|
Net Income
|
0.02M | 0.02M | 0.00M | 0.16M | | | | | | | | | | | | | | | | | | 0.60M | 0.81M | | | 1.05M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| | | | | | | | | 2.50M | 2.60M | 2.60M | 2.80M | 2.90M | 3.00M | 3.20M | 3.40M | 3.60M | 4.20M | 4.30M | 4.40M | 4.60M | 4.90M | 5.00M | 5.20M | 5.50M | 5.70M | 5.80M | 5.90M | 5.90M | 6.10M | 6.20M | 6.40M | 6.40M | 6.90M | 7.10M | 7.30M | 7.50M | 7.50M | 7.60M | 8.00M | 8.10M | 8.30M | 8.40M | 9.00M | 9.20M | 9.00M | 8.80M | 10.70M | 9.40M | 9.80M | 8.40M | 9.90M | 10.10M | 10.70M | 10.40M | 10.60M | 11.80M | 8.90M | 10.00M | 9.80M | 10.20M | 9.80M | 9.70M | 9.80M | 10.50M | 10.80M |
|
Cash from Discontinued Operations
|
| | 0.02 | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | 1.24M | | | | | | 1.54M | | | -0.02M | 0.27M | 5.91M | -1.91M | 0.00M | | 1.84M | | | 0.92M | 6.00M | -0.99M | -0.62M | | -2.53M | -0.48M | 1.20M | 10.83M | 2.42M | -0.72M | 0.42M | 0.73M | 4.27M | 2.60M | 8.90M | -1.54M | -5.89M | 8.03M | 5.09M | 0.52M | 5.42M | 0.47M | -10.46M | 3.67M | -4.02M | -2.34M | -0.60M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 13.96M | | 0.28M | | | | 0.62M | | 0.04M | 0.19M | 1.79M | | 3.75M | 0.25M | | 2.84M | | | | | | | | 1.81M | | 1.72M | 1.18M | 0.72M | | | | | | 1.37M | 10.72M | | | 6.82M | 6.75M | 5.72M | 0.49M | | 4.55M | 1.78M | | 0.01M | |
|
Cash from Operations
|
4.10M | 4.05M | 3.99M | 4.88M | 3.59M | 3.48M | 6.80M | 4.25M | 4.74M | 4.82M | 4.84M | 5.25M | 5.63M | 5.14M | 7.86M | 4.78M | 3.05M | 4.49M | 8.03M | 4.31M | 6.16M | 4.88M | 7.63M | 9.52M | 8.94M | 7.54M | 8.40M | 6.61M | 8.78M | 9.05M | 11.98M | 11.35M | 10.47M | 10.95M | 13.38M | 12.04M | 12.63M | 13.37M | 14.80M | 14.81M | 12.60M | 16.35M | 14.12M | 17.13M | 20.33M | 15.09M | 16.96M | 13.11M | 16.88M | 17.52M | 19.29M | 16.43M | 17.19M | 17.42M | 22.29M | 12.28M | 14.92M | 15.77M | 17.80M | 11.88M | 15.02M | 13.60M | 5.54M | 22.79M | 17.68M | 35.85M | 18.90M |
|
Amortizatization of Intangibles
|
| | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | -0.12M | -0.04M | 0.03M | 0.03M | -0.04M | -0.04M | -0.07M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.08M | -0.06M | -0.06M | -0.03M | -0.03M | -0.03M | -0.03M | -0.02M | -0.02M | -0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 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 | 0.01M |
|
Amortization of Deferred Charges
