|
Net Income
|
2.60M | 3.09M | 4.39M | 0.25M | 1.32M | 1.73M | 0.19M | -4.07M | -0.27M | 2.06M | 3.19M | 2.22M | -8.22M | -0.43M | -0.61M | -1.42M | -4.65M | | -4.96M | -7.84M | -2.17M | | -3.81M | -3.43M | -5.20M | -3.34M | -0.84M | -3.60M | -2.64M | -4.90M | -2.86M | -3.26M | -2.71M | -1.00M | -0.89M | 1.49M | -3.33M | 2.19M | | -0.57M | 1.41M | -1.73M | -0.34M | -1.44M | 4.46M | 4.03M | 1.29M | 2.73M | 4.69M | 9.43M | 9.66M | 23.96M | 29.62M | 33.01M | 26.04M | 23.31M | 30.81M | 30.28M | 35.48M | 30.71M | 22.74M | 44.72M | 34.61M | 30.93M | 44.90M | 37.94M | |
|
Depreciation and Depletion
|
| | 7.30M | 6.94M | 4.39M | 5.63M | 5.92M | 6.23M | 4.59M | 6.60M | 6.49M | 6.18M | 4.54M | 4.28M | 5.36M | 5.55M | 4.28M | 4.22M | 5.36M | 10.12M | 2.85M | 2.97M | 4.19M | 3.94M | 2.89M | 2.97M | 3.14M | 2.39M | 2.13M | 2.25M | | 2.22M | 2.12M | 2.16M | | 1.91M | 2.07M | 0.84M | | | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.27M | -0.39M | 0.16M | 0.11M | 0.18M | -0.20M | 0.17M | -0.27M | 0.19M | -0.24M | -0.07M | -0.21M | 0.20M | 0.13M | -0.24M | -0.20M | 0.21M | -0.21M | -0.14M | -0.13M | 0.15M | -0.19M | -0.16M | -0.12M | 0.10M | -0.13M | -0.03M | -0.06M | 0.07M | -0.08M | 0.07M | 0.08M | 0.04M | 0.03M | 0.02M | 0.02M | 0.06M | 0.04M | 955.00 | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.11M | 0.21M | 0.22M | 0.22M | 0.30M | 0.34M | 0.34M | 0.14M | 0.26M | 0.36M | 0.36M | 0.36M | 0.45M | 0.51M | 0.51M | 0.30M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.07M | | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | -0.39M | | | | -0.55M | | | | 0.55M | | | | 0.05M | | | | 0.06M | | | | 0.08M | | | | 0.01M | | | | 0.01M | | | | | | | | 0.03M | | | | 0.05M | | | | 0.05M | | | | 0.06M | | | |
|
Gains from Investment Securities
|
-0.10M | -0.14M | | | | | | | | | | | -0.04M | 8.61M | | | | | -1.26M | 0.61M | | | | 0.56M | | | | -0.46M | | | | | | | | -0.29M | | | | 0.02M | | | | 0.02M | | | | -1.15M | | | | | | | | 0.06M | | | | 0.06M | | | | 0.06M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 28.00M | -8.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -1.08M | -0.00M | | 0.35M | | | | | -0.14M | -0.22M | | | | | | | | |
|
Change in Receivables
|
-0.11M | 1.31M | 1.52M | -0.25M | 2.43M | 1.39M | 1.44M | 1.56M | 1.74M | 1.78M | 2.47M | 1.37M | 1.19M | 0.99M | 1.83M | 1.43M | 2.15M | 2.31M | 2.24M | 1.88M | 0.73M | 0.54M | 1.60M | 2.19M | 1.76M | 1.20M | 1.29M | 1.41M | 1.14M | 1.23M | | 1.43M | 1.14M | 1.20M | 1.30M | 1.48M | 2.58M | | | 0.96M | 1.12M | | | 0.72M | 1.59M | | | 2.01M | 1.40M | | | 1.27M | 1.27M | | | 0.57M | 1.63M | | | 2.04M | 2.71M | | | 4.55M | 4.85M | | |
|
