|
Net Income
|
1.23M | -1.38M | 3.89M | 0.01M | 379.00 | 0.03M | 0.56M | 0.24M | 0.25M | 1.53M | 0.22M | 1.93M | 0.17M | 1.34M | -0.11M | | 0.03M | 0.01M | -0.04M | 0.02M | 0.24M | 0.25M | 3.20M | 2.53M | 11.01M | 4.62M | 5.62M | 7.36M | 4.11M | 3.55M | 15.65M | 6.00M | 3.34M | 17.88M | 13.91M | 6.45M | 3.89M | 9.71M | 10.45M | 2.98M | 4.59M | -1.16M | 0.80M | 6.99M | 10.26M | 12.99M | 7.85M | 26.26M | 17.61M | 18.52M | 3.17M | 16.79M | 21.29M | 9.73M | 6.20M | 10.65M | 5.18M | -4.64M | 10.13M | 3.33M | -7.07M | 1.97M |
|
Depreciation and Depletion
|
| | | | 1.15M | | | | 0.97M | 1.00M | 1.18M | 1.19M | 1.26M | 1.37M | 0.43M | 1.25M | 1.03M | 1.28M | 1.48M | 1.45M | 1.39M | 1.36M | 1.68M | 1.65M | 1.65M | 1.35M | 1.33M | 1.36M | 1.27M | 1.26M | 1.07M | 0.90M | 0.92M | 0.85M | 0.82M | 0.82M | 0.82M | 0.74M | 0.71M | 0.71M | 0.71M | 0.72M | 0.67M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.69M | 0.66M | 0.40M | 0.41M | 0.41M | 0.31M | 0.01M | 0.01M | 0.01M | | | | 0.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.17M | 0.44M | 0.55M | 0.46M | 0.21M | 0.54M | 0.62M | 0.45M | 0.18M | 0.19M | 3.27M | | 0.04M | 0.30M | 0.30M | 0.38M | 0.08M | 0.19M | 0.57M | 0.44M | 0.17M | 0.17M | 0.58M | 0.61M | 0.35M | 0.59M | 0.60M | 0.47M | 0.33M | 0.56M | 0.56M | 0.44M | 0.23M | 0.51M | 0.75M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.55M | -0.14M | -0.05M | -0.16M | -0.20M | -0.01M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.96M | -1.44M | 0.13M | -0.27M | 0.30M | -0.15M | | | 1.28M | -1.28M | 1.78M | | 1.40M | -0.26M | | | | | | | 1.19M | -0.01M | | | 1.63M | -0.00M | 7.17M | -0.02M | | 10.60M | | | 4.05M | | | | | | 1.42M | | | | | | | 0.30M | 0.01M | 0.02M | 0.02M | 0.42M | 0.02M | 0.02M | 0.02M | 10.31M | 0.02M | 0.06M | | 0.17M | 0.02M | | |
|
Asset Writedowns and Impairment
|
| 2.72M | -0.19M | | 0.71M | 0.01M | 3.52M | 0.24M | 0.24M | -0.26M | 0.24M | | 0.00M | | | | | | 0.07M | | | | | | | | | | | | | | | 0.15M | | | | 0.07M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| 1.37M | 0.09M | 1.22M | 0.19M | 1.17M | -1.33M | 1.53M | -0.45M | 1.76M | -1.74M | 2.62M | -1.98M | 4.82M | -2.99M | 1.78M | -1.29M | 1.42M | -0.83M | 1.68M | -0.48M | 1.58M | -0.33M | 0.79M | -0.23M | 1.10M | 0.10M | 0.29M | -0.88M | 0.92M | -0.78M | 1.66M | -0.51M | 0.25M | -0.92M | 0.66M | -0.46M | 0.71M | -0.50M | 0.47M | -0.37M | 0.82M | -0.14M | 0.58M | 0.98M | -0.06M | -0.41M | -2.23M | 0.91M | 1.42M | 2.23M | 2.99M | -3.39M | -1.60M | -0.45M | -0.42M | -0.65M | -0.09M | 0.34M | -0.32M | -0.08M | 0.22M |