|
0.38M | 0.35M | 0.42M | 0.35M | 0.27M | 0.27M | 0.29M | 0.17M | 0.23M | 0.20M | 0.20M | 0.23M | 0.32M | 0.40M | 0.40M | 0.40M | 0.41M | 0.40M | 0.60M | 0.37M | 0.39M | 0.40M | 0.40M | 0.45M | 0.43M | 0.45M | 0.48M | 0.64M | 0.47M | 0.62M | 0.45M | 0.40M | 0.48M | 0.37M | 0.39M | 0.47M | 0.39M | 0.36M | 0.34M | 0.34M | 0.46M | 0.35M | 0.46M | 0.37M | 0.37M | 0.42M | 0.36M | 0.38M | 0.39M | 0.28M | 0.50M | 0.42M | 0.37M | 0.49M | 2.21M | 0.43M | 0.41M | 0.41M | 0.43M | 0.40M | 0.46M | 0.39M | 0.39M | 0.40M | 0.45M | 0.46M | 0.52M |
|
Depreciation & Amortization (CF)
|
3.31M | 3.29M | 3.28M | 3.29M | 3.32M | 3.39M | 3.28M | 3.27M | 3.37M | 3.48M | 3.63M | 3.68M | 3.90M | 3.99M | 4.28M | 4.66M | 4.90M | 5.22M | 6.25M | 6.45M | 6.72M | 6.87M | 7.52M | 7.76M | 8.21M | 8.95M | 9.01M | 9.13M | 9.13M | 9.21M | 9.46M | 9.72M | 9.92M | 9.93M | 10.83M | 12.12M | 11.59M | 11.77M | 11.81M | 12.45M | 13.01M | 12.62M | 12.98M | 13.43M | 14.10M | 14.18M | 13.80M | 13.35M | 16.71M | 14.19M | 14.76M | 13.49M | 14.69M | 15.17M | 15.47M | 14.88M | 14.70M | 16.94M | 12.48M | 13.73M | 13.33M | 16.02M | 13.34M | 13.10M | 13.24M | 14.25M | 15.27M |
|
Change in Accured Expenses
|
| | | 0.82M | 0.22M | -0.69M | 0.60M | 0.24M | -0.63M | -0.06M | -0.96M | 1.14M | 1.21M | 0.72M | 0.88M | -0.06M | -0.64M | -1.03M | 3.36M | -3.87M | -0.37M | -0.63M | 0.47M | 1.40M | 1.01M | 0.01M | 0.02M | -1.50M | -0.30M | -0.35M | 0.90M | 0.69M | -0.98M | 0.14M | 1.47M | -1.16M | 0.66M | -1.17M | -0.56M | 1.59M | -0.80M | 1.72M | -0.53M | 1.68M | 2.14M | -1.04M | 0.85M | -0.15M | 1.06M | 2.12M | 0.89M | -1.24M | -1.51M | 3.33M | 1.57M | -1.79M | -0.50M | 1.70M | 1.12M | -3.04M | -0.72M | -0.86M | -1.28M | 1.89M | 0.98M | 3.17M | -1.61M |
|
Capital Expenditures
|
| | | | | | 0.17M | 0.46M | 0.52M | 15.26M | 0.56M | -14.49M | 1.09M | 1.25M | 3.19M | 0.03M | 0.12M | 3.88M | 1.36M | -0.18M | 1.67M | 1.26M | 2.48M | 0.93M | 1.70M | 1.38M | 1.90M | 1.72M | 1.69M | 0.97M | 1.14M | 2.08M | 4.96M | 1.83M | 1.44M | 0.98M | 0.93M | 1.24M | 0.33M | 1.83M | 0.83M | 1.40M | 1.03M | 4.31M | 2.03M | 1.84M | 1.24M | 1.25M | 1.67M | 1.54M | 1.54M | 0.60M | 0.94M | 0.87M | 0.67M | 4.33M | 1.96M | 4.01M | 0.40M | 0.30M | 0.82M | 3.14M | 5.24M | 3.60M | 1.22M | 5.96M | 10.22M |
|
Sales of Property, Plant and Equipment
|