Change in Account Payables
|
| | | | 0.26M | | | 1.59M | 0.79M | | | | | | | | | | | | | 1.03M | 3.54M | 1.15M | 0.19M | 0.56M | 0.02M | 0.32M | 0.00M | 0.11M | | 0.01M | | | | 6.28M | | 8.64M | 6.21M | 2.67M | | 0.44M | | 0.80M | 2.66M | 1.53M | 0.33M | 0.31M | 1.77M | 0.75M | 0.25M | 0.31M | | 0.10M | 0.20M | 1.30M | | 1.14M | 1.14M | | 2.35M | 0.93M | | 1.66M | 6.18M | 3.95M | 1.10M |
|
Change in Accured Expenses
|
0.13M | 1.52M | 1.45M | -0.43M | 1.70M | 1.74M | 1.31M | 2.21M | 1.35M | 1.52M | 1.76M | 1.66M | 1.65M | 1.65M | 1.39M | 1.14M | 1.46M | 0.88M | 0.73M | 1.00M | 1.23M | 1.53M | 1.75M | 1.06M | 1.05M | | | 1.20M | 1.02M | 1.08M | | 1.31M | 1.60M | 1.56M | 1.72M | 2.47M | 3.35M | 1.69M | 2.44M | 1.73M | 1.00M | 1.32M | | 1.73M | 1.48M | 1.58M | 1.49M | 1.70M | 1.54M | 1.16M | 2.19M | 1.76M | 1.45M | 1.72M | 3.50M | 1.87M | 1.69M | 1.29M | 2.26M | 4.48M | 5.66M | 2.76M | 5.15M | 4.48M | 5.85M | 6.35M | 8.92M |
|
Other Working Capital Changes
|
3.04M | 2.50M | 1.32M | 2.83M | 1.60M | 1.98M | 1.16M | -3.51M | 1.93M | 2.09M | 2.82M | -1.87M | 1.75M | 1.92M | 1.21M | 0.48M | 1.70M | 0.88M | 1.30M | -1.99M | -1.11M | 1.54M | 0.66M | 2.78M | 0.59M | 0.73M | 0.72M | 2.09M | 0.65M | 0.61M | 0.06M | -1.88M | 0.57M | 1.15M | 1.74M | 0.75M | 3.06M | 0.59M | 0.74M | -0.50M | 0.66M | 0.54M | 1.30M | -0.18M | 0.79M | 0.97M | -0.04M | 2.03M | 1.42M | 0.88M | 2.56M | 0.29M | -0.13M | 2.34M | 6.09M | -2.05M | 10.52M | 11.59M | 10.54M | 6.03M | 11.47M | 4.10M | 6.01M | 3.21M | 9.97M | 5.17M | 4.13M |
|
Cash from Operations
|
| 0.74M | | | | 8.47M | | 2.52M | | 2.41M | 6.78M | 9.42M | | | 0.30M | 2.72M | | 1.65M | -0.41M | 1.99M | | 4.34M | -2.16M | -2.54M | -1.46M | 0.74M | 1.03M | -2.05M | 0.37M | -0.39M | 3.03M | -0.90M | 0.09M | -0.67M | 2.74M | 9.38M | 2.65M | 2.68M | -3.61M | -3.19M | -1.49M | 2.32M | 2.11M | 0.31M | 2.03M | 1.95M | -2.27M | 0.71M | 6.37M | 7.74M | 12.61M | 25.89M | 30.22M | 33.81M | 31.31M | 18.73M | 24.75M | 35.05M | 31.15M | 39.06M | 25.19M | 34.20M | 33.49M | 35.28M | 41.23M | 27.23M | 34.24M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | | 0.03M | 0.09M | 0.11M | 0.12M | 0.15M | 0.05M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.02M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.02M | 0.04M | 0.04M | 0.04M | 0.03M | 0.09M | 0.03M | 0.43M | -0.41M | 0.07M | -0.00M | 0.02M | 0.02M | -0.03M | -0.04M | 0.18M | 0.21M | 0.03M | 0.09M | 0.04M | 0.05M | 0.06M | 0.06M | 0.09M | 0.07M | 0.05M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.10M | 0.19M | 0.09M | 0.13M | 0.12M | 0.13M | 0.16M | 0.13M | 0.15M | 0.10M |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 7.30M | 6.94M | 4.39M | 5.63M | 5.92M | 6.23M | 4.59M | 6.60M | 6.49M | 6.18M | 4.54M | 4.28M | 5.36M | 5.55M | 4.28M | | 5.36M | 10.12M | 2.85M | | 4.19M | 3.94M | 2.89M | 2.97M | 3.14M | 2.62M | 2.13M | 2.54M | | 2.22M | 2.12M | 2.16M | | 1.91M | 2.07M | 0.84M | | | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-34.67M | | -27.56M | 124.45M | | | -0.28M | 32.25M | | | | | | | | | | | | 11.