|
Net Income
|
| | | | | | | | | | | | | | | -3.04M | -2.68M | | | | | | | | 7.67M | -3.31M | -2.81M | -3.60M | -4.12M | -3.86M | -5.04M | -18.06M | -5.08M | -5.40M | -4.16M | -3.44M | -4.92M | -5.89M | -7.57M | 6.75M | | 0.48M | 12.79M | 2.29M | | -11.96M | -3.38M | 1.82M | 5.76M | 1.36M | 0.21M | 0.29M |
|
Depreciation and Depletion
|
| | | | | | | | 0.15M | 0.15M | 0.14M | 0.15M | 0.21M | 0.40M | 0.54M | 0.59M | 0.81M | 1.35M | 1.85M | 2.18M | 2.56M | 2.91M | 3.44M | 3.61M | 3.68M | 3.87M | 4.61M | 5.01M | 5.58M | 5.84M | 6.59M | 6.95M | 7.36M | 7.85M | 8.29M | 8.64M | 9.05M | 9.40M | 9.90M | 10.13M | 10.58M | 10.49M | 10.47M | 10.10M | 10.20M | 10.11M | 10.13M | 9.99M | 10.19M | 10.31M | 11.31M | 11.21M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 0.83M | 0.85M | 0.42M | 0.72M | 0.34M | 0.32M | 0.18M | 1.05M | 0.74M | 0.69M | 0.77M | 0.85M | 0.87M | 0.84M | 0.92M | 0.90M | 1.57M | 1.93M | 1.72M | 1.61M | 1.24M | 1.24M | 1.29M | 1.29M | 1.04M | 1.07M | 0.69M | 1.15M | 1.19M | 1.22M | 1.23M | 1.32M | 1.27M | 1.28M | 0.15M | 1.73M | 1.21M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.52M | -0.03M | 421.00 | 421.00 | | 0.21M | 469.00 | 0.46M | 0.39M | 0.40M | 0.32M | 0.31M | 7.79M | 0.56M | 0.34M | 0.33M | 1.61M | 0.81M | 3.83M | 1.14M | 3.83M | 2.00M | 3.20M | 4.77M | 3.47M | 2.61M | 0.69M | 0.14M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.01M | 0.02M | 0.00M | 0.04M | 0.09M | -0.02M | 0.03M | 0.04M | 0.09M | 0.07M | 0.01M | 0.13M | 0.03M | -0.04M | 0.02M | 0.06M | 0.04M | 0.04M | 0.15M | 0.04M | 0.15M | 0.13M | 0.01M | 0.06M | 0.08M | 0.02M | 0.03M | 0.05M | 0.01M | 0.15M | | | 0.02M |
|
Cash from Operations
|
-0.03M | -0.07M | -0.03M | -0.08M | -53.00 | -0.08M | -0.08M | | 0.13M | -0.14M | 0.13M | -0.07M | -0.13M | -1.12M | 0.91M | -1.85M | -0.11M | 3.17M | 2.17M | 3.08M | 4.17M | 9.29M | 5.63M | 4.18M | 5.73M | 6.15M | 10.52M | 10.02M | 9.75M | 12.26M | 11.61M | -5.48M | 16.13M | 15.29M | 17.79M | 18.61M | 17.28M | 16.44M | 23.48M | 18.31M | 18.31M | 15.77M | 17.88M | 16.67M | 18.12M | 14.29M | 18.93M | 16.30M | 20.52M | 12.27M | 22.14M | 17.57M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.04M | 0.34M | 0.46M | 0.52M | 0.75M | 0.77M | 0.93M | 0.95M | 0.98M | 1.00M | 1.25M | 1.50M | 1.81M | 1.92M | 2.35M | 2.54M | 2.75M | 2.98M | 3.11M | 3.28M | 3.58M | 3.75M | 4.12M | 4.26M | 4.49M | 4.37M | 4.31M | 4.04M | 3.97M | 3.86M | 3.77M | 3.54M | 3.31M | 3.29M | 3.76M | 3.54M |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.03M | 0.03M | | 0.03M | 0.04M | 0.09M | 0.06M | 0.06M | 0.13M | 0.16M | 0.34M | 0.34M | 0.38M | 0.43M | 0.55M | 0.34M | 0.31M | 0.31M | 0.34M | 0.35M | 0.31M | 0.32M | 0.32M | 0.40M | 0.42M | 0.42M | 0.51M | 0.54M | 0.51M | 0.52M | 0.51M | 0.57M | 0.60M | 0.60M | 0.60M | 0.59M | 0.58M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.55M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.15M | 0.15M | 0.14M | 0.15M | 0.21M | 0.40M | 0.54M | 0.59M | 0.81M | 1.35M | 1.85M | 2.18M | 2.56M | 2.91M | 3.44M | 3.61M | 3.68M | 3.87M | 4.61M | 5.01M | 5.58M | 5.84M | 6.59M | 6.95M | 7.36M | 7.85M | 8.29M | 8.64M | 9.05M | 9.40M | 9.90M | 10.13M | 10.58M | 10.49M | 10.47M | 10.10M | 10.20M | 10.11M | 10.13M | 9.99M | 10.19M | 10.31M | 11.31M | 11.21M |