| | | 238.00 | | | | | | | | | | | | | | | | | | | | | | | | 6.68M | | 0.20M | 2.82M | 3.41M | 12.40M | 12.89M | 4.21M | | 10.77M | | | 2.06M | 6.32M | | | | 3.95M | | 10.42M | 21.47M | 5.11M | | | 3.73M | | | 26.85M | 12.65M | | 4.42M | 17.76M | 14.83M | 18.62M | 2.43M | 14.08M | 2.50M | | 4.85M | 2.80M |
|
Cash from Investing Activities
|
-1.16M | 0.19M | 0.95M | -0.89M | -0.50M | 0.74M | 9.46M | -1.63M | -1.05M | -15.36M | -1.95M | -27.64M | -12.56M | -33.73M | -9.29M | -36.40M | -5.32M | -33.01M | -72.66M | -26.07M | -6.28M | -54.59M | -27.18M | -42.40M | -30.71M | -32.47M | -13.32M | 2.01M | 5.82M | -17.13M | -23.94M | -24.60M | 10.12M | 4.50M | -77.47M | -37.02M | -4.10M | -1.46M | -9.26M | -19.62M | -0.31M | -41.63M | -21.70M | -68.40M | -68.75M | -1.96M | -2.30M | -27.25M | -6.53M | -10.60M | -28.83M | -48.82M | -17.57M | -40.27M | -17.69M | -6.98M | 0.67M | -7.60M | 3.34M | 4.73M | 18.47M | -12.66M | 2.83M | -10.37M | -75.64M | -80.18M | -62.49M |
|
Other financing activities
|
-0.05M | -0.05M | -0.00M | 0.35M | -0.05M | 0.11M | 0.19M | 0.94M | 0.98M | 0.20M | 0.30M | 0.01M | 2.39M | 0.60M | 0.50M | 1.11M | 0.40M | 0.10M | 1.30M | 1.43M | 0.50M | 0.40M | 0.10M | 0.70M | 0.54M | 0.40M | 0.30M | 0.68M | 0.38M | 0.30M | 0.40M | 0.53M | 0.08M | 0.34M | 1.50M | 0.27M | 0.21M | 0.04M | 0.09M | 0.06M | 0.28M | 0.43M | 1.36M | 1.36M | 0.38M | 0.01M | 0.16M | 0.43M | 0.58M | 3.22M | 0.50M | 0.28M | 0.40M | 0.29M | 4.52M | 0.20M | 0.08M | 0.34M | 0.08M | 0.04M | 0.01M | 0.18M | 0.54M | 0.66M | 0.40M | 0.15M | 0.32M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | 12.75M | 53.00M | 3.70M | | 52.41M | 23.89M | | | 6.10M | 18.45M | 14.57M | 37.25M | 9.24M | 7.44M | 18.48M | 19.43M | 18.10M | 22.70M | | 6.70M | 44.51M | | 9.38M | | 4.75M | | 10.64M | 30.50M | 6.16M | 22.35M | 37.70M | | | 14.88M | 50.00M | | 15.00M | | | 35.00M | 115.00M | | | | 9.00M | | | | | 75.00M | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.34M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
28.00M | 11.30M | 10.40M | 7.90M | 4.20M | 36.30M | 9.00M | 10.39M | 20.90M | 8.17M | 12.00M | 19.10M | 13.80M | | 5.50M | 22.50M | 7.90M | 15.80M | 35.20M | 16.50M | 12.70M | 31.55M | 23.00M | 31.20M | 22.00M | 34.40M | 16.80M | 3.80M | 15.80M | 55.20M | 61.50M | -3.10M | 38.50M | 11.50M | 39.80M | 27.10M | 35.20M | 15.20M | 7.00M | 31.20M | 13.70M | 34.20M | 46.60M | 70.90M | 36.90M | 37.00M | 21.70M | 47.10M | 13.00M | 2.00M | 4.10M | 50.80M | 23.10M | 28.40M | 35.75M | 24.50M | 13.00M | 21.20M | 58.90M | 30.50M | 19.90M | 21.60M | 26.60M | 15.30M | 85.10M | 81.10M | 77.60M |
