|
Net Income
|
-0.59M | -0.42M | 0.33M | 0.61M | 0.94M | 1.54M | 1.83M | 2.67M | 3.64M | 3.41M | 6.52M | 9.90M | 11.87M | 13.31M | 19.21M | 21.33M | 25.93M | 29.34M | 30.09M | 32.32M | 35.17M | 40.22M | 37.62M | 41.51M | 41.07M | 41.27M | 41.59M | 41.63M | 39.43M | 41.99M | 40.22M | 40.02M | 31.08M | 26.02M | 29.30M |
|
Depreciation and Depletion
|
0.16M | | | | | | | | | | | | | | | | 8.80M | 9.80M | 10.90M | 12.10M | 13.70M | 15.00M | 15.70M | 16.10M | 16.50M | 16.50M | 16.50M | 16.80M | 16.90M | 17.30M | 17.70M | 18.00M | 18.20M | 18.30M | 18.20M |
|
Share-based Compensation
|
0.77M | 0.60M | 0.17M | 0.17M | 0.33M | 0.36M | 0.39M | 0.39M | 0.56M | 0.62M | 0.66M | 0.65M | 0.82M | 0.82M | 0.84M | 0.84M | 2.10M | 2.13M | 2.19M | 2.19M | 4.38M | 4.44M | 4.38M | 4.31M | 4.83M | 4.88M | 4.93M | 4.93M | 4.32M | 4.37M | 4.32M | 4.32M | 2.08M | 2.67M | 2.68M |
|
Gains from Sales and Divestitures
|
| | | 0.04M | | | | 0.02M | | 0.04M | 0.04M | 0.04M | 0.05M | 0.00M | 0.00M | 0.05M | 0.03M | 0.00M | 0.00M | 0.03M | 0.02M | 0.00M | 0.00M | 0.02M | 0.01M | 0.00M | 150.00 | 0.01M | 0.01M | 0.01M | | 0.02M | | | |
|
Gains from Investment Securities
|
| 0.30M | | | 0.39M | | | | 0.94M | 0.05M | 0.05M | | 0.02M | 0.00M | 0.00M | | 3.38M | | | | 2.44M | | | | 0.57M | | | | 0.75M | | | | 0.70M | | 104.53M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | | |
|
Cash from Operations
|
0.62M | 0.88M | -0.00M | 3.52M | 1.35M | 2.34M | 5.86M | 6.14M | 4.60M | 10.01M | 10.47M | 19.85M | 19.57M | 23.54M | 33.47M | 34.24M | 42.61M | 46.78M | 51.57M | 47.79M | 59.88M | 62.10M | 56.79M | 55.35M | 64.62M | 61.76M | 63.08M | 66.08M | 71.57M | 64.20M | 64.87M | 57.81M | 54.24M | 48.45M | 45.59M |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.21M | 0.48M | 0.49M | 0.50M | 0.50M | 0.51M | 0.51M | 0.52M | 0.53M | 0.65M | 0.84M | 0.84M | 0.36M | 0.32M | 0.33M | 0.33M | 0.34M | 0.34M | 0.34M | 0.35M | 0.41M | 0.39M | 0.42M | 0.46M | 0.47M | 0.48M | 0.48M |
|
Depreciation & Amortization (CF)
|
0.16M | 0.17M | 0.22M | 0.36M | 0.48M | 0.54M | 0.70M | 0.91M | 1.22M | 1.61M | 2.22M | 3.54M | 4.91M | 6.75M | 7.65M | 8.73M | 8.84M | 9.84M | 10.89M | 12.21M | 13.87M | 15.23M | 15.90M | 16.30M | 16.71M | 16.70M | 16.68M | 17.10M | 17.15M | 17.47M | 17.94M | 18.24M | 18.39M | 18.50M | 18.64M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | -2.28M | 4.56M | 2.03M | -1.21M | 1.27M | -2.56M | 6.63M | -2.62M | 2.01M | -2.52M | 5.59M | -1.15M | 7.87M | -4.71M | 7.11M | -4.27M | 1.58M | -0.30M | 1.47M |
|
Change in Accured Expenses
|
0.28M | 0.20M | 0.06M | 0.45M | -0.53M | 0.27M | 0.35M | 0.79M | -0.74M | 2.29M | -2.48M | 2.35M | -2.11M | 1.93M | -1.91M | 3.32M | -2.28M | 4.56M | 2.03M | -1.21M | 1.27M | -2.56M | 6.63M | -2.62M | 2.01M | -2.52M | 5.59M | -1.15M | 7.87M | -4.71M | 7.11M | -4.27M | 1.58M | -0.30M | 1.47M |
|
Capital Expenditures
|
| | 3.02M | 21.55M | | 8.91M | 18.27M | 30.30M | 7.41M | 54.75M | 45.48M | 152.25M | 72.46M | 65.86M | 43.77M | 58.42M | 28.39M | 70.68M | 31.78M | 156.73M | 47.82M | 81.74M | 20.53M | | 34.91M | | | | | 13.03M | | 5.64M | 7.86M | | |