|
Cash from Operations
|
| -0.33M | 2.63M | -0.22M | 3.31M | 3.99M | 3.16M | 0.78M | 3.13M | -0.53M | 4.10M | 3.05M | 2.86M | 5.16M | 3.16M | 1.89M | 4.59M | 4.46M | 6.51M | 4.17M | 6.88M | 3.22M | 5.11M | 4.87M | 6.40M | -1.50M | 5.46M | 4.88M | 3.33M | 4.96M | 3.97M | 2.87M | 5.05M | 10.08M | 7.67M | 3.57M | 3.56M | 5.71M | 5.17M | 2.34M | 6.60M | 3.70M | 3.20M | 7.46M | 8.11M | 7.74M | 10.64M | 9.31M | 5.01M | 5.40M | 1.41M | 0.20M | 12.83M | 7.17M | 4.74M | 3.37M | 5.06M | 4.92M | 4.65M | 10.34M | 10.19M | 8.37M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | -0.04M | -0.04M | 0.32M | -0.01M | -0.03M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.21M | -0.02M | -0.02M | -0.02M | -0.02M | -0.05M | -0.02M | 0.06M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | 0.34M | 0.31M | 0.42M | 0.55M | 0.53M | 0.39M | 0.43M | 0.51M | 0.74M | 0.56M | 0.58M | 0.44M | 0.46M | 0.43M | 0.41M | 0.37M | 0.36M | 0.37M | 0.75M | 0.24M | 0.36M | 0.43M | 0.50M | 0.16M | 0.21M | 0.25M | 0.37M | 0.39M | 0.45M | 0.49M | 0.98M | 0.61M | 1.01M | 0.39M | 0.35M | 0.71M | 0.37M | 0.46M | 0.36M | 0.47M | 0.38M | 0.39M | 0.35M |
|
Depreciation & Amortization (CF)
|
1.24M | 1.43M | 1.19M | 1.23M | 1.32M | 1.54M | 1.52M | 1.51M | 1.15M | 1.23M | 1.77M | 1.59M | 1.66M | 1.76M | 1.73M | 1.61M | 1.29M | 1.59M | 0.87M | 1.69M | 1.74M | 1.83M | 1.91M | 2.12M | 1.81M | 1.36M | 1.57M | 1.59M | 1.27M | 1.26M | 1.09M | 0.91M | 0.92M | 0.86M | 0.86M | 0.82M | 0.82M | 0.74M | 0.71M | 0.71M | 0.71M | 0.72M | 0.67M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.69M | 0.66M | 0.40M | 0.41M | 0.41M | 0.31M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables
|
| | | | | | | | | | 0.19M | 1.24M | | -0.83M | 1.20M | | | 0.14M | 0.57M | 0.04M | 3.34M | -0.57M | 8.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -0.45M | -1.00 | 3.80M | 0.06M | -0.06M | 0.11M | 3.80M | 1.76M | 0.14M | -0.14M | 5.40M | 0.47M | -0.47M | 1.05M | 8.30M | -0.48M | -0.21M | -8.55M | 7.61M | 0.83M | -0.54M | -8.39M | -0.24M | -0.13M | -0.45M | 0.58M | 0.61M | -0.56M | 1.01M | -0.99M | -0.82M | 0.31M | 0.04M | -0.34M | -0.35M | -0.70M | 1.38M | -0.59M | 0.35M | -0.95M | 1.34M | 0.21M | 0.01M | 0.63M | 1.60M | 0.58M | -1.13M | 0.95M | 2.42M | 1.34M | -0.68M | 0.39M | 1.38M | -0.20M | -1.55M | 0.23M | 0.48M | 1.64M | -2.68M | 0.54M | 4.29M |