|
Short-Term Debt repayments
|
-20.00M | | -9.40M | 65.30M | -2.50M | 12.80M | 22.60M | 6.09M | 25.30M | 20.87M | 11.10M | 9.50M | 32.50M | | | 3.00M | 6.50M | 31.00M | 17.50M | 21.00M | 13.00M | 30.00M | 3.05M | 33.50M | 24.00M | 30.50M | 6.50M | 14.00M | 18.00M | 37.50M | 75.00M | 4.50M | 14.00M | 37.90M | 33.40M | 49.90M | 23.90M | 14.50M | 9.50M | 11.50M | 31.50M | 16.00M | 61.80M | 54.30M | 67.70M | 15.50M | 21.00M | 37.00M | 66.90M | 2.00M | 2.00M | 19.35M | 22.10M | 16.00M | 74.95M | 9.00M | 10.00M | 9.00M | 26.40M | 25.70M | 19.70M | 16.40M | 54.50M | 66.65M | 35.70M | 38.03M | 26.60M |
|
Shares Issued
|
| | | | | | 1.76M | 2.33M | 15.54M | 21.06M | 3.05M | 0.05M | 0.23M | 0.29M | 0.58M | 3.09M | 6.48M | 50.73M | 4.92M | 25.98M | 7.71M | 28.34M | 6.59M | 31.30M | 18.14M | 12.23M | 9.13M | 10.67M | 2.80M | 34.87M | 53.33M | 27.36M | 4.66M | 20.52M | 44.71M | 16.37M | 1.60M | 4.18M | 6.72M | 6.06M | 14.29M | 19.45M | 7.49M | 93.30M | 28.30M | 2.49M | 8.84M | 23.98M | 11.46M | 109.34M | 9.19M | 14.69M | 22.17M | 13.09M | 9.97M | 4.44M | 4.63M | 4.14M | 1.01M | 0.45M | 0.19M | 11.21M | 39.50M | 4.52M | 28.38M | 10.57M | 23.23M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | 0.02M | | 0.03M | | | | | | | | | | | | | | | | | | | | 0.06M | 0.94M | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | 38.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.50M | | | | | | | | | | | | | | | | | | | -87.74M | | 175.48M | 0.06M | | | 0.13M | 0.09M | 0.14M | 0.18M | 0.07M | 0.06M | 0.26M | 1.00M | 0.39M | 0.58M | 1.80M | 1.66M |
|
Net Equity Issued and Repurchased
|
2.47M | 0.45M | -0.13M | | 3.33M | -0.01M | -0.08M | | 14.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | 4.24M | 4.29M | 4.52M | 4.78M | 5.17M | 5.14M | 5.15M | 5.15M | 5.15M | 5.20M | 5.27M | 5.67M | 6.41M | 6.72M | 6.99M | 7.33M | 7.76M | 8.50M | 8.80M | 9.12M | 9.33M | 9.67M | 9.74M | 10.03M | 11.10M | 11.63M | 11.98M | 12.18M | 12.97M | 13.28M | 13.47M | 13.51M | 13.63M | 13.95M | 14.19M | 14.56M | 14.76M | 15.38M | 15.74M | 15.82M | 15.97M | 16.23M | 16.65M | 16.80M | 16.95M | 17.20M | 17.36M | 17.66M | 18.00M | 18.07M | 15.11M | 15.16M | 15.17M | 15.18M | 15.18M | 15.28M | 16.05M | 16.27M | 16.49M | 16.94M | 17.15M |
|