|
Change in Acquisitions & Divestments
|
| | | | | 4.00M | 57.50M | 4.00M | 40.50M | 60.00M | 63.00M | 96.75M | 102.50M | 84.50M | 152.49M | 241.49M | 290.00M | 120.00M | 155.00M | 299.50M | 115.00M | 120.00M | 130.00M | 150.00M | 90.41M | 112.19M | 51.11M | 40.34M | 22.14M | 5.05M | 15.06M | 20.32M | 5.00M | | |
|
Cash from Investing Activities
|
| -8.17M | -3.02M | -27.45M | -48.76M | -21.20M | 28.01M | -157.31M | -92.29M | -6.95M | -138.19M | -103.20M | -308.30M | -192.75M | -220.24M | -305.83M | -13.03M | -274.12M | -46.32M | -50.62M | -81.09M | -345.88M | 25.23M | 5.54M | -62.68M | 44.25M | 12.43M | -0.79M | -14.39M | -44.44M | 6.40M | -3.56M | -17.16M | -5.76M | -109.66M |
|
Other financing activities
|
0.28M | 0.03M | 0.11M | -0.14M | | | -0.01M | -0.02M | | | -0.00M | -0.06M | | | | | | | 0.34M | 0.03M | | | | | | | | | 0.11M | 0.14M | 0.01M | 0.31M | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | | | | 8.70M | | |
|
Shares Issued
|
-0.28M | | | 0.28M | 79.31M | | | 113.91M | | -0.07M | 185.76M | 100.61M | 317.85M | 116.97M | 306.31M | 262.85M | | | | | 21.10M | 21.09M | -0.03M | | | | | | 11.76M | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | 3.01M | 0.02M | | | | | | | | | | 0.29M | 19.82M | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | | 9.19M | 4.03M | 5.90M |
|
Dividends Paid - Common
|
| | 0.53M | 0.53M | 0.88M | 1.70M | 1.70M | 2.38M | 3.42M | 4.41M | 5.88M | 8.87M | 12.64M | 17.07M | 19.77M | 25.99M | 29.73M | 31.66M | 33.58M | 35.98M | 38.51M | 45.83M | 49.10M | 50.50M | 50.50M | 50.73M | 50.74M | 50.74M | 51.49M | 51.96M | 54.25M | 54.25M | 54.46M | 53.78M | 53.78M |
|
Cash from Financing Activities
|
-0.28M | -0.30M | -0.53M | 13.48M | 77.73M | -2.03M | -2.03M | 111.20M | 133.86M | -4.84M | 179.54M | 91.40M | 302.70M | 99.56M | 286.20M | 236.53M | -33.45M | 261.52M | -34.26M | -38.05M | -20.18M | 284.72M | -49.47M | -50.84M | -51.41M | -51.06M | -51.08M | -42.08M | -45.37M | -52.43M | -44.98M | -55.12M | -55.32M | -71.04M | 1.08M |
|
Change in Cash
|
0.35M | -7.59M | -3.55M | 32.04M | 30.32M | -20.89M | 31.83M | -39.97M | 46.17M | -1.77M | 51.82M | 8.04M | 13.98M | -69.65M | 99.43M | -35.07M | -3.87M | 34.18M | -29.02M | -40.88M | -41.40M | 0.94M | 32.56M | 10.05M | -49.47M | 54.95M | 24.43M | 23.21M | 11.80M | -32.67M | 26.29M | -0.88M | -18.23M | -28.34M | -62.99M |
|
Free Cash Flow
|
0.62M | 0.88M | -3.02M | -18.03M | 1.35M | -6.57M | -12.41M | -24.16M | -2.81M | -44.74M | -35.01M | -132.40M | -52.89M | -42.32M | -10.30M | -24.19M | 14.22M | -23.90M | 19.79M | -108.94M | 12.06M | -19.64M | 36.27M | 55.35M | 29.71M | 61.76M | 63.08M | 66.08M | 71.57M | 51.18M | 64.87M | 52.17M | 46.38M | 48.45M | 45.59M |
|
Net Cash Flow
|
0.35M | -7.59M | -3.55M | -10.45M | 30.32M | -20.89M | 31.83M | -39.97M | 46.17M | -1.77M | 51.82M | 8.04M | 13.98M | -69.65M | 99.43M | -35.07M | -3.87M | 34.18M | -29.02M | -40.88M | -41.40M | 0.94M | 32.56M | 10.05M | -49.47M | 54.95M | 24.43M | 23.21M | 11.80M | -32.67M | 26.29M | -0.88M | -18.23M | -28.34M | -62.99M |