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
5.98M | | | 10.69M | | | | | 1.11M | 0.32M | 0.36M | | 4.25M | | 3.07M | -3.07M | | | 3.75M | | | | | | | | | | 1.55M | 2.65M | 0.94M | -0.94M | 5.14M | | -206.00 | 4.42M | | | | | | | | | | | | 4.87M | | | | -0.01M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -21.32M | | | -2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-27.70M | -4.15M | -25.01M | | 0.39M | -16.61M | -4.32M | | 0.34M | 1.20M | -0.20M | | 1.99M | -4.65M | -2.96M | | -6.91M | | | -13.53M | -8.71M | | | -46.20M | -6.56M | 2.32M | -4.36M | -8.95M | -20.88M | 1.99M | -3.20M | -24.98M | 0.66M | -0.20M | -0.45M | -30.79M | -2.50M | 8.76M | | | | | | -40.57M | 0.98M | -0.70M | 11.24M | 4.79M | -0.21M | -0.02M | -10.56M | -63.31M | -0.69M | -66.56M | -13.04M | -6.85M | -29.70M | -38.48M | -15.78M | -18.23M | -47.22M | -67.70M | -33.09M | -20.76M | -43.80M | 4.63M | -19.67M |
|
Other financing activities
|
234.84M | 235.12M | 235.52M | 0.82M | 235.76M | 235.92M | 236.09M | 0.20M | -0.77M | 236.64M | 236.69M | 0.68M | 237.04M | 251.42M | 251.61M | 0.59M | 251.97M | 252.13M | 252.23M | 0.81M | -0.11M | 266.77M | 266.88M | 1.05M | 266.92M | 268.59M | 278.79M | 0.58M | -0.51M | 278.97M | 279.04M | 20.81M | 284.24M | 284.21M | -9.69M | 334.67M | 284.30M | 231.81M | 269.63M | 28.05M | 233.69M | 233.72M | -0.09M | 0.78M | -0.04M | 253.98M | 254.70M | 0.23M | 258.23M | 264.53M | 264.52M | 0.98M | 264.82M | 264.69M | 264.61M | 0.23M | 258.97M | 258.97M | 258.17M | 1.46M | 258.79M | 259.15M | 259.50M | 2.80M | -0.43M | 258.61M | 258.91M |
|
Cash from Financing Activities
|
3.68M | 3.59M | 6.96M | | -4.84M | -4.07M | -5.12M | | -4.91M | -6.92M | -4.59M | | -6.10M | 10.75M | -16.26M | | -2.80M | | | -24.67M | 50.82M | | | 64.78M | -1.92M | -2.79M | 8.33M | -4.42M | 13.94M | -1.40M | -1.05M | 15.26M | 8.32M | -7.18M | -2.59M | 25.94M | -5.03M | -1.30M | -0.90M | 7.36M | -1.30M | -8.74M | 16.43M | 38.82M | -3.49M | -2.80M | -8.07M | -3.97M | -6.09M | -3.09M | -2.85M | 58.68M | -6.91M | -10.85M | 4.18M | -13.43M | 7.38M | 7.78M | 0.78M | -10.87M | 13.11M | 54.42M | 7.58M | -18.14M | 17.46M | -14.72M | -14.86M |
|
Dividends Paid - Common
|