Cash from Financing Activities
|
-4.97M | -3.79M | -5.07M | -3.68M | -2.86M | -4.23M | -16.34M | 1.22M | 3.57M | -1.46M | -2.80M | 23.30M | 9.30M | 27.18M | 11.94M | 22.39M | 4.00M | 25.26M | 65.14M | 25.77M | -2.61M | 46.25M | 22.41M | 36.24M | 18.93M | 22.46M | 5.35M | -7.20M | -14.75M | 7.06M | 16.71M | 7.99M | -21.07M | -14.87M | 64.12M | 26.23M | -10.58M | -11.64M | -7.75M | 8.82M | -14.35M | 28.61M | 6.18M | 53.80M | 51.46M | -13.11M | -13.95M | 14.95M | -11.82M | -2.29M | 5.50M | 30.36M | 1.87M | 23.40M | -2.12M | -7.00M | -12.79M | -6.40M | -19.63M | -22.54M | -34.71M | -1.44M | -8.26M | -11.88M | 58.25M | 44.88M | 52.32M |
|
Change in Cash
|
-2.03M | 0.45M | -0.13M | 0.31M | 0.23M | -0.01M | -0.08M | 3.84M | 7.26M | -12.01M | 0.10M | 0.92M | 2.36M | -1.42M | 10.51M | -9.24M | 1.73M | -3.26M | 0.51M | 4.01M | -2.73M | -3.45M | 2.87M | 3.36M | -2.84M | -2.46M | 0.43M | 1.42M | -0.14M | -1.02M | 4.75M | -5.26M | -0.47M | 0.57M | 0.03M | 1.26M | -2.05M | 0.26M | -2.21M | 4.01M | -2.06M | 3.33M | -1.40M | 2.54M | 3.04M | 0.02M | 0.71M | 0.81M | -1.47M | 4.63M | -4.04M | -2.02M | 1.48M | 0.54M | 2.48M | -1.69M | 2.80M | 1.77M | 1.51M | -5.94M | -1.22M | -0.50M | 0.11M | 0.54M | 0.29M | 0.54M | 8.73M |
|
Free Cash Flow
|
4.10M | 4.05M | 3.99M | 4.88M | 3.59M | 3.48M | 6.63M | 3.79M | 4.22M | -10.44M | 4.29M | 19.74M | 4.54M | 3.89M | 4.67M | 4.74M | 2.93M | 0.61M | 6.68M | 4.49M | 4.49M | 3.62M | 5.15M | 8.59M | 7.24M | 6.16M | 6.50M | 4.89M | 7.10M | 8.08M | 10.84M | 9.26M | 5.51M | 9.11M | 11.94M | 11.06M | 11.70M | 12.12M | 14.47M | 12.97M | 11.77M | 14.95M | 13.08M | 12.82M | 18.30M | 13.25M | 15.72M | 11.86M | 15.21M | 15.98M | 17.75M | 15.84M | 16.25M | 16.55M | 21.62M | 7.95M | 12.96M | 11.76M | 17.41M | 11.57M | 14.20M | 10.46M | 0.30M | 19.19M | 16.46M | 29.89M | 8.67M |
|
Net Cash Flow
|
-2.03M | 0.45M | -0.13M | 0.31M | 0.23M | -0.01M | -0.08M | 3.84M | 7.26M | -12.01M | 0.10M | 0.92M | 2.36M | -1.42M | 10.51M | -9.24M | 1.73M | -3.26M | 0.51M | 4.01M | -2.73M | -3.45M | 2.87M | 3.36M | -2.84M | -2.46M | 0.43M | 1.42M | -0.14M | -1.02M | 4.75M | -5.26M | -0.47M | 0.57M | 0.03M | 1.26M | -2.05M | 0.26M | -2.21M | 4.01M | -2.06M | 3.33M | -1.40M | 2.54M | 3.04M | 0.02M | 0.71M | 0.81M | -1.47M | 4.63M | -4.04M | -2.02M | 1.48M | 0.54M | 2.48M | -1.69M | 2.80M | 1.77M | 1.51M | -5.94M | -1.22M | -0.50M | 0.11M | 0.54M | 0.29M | 0.54M | 8.73M |