|
Net Income
|
-0.03M | -1.05M | -0.86M | -0.46M | -0.40M | -0.82M | -0.56M | -2.36M | -0.90M | -0.54M | -0.60M | -3.42M | -0.25M | -9.05M | -4.24M | -2.59M | -0.86M | -0.52M | -1.80M | -3.63M | -2.88M | -10.81M | -2.24M | -2.17M | -1.53M | -2.67M | -2.95M | -2.68M | -2.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| | | | | | | 1.05M | 1.87M | 2.01M | | 5.32M | 5.47M | 7.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | 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 | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | 996.00 | | | | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 0.02M | 0.01M | 0.10M | 0.08M | 0.09M | 0.10M | 0.21M | 0.01M | | 0.03M | 0.02M | 0.01M | 5.57M | 1.31M | 1.86M | -0.14M | 0.74M | 0.27M | -0.00M | -0.01M | -0.01M | 3.30M | -0.02M | 0.01M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.04M | -0.05M | -0.05M | -0.05M | -0.04M | -0.05M | -0.04M | -0.05M | -0.06M | -0.05M | -0.05M | -0.06M |
|
Cash from Operations
|
| | | | | | | | 0.01M | 0.69M | 6.43M | 7.92M | 4.77M | 7.96M | 4.66M | 13.24M | 12.33M | 5.97M | 17.14M | 12.89M | 12.77M | 8.07M | 11.84M | 13.56M | 12.63M | 7.01M | 10.57M | 12.27M | 17.98M | 5.95M | 9.55M | 3.82M | 12.85M | 10.91M | 10.62M | 13.08M | 12.77M | 11.69M | 11.46M | 15.97M | 12.89M | 4.46M | 12.41M | 12.55M | 9.43M | 5.01M | 11.87M | 13.90M | 13.18M | 4.34M | 11.79M | 14.80M | 12.55M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | -0.19M | -0.22M | -0.10M | -0.14M | -0.06M | -0.09M | -0.40M | -0.28M | -0.51M | -0.56M | 0.00M | -0.35M | -0.13M | -0.15M | -0.42M | -0.22M | -0.21M | -0.39M | -0.26M | -0.55M | -0.59M | -0.23M | -0.50M | -0.75M | -0.17M | -0.16M | -0.15M | -0.28M | -0.17M | -0.36M | -0.27M | -0.02M | -0.08M | -2.35M | 0.05M | 0.05M | 0.01M | 0.00M | -0.06M | 0.12M | -0.03M | -0.20M | -0.10M |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.07M | 0.07M | 0.01M | -0.09M | -0.09M | 0.17M | 0.19M | 0.07M | 0.04M | 0.06M | 0.29M | -0.15M | 0.13M | 0.13M | 0.14M | 0.14M | 0.17M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.15M | 0.18M | 0.13M | 0.21M | 0.24M | 0.32M | 0.37M | 0.39M | 0.49M | 1.73M | 0.31M | 0.31M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Depreciation & Amortization (CF)
|
| 0.04M | 0.25M | 0.25M | 0.25M | 0.26M | 0.69M | 1.54M | 2.63M | 2.82M | 5.05M | 8.56M | 9.00M | 11.96M | 16.09M | 14.63M | 14.44M | 14.70M | 14.59M | 16.31M | 15.49M | 15.41M | 14.76M | 14.46M | 14.39M | 14.22M | 14.53M | 14.09M | 14.63M | 14.45M | 13.30M | 12.83M | 13.15M | 13.55M | 12.46M | 12.22M | 12.11M | 12.12M | 11.85M | 13.79M | 14.98M | 14.70M | 14.91M | 15.23M | 14.54M | 14.87M | 14.56M | 14.59M | 14.61M | 17.05M | 14.46M | 14.27M | 14.30M |
|
Change in Receivables
|
| | | | | | | | 0.32M | 0.69M | -0.67M | 1.77M | 1.51M | 0.79M | 0.51M | 0.05M | -0.36M | 1.19M | -1.31M | 0.88M | -0.17M | 1.63M | -0.93M | -0.46M | 0.10M | 0.38M | -0.13M | -0.46M | -0.14M | 1.41M | -1.54M | 5.93M | -1.71M | -0.52M | -2.03M | -0.98M | -0.85M | 0.12M | -0.38M | -0.41M | 0.69M | 0.94M | -1.29M | 0.57M | 0.36M | 2.80M | -1.97M | -0.43M | 0.63M | 0.42M | -0.41M | -0.67M | 1.18M |