-3.06M | -3.06M | -3.16M | | -1.54M | -1.54M | -1.87M | 11.82M | -1.86M | -2.17M | -2.21M | 14.70M | -1.56M | -1.25M | -0.93M | 8.18M | -0.68M | -0.68M | -0.72M | | | | | 2.09M | | | | | | | | | | | | | | | | | | -0.50M | | 1.54M | | | | 0.32M | -0.09M | -0.26M | -0.35M | 0.77M | | | -3.61M | 18.09M | -3.50M | -3.46M | -3.51M | 24.48M | -4.15M | -4.16M | -4.22M | 29.39M | -4.52M | | -9.48M |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | -0.26M | -0.39M | -0.39M | -0.40M | -0.40M | -0.41M | -0.41M | -0.42M | -0.42M | -0.43M | -0.44M | -0.44M | -0.44M | -0.45M | -0.46M | -0.46M | -0.46M | -0.39M | -0.24M | -0.24M | -0.47M | -0.48M | -0.16M | -0.16M | -0.16M | -0.18M | -0.19M | -0.17M | -0.14M | -0.12M | -0.33M | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-17.59M | -0.02M | -13.52M | -1.74M | -1.72M | -14.04M | -7.92M | 16.96M | -0.72M | -4.05M | -0.00M | 1.70M | -1.41M | 9.58M | -22.82M | 16.82M | -8.09M | -2.16M | -4.40M | -7.32M | 41.88M | -14.89M | -4.86M | -8.11M | -9.94M | 0.20M | 4.89M | -9.37M | -6.56M | 0.25M | -4.07M | 0.06M | 9.06M | -8.05M | -0.29M | 0.68M | -2.38M | 2.19M | -0.03M | -0.54M | -2.80M | -0.75M | 3.38M | -1.44M | -0.48M | -1.55M | 0.91M | 1.52M | 0.07M | 4.64M | -0.80M | 21.26M | 22.62M | -43.59M | 22.45M | -1.54M | 2.43M | 4.34M | 16.15M | 9.96M | -8.92M | 20.92M | 7.97M | -3.62M | 14.88M | 17.14M | -0.29M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.18M | | -21.18M | 21.18M | -2.00M | | | 4.00M | 8.30M | | | | 13.21M | | | -13.21M | 5.93M | -6.56M | | 1.25M | -2.50M | | | 5.00M | 31.50M | | | -31.50M | 31.44M | | | -31.44M | 64.32M | | | | 80.67M | | |
|
Free Cash Flow
|
34.67M | 0.74M | 27.56M | | | 8.47M | | 2.52M | | 2.41M | 6.78M | 9.42M | | | 0.30M | 2.72M | | 1.65M | -0.41M | -9.97M | | 4.34M | -2.16M | -2.54M | -1.46M | 0.74M | 1.03M | -2.05M | 0.37M | -0.39M | 3.03M | -0.90M | 0.09M | -0.67M | 2.74M | 9.38M | 2.65M | 2.68M | | -3.19M | -1.49M | 2.32M | 2.11M | 0.31M | 2.03M | 1.95M | -2.27M | 0.71M | 6.37M | 7.74M | 12.61M | 25.89M | 30.22M | 33.81M | 31.31M | 18.73M | 24.75M | 35.05M | 31.15M | 39.06M | 25.19M | 34.20M | 33.49M | 35.28M | 41.23M | 27.23M | 34.24M |
|
Net Cash Flow
|
-24.02M | 0.18M | -18.05M | | -4.45M | 8.47M | | 2.52M | -4.58M | 2.41M | 1.99M | 9.42M | -4.10M | 6.10M | -18.91M | 2.72M | -9.70M | 1.65M | -0.41M | -36.22M | 42.11M | 4.34M | -2.16M | 16.05M | -9.94M | 0.27M | 1.03M | -15.42M | -6.56M | -0.39M | -1.22M | -10.62M | 9.06M | -8.05M | -0.29M | 4.53M | -4.88M | 10.14M | | 4.17M | -2.80M | -6.43M | 18.54M | -1.44M | -0.48M | -1.55M | 0.91M | 1.52M | 0.07M | 4.64M | -0.80M | 21.26M | 22.62M | -43.59M | 22.45M | -1.54M | 2.43M | 4.34M | 16.15M | 9.96M | -8.92M | 20.92M | 7.97M | -3.62M | 14.88M | 17.14M | -0.29M |