85M | 0.86M | 0.65M | 0.78M | 0.78M | 0.80M | 0.56M | 0.71M | 0.71M | 0.71M | 1.14M | 1.08M | 1.08M |
|
Gains from Sales and Divestitures
|
| | | | 0.02M | | | | 0.01M | | | | 0.51M | | 0.01M | | 0.12M | | | | 0.08M | | | | 0.15M | | | | 0.15M | | | | 0.57M | | | | 0.37M | | | |
|
Gains from Investment Securities
|
0.38M | | | | 0.12M | | | | 0.15M | 0.07M | | | 0.07M | 0.15M | | | 0.16M | 0.88M | 1.41M | 1.41M | 0.53M | 1.74M | 1.70M | 1.70M | 0.33M | | | | 1.25M | 0.27M | | | 1.76M | 0.32M | 0.32M | 0.32M | 2.31M | 0.35M | 0.35M | 0.35M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 6.98M | | | -6.98M | | | | | | 0.90M | 0.66M | 0.98M | 1.18M | 0.90M | 0.20M | -0.43M | -0.38M | | -0.01M | 0.15M | -0.12M | -0.02M | 0.02M | 0.03M | 0.00M | | | 0.01M | 33.78M | | |
|
Cash from Operations
|
| 0.99M | 4.00M | 0.26M | 4.10M | 1.15M | 3.18M | 3.69M | 5.05M | 10.81M | 2.89M | 10.10M | -1.45M | 11.95M | -1.51M | 7.95M | 5.38M | 9.05M | -3.97M | 5.16M | 5.74M | 7.44M | 1.57M | 4.48M | -2.67M | 6.59M | 5.09M | 3.48M | 4.98M | 7.42M | 9.80M | -0.09M | 9.05M | 6.25M | 8.79M | 6.29M | 10.53M | 6.68M | 8.37M | 1.42M |
|
Amortizatization of Intangibles
|
| -0.43M | -0.49M | -0.44M | -0.37M | -0.43M | -0.43M | -0.43M | -0.43M | -0.48M | -0.48M | -0.48M | -0.48M | -0.42M | -0.41M | -0.25M | -0.10M | -0.10M | -0.13M | -0.13M | -0.03M | -0.03M | -0.03M | -0.03M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | | | | | | | | |
|
Amortization of Deferred Charges
|
| 1.51M | 1.59M | 1.16M | 0.95M | 0.72M | 0.72M | 0.72M | 0.74M | 0.52M | 0.23M | 0.23M | 0.30M | 0.50M | 0.42M | 0.34M | 0.42M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.36M | 0.42M | 0.61M | 0.53M | 0.53M | 0.53M | 0.53M | 0.46M | 0.46M | 0.83M |
|
Depreciation & Amortization (CF)
|
| 3.07M | 3.12M | 3.65M | 3.66M | 3.71M | 3.83M | 3.86M | 4.14M | 4.04M | 4.12M | 4.16M | 4.43M | 4.36M | 4.39M | 4.74M | 5.46M | 5.49M | 5.59M | 5.86M | 6.21M | 6.17M | 6.23M | 6.39M | 6.74M | 6.65M | 6.67M | 6.72M | 6.74M | 6.80M | 7.25M | 7.25M | 7.53M | 7.35M | 7.43M | 7.43M | 7.58M | 7.61M | 7.29M | 7.97M |
|
Change in Receivables
|
| 0.32M | 1.46M | 0.67M | 0.56M | 0.87M | -0.78M | 0.64M | 1.36M | -3.03M | -0.86M | 0.58M | 0.32M | -0.67M | 0.45M | 1.62M | -0.79M | 0.56M | 4.00M | 0.87M | -0.07M | 2.52M | -0.94M | 1.59M | 1.94M | 0.24M | -0.39M | 0.45M | 0.01M | -0.36M | 0.38M | 0.09M | -0.02M | -0.34M | 1.01M | 0.49M | 0.06M | 0.69M | 0.83M | -0.29M |
|
Change in Accured Expenses
|
| -0.05M | 0.82M | 1.50M | 1.39M | -1.49M | -0.73M | 0.90M | 0.76M | -0.91M | 1.63M | 1.18M | -0.88M | -0.65M | -1.14M | 0.41M | 3.96M | -1.93M | -0.45M | 1.07M | -0.30M | 2.99M | -3.97M | 2.58M | 1.85M | 0.70M | -1.25M | -2.01M | 3.78M | -1.80M | 1.34M | -3.91M | 3.47M | -3.54M | 1.76M | 3.00M | -2.17M | 1.11M | 1.14M | -1.17M |
|
Other Working Capital Changes
|
| -3.98M | 3.26M | -1.03M | 2.73M | -4.30M | 4.60M | -3.05M | 4.38M | -4.19M | 5.08M | -3.18M | 4.30M | -5.81M | 5.74M | -1.77M | 3.10M | -5.92M | 4.93M | -1.35M | -0.89M | -2.10M | 0.11M | 0.70M | 3.92M | -3.12M | -0.49M | 1.01M | 2.82M | -2.94M | -4.67M | 4.28M | 0.63M | -2.40M | -2.11M | 4.20M | -4.17M | 2.15M | -0.74M | 4.63M |