|
Change in Account Payables
|
| | 0.25M | -0.04M | -0.04M | 0.57M | 0.36M | 2.07M | -1.85M | -1.06M | 1.58M | 2.01M | -2.37M | 6.34M | -5.96M | 1.56M | -1.28M | -0.21M | 0.79M | -0.14M | -0.20M | -0.63M | 0.14M | -0.12M | 0.04M | -0.09M | 0.06M | 0.03M | 2.29M | 0.03M | -0.19M | -2.07M | 0.32M | 2.28M | -2.25M | -0.12M | -0.42M | -0.01M | 0.29M | 0.59M | -0.24M | 0.81M | -0.90M | -0.31M | -0.04M | -0.02M | -0.05M | 0.04M | -0.10M | -0.00M | 0.19M | -0.08M | 0.03M |
|
Change in Accured Expenses
|
-0.01M | 0.45M | -0.00M | -0.07M | 0.02M | 0.00M | -0.07M | 0.63M | 0.15M | 0.37M | 0.36M | 1.38M | 0.98M | 1.00M | -0.40M | 1.83M | 0.85M | -3.60M | 1.39M | 1.05M | 1.59M | -0.79M | -1.41M | 2.27M | 0.06M | -2.77M | -1.93M | 0.62M | 5.18M | -2.84M | -2.42M | 3.80M | 1.25M | -3.08M | -0.71M | 0.39M | 1.63M | -0.26M | 0.47M | 2.15M | 0.95M | -1.48M | 1.54M | 1.21M | -0.58M | -0.73M | -1.08M | 3.16M | 1.08M | -4.59M | -1.34M | 3.10M | 2.05M |
|
Capital Expenditures
|
| | | | | | -34.28M | 204.09M | 44.72M | 95.59M | 175.58M | 164.34M | 18.41M | 376.00M | 2.88M | 76.15M | | | 41.56M | 24.51M | 3.89M | | 2.27M | 2.12M | 2.43M | 3.26M | 0.81M | 3.03M | 1.47M | 4.71M | 1.12M | 1.36M | 0.38M | 1.16M | 0.62M | 1.70M | 1.55M | 2.01M | 0.91M | 276.87M | 0.08M | 0.30M | 1.03M | 2.49M | 3.51M | 3.32M | 3.14M | 3.92M | 2.99M | 3.86M | 5.17M | 2.91M | 4.03M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.26M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -32.16M | -0.06M | -0.05M | -0.24M | -30.02M | -34.28M | -135.69M | -45.19M | -95.32M | -176.48M | -163.98M | -22.20M | -377.89M | -1.25M | -81.78M | -3.54M | -3.42M | -42.65M | -26.03M | -11.18M | -3.42M | -9.07M | -2.75M | -3.27M | -3.53M | -0.81M | -3.03M | -1.47M | 10.16M | 36.14M | -1.36M | -0.38M | -1.16M | -0.62M | -1.70M | -1.55M | -2.01M | -0.93M | -281.15M | -3.68M | -4.74M | -1.03M | -2.49M | -3.51M | -3.32M | -3.14M | -3.92M | -2.99M | -3.86M | -5.17M | -2.91M | -4.03M |
|
Other financing activities
|
| | | | | | | | 14.92M | 10.17M | 17.73M | 11.78M | 10.01M | 4.31M | 0.59M | 0.36M | 0.69M | 0.03M | 0.24M | 0.20M | 0.00M | -0.00M | | | | 0.10M | | | | | | | | | | | | | 3.56M | 2.35M | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | 9.56M | | 7.54M | 49.40M | 13.70M | 171.74M | 56.73M | 43.68M | 47.55M | 2.38M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | 1.11M | 0.88M | | | 1.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | 2.00M | 45.50M | 24.00M | 9.80M | 16.50M | 20.00M | | 231.00M | 6.00M | | | | | 7.00M | 24.00M | | | 52.10M | | 20.00M | | 95.99M | 279.01M | 47.44M | | 3.00M | 41.58M | | | 2.00M | | | | 4.00M | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | 85.00M | 45.00M | 5.00M | 6.00M | 2.00M | 41.00M | | | 8.00M | | 48.28M | 0.00M | | | | 16.00M | 43.02M | | | 40.00M | 8.10M | | | | 20.99M | 0.01M | 3.44M | | 3.00M | 5.58M | 4.00M | | 4.00M | 2.00M | 5.00M | | 4.00M | 3.00M | 4.00M |
|
Shares Issued
|