|
Change in Net Loans
|
| 0.08M | -0.35M | 0.10M | 0.18M | 0.09M | -4.90M | 0.07M | 0.43M | 0.07M | -0.73M | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 0.44M | 0.76M | 0.93M | 8.00M | 0.07M | 5.08M | 1.82M | 1.92M | 1.01M | 3.28M | 2.01M | 2.72M | 2.18M | 6.10M | 6.32M | 6.90M | 4.15M | 6.43M | 0.09M | 1.07M | 2.19M | -0.08M | 0.16M | 0.21M | 9.52M | -0.01M | 0.11M | 0.06M | 0.11M | 0.15M | 0.15M | 0.28M | 0.06M | 0.04M | 0.05M | 0.00M | 0.03M | 0.04M | 0.09M | 0.03M | 0.20M | 0.10M | 0.03M | 2.50M | -2.42M | 0.58M | 0.06M | 0.16M | 0.28M | 1.30M | 0.17M | 0.29M | 0.12M | 0.22M | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 0.04M | | | | | | 8.32M | 2.50M | 16.20M | | 6.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | | | | | 1.35M | | |
|
Acquisitions
|
| | | 20.76M | 4.02M | | | | | 5.50M | | | | | 4.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.55M | | | 4.53M | 6.54M | 0.07M | 16.76M | | -15.86M | 4.06M | 17.87M | | -19.17M | 18.74M | 16.74M | | -3.69M | 0.20M | 15.98M | 6.14M | -21.81M | 9.29M | | | | 1.11M | 0.89M | 2.84M | 48.12M | 11.30M | 11.98M | 22.72M | 42.00M | 6.83M | 7.51M | 1.17M | 1.76M | 43.35M | | | | 8.78M | 1.46M | 35.67M | 5.80M | 79.64M | 8.60M | 13.03M | 7.78M | 13.30M | 1.52M | 8.56M | 3.90M | 2.26M | 1.60M | 23.52M | 1.64M | 11.92M | | |
|
Cash from Investing Activities
|
| -13.30M | -11.12M | -23.39M | -16.03M | 3.34M | 4.26M | -0.88M | 11.85M | -63.50M | -44.77M | -37.90M | -17.77M | -20.11M | -82.65M | -19.04M | 8.82M | -79.01M | -16.65M | -55.07M | -48.49M | -1.03M | -34.13M | 6.08M | 34.08M | -11.66M | -113.74M | -52.44M | 1.95M | -9.73M | 33.95M | -0.82M | -14.17M | 22.45M | 41.66M | 8.28M | -16.33M | 21.92M | 9.33M | 37.48M | -40.88M | -26.82M | -7.92M | -24.57M | -31.69M | -8.33M | -122.88M | -31.64M | -64.81M | -13.91M | -168.23M | -35.90M | -10.72M | 69.32M | 30.87M | 76.77M | -104.22M | -11.11M | -66.64M | 61.29M | 35.21M | 2.88M |
|
Other financing activities
|
| 1.33M | 0.18M | 0.13M | -0.27M | 0.37M | 0.12M | -0.23M | 0.02M | 0.05M | 4.17M | -0.14M | 0.47M | 0.02M | 3.18M | 3.37M | -58.11M | | 58.19M | 0.21M | 0.27M | 2.17M | 0.06M | 0.10M | 0.03M | 1.41M | 0.16M | 1.22M | 0.24M | 0.02M | -0.00M | 0.00M | 0.01M | 0.61M | 0.02M | -0.01M | 0.12M | 1.07M | 0.06M | -0.03M | 0.32M | 0.81M | 0.33M | 0.65M | 1.05M | 0.55M | 0.11M | 0.82M | 0.82M | 0.16M | 0.40M | 0.59M | 0.14M | 0.79M | 1.32M | 0.45M | 0.53M | 0.21M | 2.45M | 0.05M | 0.60M | -0.01M |
