|
Net Income
|
2.59M | 3.28M | 6.48M | 7.52M | 8.25M | 5.29M | 10.96M | 15.18M | 14.03M | 21.29M | 21.44M | 20.35M | 28.40M | 26.64M | 25.54M | 7.67M |
|
Depreciation and Depletion
|
1.37M | 1.26M | 1.21M | 0.97M | 1.13M | 1.35M | 1.39M | 1.32M | 1.43M | 1.70M | 1.74M | 0.88M | 0.90M | 0.76M | 0.89M | 2.21M |
|
Share-based Compensation
|
0.28M | 0.24M | 0.20M | 0.11M | 0.10M | 0.17M | 0.24M | 0.28M | 0.38M | 0.48M | 0.56M | 0.47M | 0.56M | 0.78M | 0.86M | 0.88M |
|
Deferred Taxes
|
-0.79M | 2.34M | -1.27M | -0.44M | 0.30M | 0.41M | 0.93M | -2.59M | -7.18M | -0.40M | 0.59M | 1.05M | -1.47M | -0.22M | -0.11M | 0.87M |
|
Gains from Sales and Divestitures
|
-0.06M | -0.01M | -0.01M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.94M | 0.39M | 0.83M | 1.64M | 1.79M | 1.36M | 1.86M | 5.84M | 4.72M | 2.70M | 10.13M | 7.12M | 8.15M | 8.31M | 7.70M | 2.57M |
|
Asset Writedowns and Impairment
|
0.30M | 1.59M | 0.03M | | | | | 0.14M | | | | | | | | |
|
Cash from Operations
|
6.98M | 14.18M | 20.58M | 7.26M | 15.59M | 17.16M | 17.52M | 13.00M | 25.22M | 29.91M | 21.72M | 16.99M | 42.85M | 23.67M | 27.53M | 22.20M |
|
Amortizatization of Intangibles
|
1.80M | 2.01M | 3.59M | 7.55M | 9.18M | 7.95M | 8.02M | 7.91M | 8.52M | 6.46M | 4.56M | 4.62M | 8.10M | 9.66M | 9.01M | |
|
Amortization of Deferred Charges
|
-0.17M | -0.11M | -0.27M | 0.31M | 0.29M | 0.30M | 0.27M | 0.85M | 0.09M | -0.23M | 0.08M | | | 0.52M | 0.33M | 9.69M |
|
Depreciation & Amortization (CF)
|
1.37M | 1.26M | 1.21M | 0.97M | 1.13M | 1.35M | 1.39M | 1.32M | 1.43M | 1.70M | 1.74M | 0.88M | 0.90M | 0.76M | 0.89M | 2.21M |
|
Change in Inventory
|
| | | | | | | | | 0.04M | 0.22M | 0.16M | -0.22M | -0.86M | 0.09M | -0.06M |
|
Change in Net Loans
|
-14.38M | -21.21M | -2.81M | -28.09M | 4.39M | 69.05M | 24.78M | 29.93M | 25.54M | 20.48M | 25.61M | 154.33M | -60.74M | 216.00M | 34.97M | 113.08M |
|
Capital Expenditures
|
0.99M | 0.59M | 1.25M | 1.35M | 1.16M | 1.33M | 0.74M | 0.86M | 0.86M | 0.79M | 0.88M | 1.49M | 1.05M | 0.36M | 9.81M | 5.04M |
|
Sales of Property, Plant and Equipment
|
| 4.20M | 2.47M | 2.35M | 0.26M | 0.49M | 0.36M | 0.01M | | | | 0.01M | 0.01M | 0.01M | 3.26M | 0.02M |
|
Acquisitions
|
| | | | 40.94M | | | 13.24M | 26.28M | | | | | | | -58.52M |
|
Change in Acquisitions & Divestments
|
40.41M | 28.06M | 44.70M | 90.80M | 88.15M | 79.76M | 93.17M | 167.16M | 228.41M | 246.82M | 281.91M | 283.96M | 54.82M | 252.33M | 94.14M | 64.23M |
|
Cash from Investing Activities
|
8.78M | 32.58M | -129.57M | -36.65M | -22.32M | -84.76M | -75.43M | -68.33M | 46.50M | 39.03M | -20.93M | -372.61M | -365.14M | -197.07M | 24.52M | 64.47M |
|
Other financing activities
|
0.01M | 0.03M | 0.12M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | | | | | | | | |
|
Long-Term Debt Issuances
|
10.00M | | | | | | | | | 568.50M | 725.50M | | 34.30M | 2,452.83M | 3,411.50M | 972.00M |
|
Long-Term Debt Repayments
|
10.00M | 5.00M | 10.00M | | 4.00M | | | | 7.00M | 558.50M | 735.50M | | | 2,406.83M | 3,422.50M | 962.00M |
|
Shares Issued
|
6.44M | 0.55M | 0.68M | 0.39M | 0.79M | 0.06M | 0.06M | 0.23M | 2.83M | 0.74M | 0.28M | 0.28M | 0.26M | 0.49M | 0.21M | 0.47M |
|
Shares Repurchased
|
| | | 0.49M | | | | | 0.89M | 0.89M | 15.62M | 11.05M | 13.62M | 6.81M | 0.00M | 0.04M |
|
Preferred Shares Issued
|
7.00M | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | 7.00M | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.28M | 0.35M | 0.31M | 0.48M | 2.05M | 2.19M | 1.98M | 2.71M | 3.01M | 4.27M | 5.80M | 5.53M | 5.76M | 38.00M | 6.96M | 14.00M |
|
Cash from Financing Activities
|
13.40M | 5.56M | 52.80M | 37.54M | 65.82M | 32.88M | 75.20M | -0.72M | -9.90M | -137.60M | 20.05M | 373.32M | 415.47M | 41.10M | -29.49M | -20.00M |
|
Change in Cash
|
29.16M | 52.32M | -56.20M | 8.15M | 59.10M | -34.72M | 17.29M | -56.05M | 61.81M | -68.66M | 20.85M | 17.70M | 93.19M | -132.30M | 22.56M | 66.67M |
|
Beginning Cash Balance
|
-29.16M | -52.32M | 56.20M | -8.15M | -59.10M | 34.72M | -17.29M | 56.05M | -61.81M | 68.66M | -20.85M | -17.70M | -93.19M | 132.30M | -22.56M | -66.67M |
|
Free Cash Flow
|
5.99M | 13.58M | 19.34M | 5.91M | 14.43M | 15.83M | 16.78M | 12.14M | 24.36M | 29.12M | 20.84M | 15.50M | 41.81M | 23.31M | 17.72M | 17.16M |
|
Net Cash Flow
|
29.16M | 52.32M | -56.20M | 8.15M | 59.10M | -34.72M | 17.29M | -56.05M | 61.81M | -68.66M | 20.85M | 17.70M | 93.19M | -132.30M | 22.56M | 66.67M |