| 2.32M | 4.83M | 5.89M | 16.20M | 36.43M | 40.00M | 50.93M | 152.25M | 102.37M | 172.01M | 113.72M | | 41.04M | 6.92M | 7.00M | 7.00M | 6.91M | 6.78M | 6.86M | 6.78M | 6.65M | 2.25M | 5.78M | 5.68M | 5.62M | 5.46M | 4.83M | 4.73M | 4.62M | 4.55M | | | | | | | 1.86M | 1.85M | 1.82M | 1.81M | 1.80M | 1.77M | 1.75M | 1.74M | 1.71M | 1.69M | 1.67M | 1.64M | | | | |
|
Shares Repurchased
|
| | | | | | | | -0.04M | 0.34M | -0.13M | 1.83M | 0.81M | 0.82M | 1.90M | 1.69M | 3.10M | 2.06M | 2.80M | 3.79M | 6.09M | 7.30M | 2.53M | 5.78M | 5.68M | 5.62M | 5.46M | 2.40M | 2.36M | 2.34M | 2.38M | 0.03M | | | | | | 0.89M | 0.92M | 0.91M | 0.91M | 0.90M | 0.89M | 1.75M | 1.61M | 1.71M | 1.69M | 1.67M | 1.64M | | | | |
|
Dividends Paid - Common
|
| | | | | | | 2.00M | 3.58M | 5.45M | 10.55M | 9.89M | 3.92M | 4.40M | 4.41M | 4.30M | 4.32M | 4.49M | 4.52M | 4.39M | 4.39M | 13.38M | 11.93M | 11.93M | 11.92M | 11.92M | 11.92M | 10.77M | 10.81M | 10.81M | 10.84M | | | | | 4.89M | 4.89M | 4.89M | 4.89M | 4.90M | 4.90M | 4.91M | 4.91M | 4.91M | 4.92M | 4.91M | 4.91M | 4.90M | 4.90M | 4.89M | 4.90M | 4.90M | 4.90M |
|
Cash from Financing Activities
|
0.06M | 34.81M | 1.44M | -1.33M | 7.98M | 47.64M | 40.75M | 123.33M | 144.32M | 78.39M | 156.18M | 143.29M | 191.72M | 200.25M | -52.27M | 52.05M | -10.98M | -9.95M | 30.35M | 11.56M | -5.70M | -3.80M | 6.54M | -12.43M | -16.25M | -4.89M | -11.98M | -8.36M | -17.46M | -24.53M | -44.75M | 23.76M | -0.57M | -40.37M | -10.31M | -9.49M | -12.52M | -10.55M | -8.67M | 259.49M | -9.06M | -4.08M | -4.10M | -9.98M | -8.86M | -4.99M | -6.99M | -6.99M | -9.99M | -4.98M | -4.99M | -7.99M | -8.99M |
|
Change in Cash
|
0.02M | 2.17M | 0.60M | -1.63M | 7.75M | 17.68M | 6.89M | -10.56M | 99.14M | -16.24M | -13.87M | -12.76M | 174.29M | -169.69M | -48.86M | -16.49M | -2.18M | -7.40M | 4.84M | -1.59M | -4.11M | 0.85M | 9.31M | -1.62M | -6.88M | -1.41M | -2.22M | 0.88M | -0.94M | -8.42M | 0.94M | 26.22M | 11.90M | -30.61M | -0.32M | 1.89M | -1.30M | -0.88M | 1.86M | -5.69M | 0.15M | -4.36M | 7.27M | 0.08M | -2.94M | -3.29M | 1.73M | 3.00M | 0.21M | -4.50M | 1.64M | 3.91M | -0.46M |
|
Beginning Cash Balance
|
| | 2.24M | | | | 26.63M | | | | 105.87M | -104.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | 34.28M | -204.09M | -44.71M | -94.90M | -169.15M | -156.42M | -13.64M | -368.05M | 1.78M | -62.91M | 12.33M | 5.97M | -24.42M | -11.62M | 8.88M | 8.07M | 9.57M | 11.44M | 10.20M | 3.75M | 9.76M | 9.24M | 16.51M | 1.24M | 8.44M | 2.46M | 12.46M | 9.76M | 9.99M | 11.39M | 11.21M | 9.67M | 10.55M | -260.90M | 12.82M | 4.16M | 11.38M | 10.05M | 5.92M | 1.70M | 8.72M | 9.98M | 10.19M | 0.49M | 6.62M | 11.90M | 8.53M |
|
Net Cash Flow
|
0.06M | 2.65M | 1.38M | -1.39M | 7.74M | 17.62M | 6.47M | -12.36M | 99.14M | -16.24M | -13.87M | -12.76M | 174.29M | -169.69M | -48.86M | -16.49M | -2.18M | -7.40M | 4.84M | -1.59M | -4.11M | 0.85M | 9.31M | -1.62M | -6.88M | -1.41M | -2.22M | 0.88M | -0.94M | -8.42M | 0.94M | 26.22M | 11.90M | -30.61M | -0.32M | 1.89M | -1.30M | -0.88M | 1.86M | -5.69M | 0.15M | -4.36M | 7.27M | 0.08M | -2.94M | -3.29M | 1.73M | 3.00M | 0.21M | -4.50M | 1.64M | 3.91M | -0.46M |