|
Capital Expenditures
|
| 3.36M | 5.18M | 4.45M | 5.17M | 3.10M | 6.04M | 6.37M | 6.17M | 10.11M | 9.13M | 9.21M | 11.42M | 10.21M | 11.18M | 13.58M | 8.81M | 7.10M | 6.52M | 11.26M | 6.93M | 7.75M | 5.01M | 8.05M | 14.73M | 13.88M | 10.97M | 11.12M | 9.48M | 12.49M | 6.42M | 8.87M | 13.57M | 22.25M | 19.80M | 15.05M | 11.68M | 9.68M | 15.74M | 5.09M |
|
Acquisitions
|
| 5.00M | 97.84M | | 0.28M | 8.86M | 78.73M | | 79.79M | | | | | | | | 29.58M | | | | | | | | 40.55M | 3.70M | 4.34M | -0.00M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -8.36M | -103.03M | -19.45M | 9.55M | -11.96M | -86.35M | -11.51M | -77.84M | -10.11M | -8.75M | -8.98M | -11.45M | -10.21M | -11.18M | -15.13M | -38.39M | -7.12M | -6.41M | -11.26M | -6.93M | -7.75M | -5.01M | -7.90M | -57.29M | -17.85M | -13.03M | -11.11M | -9.48M | -12.49M | -6.42M | -8.87M | -13.57M | -22.25M | -19.80M | -15.05M | -11.68M | -9.68M | 27.65M | -5.09M |
|
Other financing activities
|
46.05M | 0.08M | 3.67M | 0.02M | 4.52M | 0.14M | 3.88M | 0.00M | 0.88M | 8.34M | | | 3.99M | 0.07M | 2.10M | | 2.37M | 0.07M | 5.15M | | | 3.81M | | 2.13M | 1.32M | 0.09M | 0.39M | 0.42M | -0.07M | 3.80M | -3.08M | -0.01M | 8.95M | 0.13M | 0.21M | -0.07M | 0.02M | 0.06M | -0.04M | 0.35M |
|
Cash from Financing Activities
|
| -2.59M | 87.71M | -2.77M | -58.20M | 78.47M | 46.44M | -5.90M | 28.59M | 15.29M | -3.56M | -4.28M | 33.67M | -4.97M | 42.85M | -4.99M | 29.30M | -5.00M | 72.81M | -5.23M | -14.76M | 17.47M | -4.46M | -6.64M | 23.95M | 2.88M | 8.07M | -0.84M | -0.32M | 12.23M | -10.13M | 15.24M | 3.39M | 19.97M | 7.56M | 8.10M | 3.12M | 5.54M | -15.77M | -0.53M |
|
Dividends Paid - Common
|
1.65M | 2.48M | 2.49M | 2.49M | 2.49M | 3.80M | 4.26M | 4.25M | 4.25M | 4.25M | 4.26M | 4.26M | 4.26M | 4.26M | 4.28M | 4.28M | 4.28M | 4.28M | 4.32M | 4.33M | 4.32M | 4.19M | 4.19M | 4.19M | 4.19M | 4.19M | 4.27M | 4.31M | 4.31M | 4.35M | 4.35M | 4.35M | 4.35M | | 4.40M | 4.40M | 4.40M | | 4.61M | 4.61M |
|
Change in Cash
|
| -9.96M | -11.32M | -21.96M | -44.55M | 67.66M | -36.73M | -13.71M | -44.20M | 15.99M | -9.41M | -3.17M | 20.78M | -3.23M | 30.17M | -12.17M | -3.70M | -3.06M | 62.43M | -11.33M | -15.94M | 17.16M | -7.90M | -10.06M | -36.01M | -8.39M | 0.13M | -8.48M | -4.83M | 7.16M | -6.75M | 6.28M | -1.13M | 3.97M | -3.45M | -0.65M | 1.96M | 2.54M | 20.25M | -4.19M |
|
Free Cash Flow
|
| -2.37M | -1.18M | -4.19M | -1.08M | -1.95M | -2.86M | -2.68M | -1.13M | 0.70M | -6.24M | 0.89M | -12.87M | 1.74M | -12.68M | -5.63M | -3.43M | 1.95M | -10.49M | -6.10M | -1.18M | -0.31M | -3.44M | -3.56M | -17.39M | -7.30M | -5.87M | -7.64M | -4.50M | -5.07M | 3.38M | -8.96M | -4.52M | -15.99M | -11.01M | -8.75M | -1.16M | -3.00M | -7.38M | -3.67M |
|
Net Cash Flow
|
| -9.96M | -11.32M | -21.96M | -44.55M | 67.66M | -36.73M | -13.71M | -44.20M | 15.99M | -9.41M | -3.17M | 20.78M | -3.23M | 30.17M | -12.17M | -3.70M | -3.06M | 62.43M | -11.33M | -15.94M | 17.16M | -7.90M | -10.06M | -36.01M | -8.39M | 0.13M | -8.48M | -4.83M | 7.16M | -6.75M | 6.28M | -1.13M | 3.97M | -3.45M | -0.65M | 1.96M | 2.54M | 20.25M | -4.19M |