|
Long-Term Debt Issuances
|
| 95.81M | | 27.50M | 4.63M | 16.10M | 10.37M | 1.67M | 1.49M | 45.83M | 25.11M | 16.70M | 25.82M | | 38.96M | 17.25M | -47.31M | -49.06M | 265.93M | 48.28M | 13.48M | 208.04M | 23.40M | 15.49M | 4.50M | 114.41M | 38.91M | 135.10M | | | 9.00M | | | | | 5.26M | 13.17M | 104.49M | | | | 185.84M | 8.21M | 39.59M | 30.98M | 46.22M | 64.59M | 109.33M | 62.92M | 131.38M | 339.77M | 126.38M | 68.39M | 41.52M | 95.48M | 63.25M | 75.36M | 47.98M | 158.15M | 48.44M | 34.49M | 16.99M |
|
Long-Term Debt Repayments
|
| 61.34M | -18.61M | 0.16M | 0.13M | 10.27M | 4.12M | 0.19M | 8.26M | 6.25M | -3.80M | 0.56M | 0.59M | 0.33M | 0.69M | 17.01M | -14.82M | 0.63M | 95.91M | 25.76M | 1.74M | 140.06M | 14.58M | 21.60M | 0.59M | 106.16M | 1.12M | 31.59M | 1.16M | 3.34M | 45.68M | 8.30M | 8.62M | 236.33M | 39.35M | 2.98M | 2.29M | 84.75M | 2.79M | 36.01M | 52.97M | 57.14M | 1.57M | 1.32M | 1.38M | 27.05M | 5.21M | 46.53M | 13.61M | 100.91M | 243.62M | 41.79M | 58.06M | 114.27M | 25.00M | 99.70M | 1.45M | 38.37M | 124.96M | 85.43M | 61.18M | 26.39M |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | 10.02M | 0.05M | | 14.65M | 3.67M | -18.32M | 11.43M | -11.43M | | 74.07M | 15.49M | 4.50M | | 67.50M | 22.46M | 2.00M | 18.57M | 37.53M | | | 11.00M | 22.17M | | | | | | | 3.02M | | 11.02M | 4.15M | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | 14.57M | 7.50M | | | | | | | 42.41M | -0.19M | 5.00M | 8.49M | 24.00M | 7.50M | 82.46M | 2.00M | 6.10M | | | | 32.07M | 14.97M | | | 10.00M | | 0.66M | 1.32M | 9.87M | 4.37M | 18.50M | 4.15M | 1.00 | | | | | | | | | | | | | | | | |
|
Shares Issued
|
41.60M | -0.07M | -187.00 | | | | | | 59.95M | | 0.06M | | | | 48.21M | 51.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | 10.00M | 13.87M | 10.00M | 7.00M | 16.13M | | 20.00M | 17.50M | | | | | | | | | | | | | | | | | | | | | 8.00M | 10.00M | | | 5.00M | | | | 20.00M | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | |
|
Dividends Paid - Common
|
| 4.25M | 3.80M | 3.80M | 3.80M | 3.87M | 3.80M | 3.91M | 3.80M | 5.56M | 5.71M | 5.57M | 5.40M | 5.87M | 5.40M | 6.45M | 8.30M | 7.82M | 7.61M | 7.62M | 7.61M | 8.44M | 7.90M | 8.76M | 7.61M | 9.81M | 8.07M | 8.29M | 9.00M | 8.05M | 8.13M | 9.73M | 7.73M | 8.34M | 10.36M | 8.28M | 9.10M | 8.37M | 9.58M | 8.32M | 8.31M | 4.40M | 4.40M | 4.40M | 6.92M | 8.80M | 8.54M | 13.47M | 10.43M | 13.71M | 9.02M | 11.61M | 11.57M | 10.12M | 9.18M | 9.20M | 9.44M | 9.44M | 9.44M | 9.73M | 9.50M | 8.26M |