|
Change in Receivables
|
| | | | | | | | -0.00M | -0.00M | | | -0.03M | 0.26M | -0.26M | 0.18M | 0.03M | 0.14M | 0.19M | 0.08M | 0.09M | 0.55M | 0.09M | 0.41M | 1.16M | 0.65M | 0.38M | 0.20M | 0.91M | 0.75M | 0.81M | 0.91M | -0.87M | -0.01M | -0.80M | 0.24M | 1.23M | 0.41M | -0.29M | 1.19M | 1.66M | -0.64M | -0.02M | 0.15M | 0.09M | 0.98M | 1.15M | 0.05M | -0.70M | 0.68M | -0.28M | 0.12M |
|
Change in Account Payables
|
| | | | 0.01M | | -380.00 | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | -0.06M | 0.27M | -0.31M | 0.01M | 0.00M | 0.17M | 0.26M | 0.02M | 0.01M | 0.01M | 0.04M | 0.19M | 0.25M | 0.04M | 0.10M | 0.28M | 0.02M | -2.02M | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.00M | 0.01M | 0.01M | 0.02M | 0.00M | 0.02M | 0.04M | | 0.13M | -0.23M | 0.02M | 0.16M | 0.39M | 0.88M | 0.36M | -1.51M | 0.23M | 1.36M | 0.04M | 0.23M | -0.27M | 1.83M | -0.58M | 0.18M | 0.09M | -0.63M | 0.61M | 0.93M | -0.05M | 2.05M | 1.57M | -2.45M | 0.39M | -0.29M | 1.15M | 2.09M | -1.03M | -1.03M | 2.65M | 1.94M | 0.50M | -1.22M | 0.88M | -0.52M | -1.17M | -2.06M | 1.78M | 0.42M | 2.83M | -1.25M | 3.57M | 0.29M |
|
Capital Expenditures
|
| | | | | | | | -2.51M | | | 11.61M | 20.16M | 37.95M | | 30.74M | 81.77M | 108.07M | 40.41M | 65.06M | 38.69M | 65.56M | 59.31M | 8.98M | 46.99M | 20.84M | 94.63M | 65.97M | 73.55M | 68.46M | 7.60M | 60.76M | 80.86M | 43.35M | 72.20M | 50.20M | 26.51M | 24.47M | 75.45M | 50.67M | 0.34M | 0.78M | 2.13M | -2.20M | 1.52M | 1.95M | -0.50M | 29.84M | 50.40M | 31.98M | 38.49M | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 64.23M | 9.53M | 0.99M | | | 11.69M | 38.14M | 7.78M | 1.33M | 3.58M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M |
|
Cash from Investing Activities
|
| | | | | | -7.78M | -14.11M | -2.51M | | -0.01M | -11.67M | -20.66M | -37.57M | -0.07M | -30.69M | -82.02M | -109.25M | -38.81M | -65.44M | -39.15M | -66.25M | -59.32M | -10.86M | -15.19M | -22.66M | -94.82M | -65.20M | -75.52M | -68.76M | -7.20M | -65.65M | -82.06M | -43.57M | -72.40M | -50.77M | -27.93M | -26.60M | -75.80M | -33.45M | -1.41M | 3.09M | 61.97M | 5.66M | -3.11M | -2.72M | 1.78M | -25.49M | -19.52M | -27.22M | -39.23M | -0.70M |
|
Other financing activities
|
| | | 0.08M | | | 0.07M | 3.01M | -0.02M | | | 0.14M | 265.00 | 1.09M | 1.37M | | 0.95M | 1.99M | 0.28M | 1.34M | 0.12M | 2.78M | 0.14M | -0.17M | -0.73M | -0.03M | 1.76M | 0.48M | -0.01M | 0.20M | -0.73M | -0.24M | 0.91M | 0.03M | 0.02M | 0.21M | 5.92M | 0.08M | 0.69M | 2.45M | -2.29M | -0.77M | -0.47M | -0.30M | -0.23M | 0.69M | -0.40M | -0.75M | 0.10M | 0.05M | 0.03M | 0.10M |
|
Long-Term Debt Issuances
|
| 380.00 | 380.00 | 380.00 | | 380.00 | 7.78M | 7.47M | 0.91M | 0.35M | | 4.20M | 2.83M | 41.32M | | | 100.00 | | 141.80M | 63.60M | 38.80M | 68.75M | 61.20M | 12.95M | 43.20M | 6.20M | 97.60M | 60.65M | 79.80M | 81.70M | 7.00M | 69.70M | 80.00M | 50.10M | 83.00M | 54.60M | 33.90M | 14.10M | 78.40M | 34.60M | 11.50M | 12.60M | 12.00M | 13.50M | 45.00M | 14.00M | 24.50M | 44.30M | 61.00M | 44.00M | 50.50M | 20.90M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | 34.58M | | | | | | | 82.00M | | 4.50M | 2.00M | 3.90M | 60.33M | 62.80M | 1.80M | 12.90M | 95.67M | 3.60M | 17.25M | 30.70M | 13.00M | 151.80M | 55.40M | | 17.00M | 0.28M | 4.72M | | 10.50M | 14.80M | 79.36M | 21.24M | 21.00M | 7.80M | 18.10M | 29.50M | 44.20M | 13.50M | 15.00M | 11.80M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | 0.35M | -0.06M | 0.15M | 1.50M | -1.63M | -0.42M | | 0.01M | -0.01M | -0.01M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.03M | 0.08M | 0.08M | 0.08M | | 0.08M | 0.08M | | | | | | | | 119.16M | 137.36M | -0.07M | | 33.80M | | | | | 3.21M | 34.10M | 78.94M | 0.71M | 17.15M | 92.70M | | | | 14.95M | 144.31M | 50.14M | -0.02M | 11.09M | 8.21M | 1.77M | | -0.08M | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | -0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | -0.04M | 0.06M | 0.06M | 0.04M | 0.09M | 0.16M | 0.12M | | 7.20M | | | | 15.70M | 1.46M | 1.46M | 1.46M | 14.60M | 6.91M | 6.91M | 7.22M | 8.63M | 10.03M | 9.25M | 9.64M | 10.36M | 12.46M | 13.16M | 13.16M | 13.71M | 14.53M | 13.76M | 13.76M | 14.64M | 14.70M | 13.77M | 13.77M | 14.82M | 14.95M | 13.77M | 13.97M | 15.11M | 15.27M | 10.03M | 10.05M |
|
Cash from Financing Activities
|
0.03M | 0.08M | 0.08M | 0.08M | | 0.08M | 7.86M | | 2.55M | 0.36M | -0.25M | 11.65M | 29.88M | 30.01M | 1.22M | 111.32M | 20.95M | 95.60M | 40.84M | 56.85M | 33.27M | 57.24M | 52.48M | 4.32M | 10.47M | 14.97M | 86.87M | 55.14M | 67.14M | 66.19M | -7.95M | 65.06M | 69.42M | 28.93M | 55.58M | 31.66M | 11.53M | 5.59M | 58.33M | 14.53M | -16.04M | -19.34M | -84.05M | -24.50M | -15.90M | -10.49M | -20.70M | 9.16M | 0.15M | 13.60M | 18.72M | -16.25M |
|
Change in Cash
|
-0.00M | 0.01M | -0.01M | 0.00M | -53.00 | 0.00M | -0.00M | | 0.17M | 0.22M | -0.13M | -0.09M | 9.09M | -8.68M | 2.07M | 78.77M | -61.18M | -10.48M | 4.19M | -5.51M | -1.70M | 0.29M | -1.21M | -2.37M | 1.02M | -1.53M | 2.56M | -0.05M | 1.36M | 9.69M | -3.54M | -6.08M | 3.49M | 0.65M | 0.97M | -0.50M | 0.89M | -4.57M | 6.01M | -0.60M | 0.86M | -0.47M | -4.20M | -2.17M | -0.89M | 1.08M | 0.01M | -0.03M | 1.15M | -1.35M | 1.64M | 0.61M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | 0.45M | 1.50M | | | | | | | | | 0.04M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.03M | -0.07M | -0.03M | -0.08M | -53.00 | -0.08M | -0.08M | | 2.64M | -0.14M | 0.13M | -11.68M | -20.28M | -39.06M | 0.91M | -32.60M | -81.87M | -104.89M | -38.24M | -61.98M | -34.51M | -56.27M | -53.68M | -4.80M | -41.25M | -14.69M | -84.11M | -55.95M | -63.80M | -56.20M | 4.01M | -66.23M | -64.73M | -28.06M | -54.41M | -31.59M | -9.23M | -8.03M | -51.97M | -32.36M | 17.97M | 14.99M | 15.74M | 18.86M | 16.61M | 12.35M | 19.43M | -13.54M | -29.87M | -19.71M | -16.35M | 17.57M |
|
Net Cash Flow
|
-0.00M | 0.01M | 0.05M | 0.00M | -53.00 | 0.00M | | -14.11M | 0.17M | 0.22M | -0.13M | -0.09M | 9.09M | -8.68M | 2.07M | 78.77M | -61.18M | -10.48M | 4.19M | -5.51M | -1.70M | 0.29M | -1.21M | -2.37M | 1.02M | -1.53M | 2.56M | -0.05M | 1.36M | 9.69M | -3.54M | -6.08M | 3.49M | 0.65M | 0.97M | -0.50M | 0.89M | -4.57M | 6.01M | -0.60M | 0.86M | -0.47M | -4.20M | -2.17M | -0.89M | 1.08M | 0.01M | -0.03M | 1.15M | -1.35M | 1.64M | 0.61M |