|
Cash from Financing Activities
|
| 23.23M | -5.71M | 23.66M | 1.29M | 1.18M | 2.38M | -2.68M | 49.40M | 37.75M | 15.46M | 17.91M | 25.51M | 2.86M | 78.90M | 52.54M | -16.84M | 95.80M | -5.18M | 25.90M | 20.04M | 28.31M | 12.90M | -10.16M | -15.29M | 1.07M | 95.92M | 48.75M | -11.95M | 20.76M | -4.34M | -18.56M | -18.13M | -34.68M | -41.74M | -6.11M | -11.08M | -1.41M | -12.66M | -47.25M | 35.65M | 116.46M | -2.76M | 25.67M | 27.91M | 39.53M | 89.37M | 32.86M | 46.97M | 7.95M | 110.41M | 31.38M | 14.59M | -74.67M | -94.70M | -56.95M | 79.13M | 3.11M | 45.48M | -38.48M | -51.28M | -20.20M |
|
Change in Cash
|
| 9.60M | -14.20M | 0.05M | -11.43M | 8.51M | 9.80M | -2.77M | 64.37M | -26.27M | -25.21M | -16.94M | 10.61M | -12.09M | -0.59M | 35.38M | -3.43M | 21.25M | -15.32M | -24.99M | -21.56M | 30.51M | -16.11M | 0.79M | 25.19M | -12.10M | -12.36M | 1.18M | -6.68M | 15.99M | 33.58M | -16.51M | -27.25M | -2.15M | 7.60M | 5.73M | -23.86M | 26.21M | 1.83M | -7.43M | 1.37M | 93.34M | -7.47M | 8.55M | 4.33M | 38.93M | -22.87M | 10.52M | -12.84M | -0.56M | -56.42M | -4.32M | 16.69M | 1.81M | -59.09M | 23.19M | -20.03M | -3.08M | -16.51M | 33.15M | -5.89M | -8.95M |
|
Free Cash Flow
|
| -0.77M | 1.86M | -1.15M | -4.69M | 3.92M | -1.92M | -1.04M | 1.21M | -1.53M | 0.82M | 1.04M | 0.14M | 2.99M | -2.94M | -4.44M | -2.31M | 0.31M | 0.08M | 4.08M | 5.81M | 1.03M | 5.19M | 4.71M | 6.20M | -11.02M | 5.48M | 4.77M | 3.27M | 4.84M | 3.82M | 2.72M | 4.76M | 10.02M | 7.63M | 3.51M | 3.55M | 5.68M | 5.13M | 2.26M | 6.57M | 3.50M | 3.10M | 7.43M | 5.61M | 10.15M | 10.06M | 9.24M | 4.85M | 5.12M | 0.10M | 0.03M | 12.54M | 7.05M | 4.52M | 3.37M | 5.06M | 4.92M | 4.65M | 10.34M | 10.19M | 8.37M |
|
Net Cash Flow
|
| 9.60M | -14.20M | 0.05M | -11.43M | 8.51M | 9.80M | -2.77M | 64.37M | -26.27M | -25.21M | -16.94M | 10.61M | -12.09M | -0.59M | 35.38M | -3.43M | 21.25M | -15.32M | -24.99M | -21.56M | 30.51M | -16.11M | 0.79M | 25.19M | -12.10M | -12.36M | 1.18M | -6.68M | 15.99M | 33.58M | -16.51M | -27.25M | -2.15M | 7.60M | 5.73M | -23.86M | 26.21M | 1.83M | -7.43M | 1.37M | 93.34M | -7.47M | 8.55M | 4.33M | 38.93M | -22.87M | 10.52M | -12.84M | -0.56M | -56.42M | -4.32M | 16.69M | 1.81M | -59.09M | 23.19M | -20.03M | -3.08M | -16.51M | 33.15M | -5.89M | -8.95M |