|
Net Income
|
577.00 | 0.00M | 0.00M | 0.00M | -0.00M | | -0.06M | 0.03M | -0.07M | -0.05M | 0.15M | 0.24M | -0.01M | 0.05M | 0.34M | 0.32M | 0.30M | 0.31M | 0.05M | -0.13M | -0.06M | 0.20M | -0.24M | 0.35M | -10.87M | -2.60M | -2.59M | 2.03M | 1.77M | 2.92M | 4.33M | 4.05M | 4.02M | 4.32M | 3.36M | 3.54M | 4.84M | 4.08M | 2.57M | 0.65M | 0.62M | 1.39M | -2.53M | | | | | | | | | | | | | 11.59M | 16.77M | 16.08M | | 11.09M | 11.39M | 17.18M | | | | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | 1.04M | 0.95M | 0.97M | 1.09M | 2.12M | 2.02M | 2.33M | 3.00M | 4.13M | 4.34M | 4.59M | 7.82M | 7.79M | 7.63M | 7.76M | 7.90M | 7.55M | 7.82M | 8.26M | 9.04M | 9.93M | 10.54M | 10.22M | 11.10M | 11.89M | 12.43M | 13.13M | 13.77M | 14.46M | 15.04M | 15.16M | 15.40M | 16.16M | 16.32M | 17.02M | 21.08M | 49.09M | 48.09M | 49.27M | 51.32M | 52.89M | 53.70M | 55.08M | 55.31M | 53.32M | 53.76M | 54.45M | 56.45M | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.11M | 0.03M | 0.03M | 0.07M | 0.01M | 0.22M | 0.20M | 0.20M | 0.38M | 0.25M | 0.39M | 0.48M | 0.65M | 0.42M | 0.42M | 0.47M | 0.93M | 0.56M | 0.56M | 0.62M | 1.09M | 0.69M | 0.77M | 2.63M | 1.23M | 0.90M | 0.80M | 3.33M | 1.32M | 1.27M | 1.31M | 3.50M | 1.68M | 1.06M | 1.66M | 4.73M | 1.73M | 0.32M | 1.10M | 3.39M | 1.86M | 0.88M | 1.26M | 3.95M | 1.85M | 1.03M | 1.45M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.06M | | | | 0.14M | | | | 0.18M | | | | 0.17M | | | | 0.16M | 0.17M | 0.20M | 0.20M | 0.48M | | | | | | | | 0.45M | | | | 0.25M | 0.19M | 0.24M | 0.25M | 0.26M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.30M | 0.14M | 0.03M | 0.03M | 28.87M | 0.48M | 0.28M | -0.19M | 0.00M | -0.05M | 0.39M | 0.02M | | 0.08M | 0.56M | 0.01M | | 1.49M | | | | 2.86M | 0.08M | -0.04M | 0.02M | 3.18M | 2.70M | | 0.09M | 3.76M | 0.02M | 0.96M | 21.26M | 1.60M | 1.38M | 5.90M | 2.77M | 10.26M | 5.84M | 8.32M | 11.33M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.03M | | | | 0.20M | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.00M | 0.00M | | | | | -0.06M | 0.72M | 0.79M | 0.74M | 1.16M | 0.71M | 0.97M | 1.64M | 1.38M | 0.68M | 1.67M | 2.29M | 2.65M | 3.23M | 4.61M | 5.23M | 8.50M | 4.81M | -8.35M | 13.76M | 7.46M | 11.39M | 14.48M | -40.86M | 12.42M | 15.61M | 17.02M | 9.27M | 15.84M | 19.86M | 21.62M | 11.21M | 14.20M | 21.90M | 23.26M | 15.64M | 11.68M | 22.66M | 26.23M | 14.39M | 20.64M | 22.61M | 30.47M | -21.47M | 40.58M | 71.01M | 79.65M | 58.30M | 46.91M | 80.28M | 75.80M | 59.18M | 44.06M | 83.02M | 69.24M | 63.43M | 60.37M | 82.25M | 79.34M | 60.19M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 2.75M | 2.74M | 2.75M | 2.76M | 2.75M | 2.74M | 2.75M | 2.66M | 2.40M | 2.28M | 2.24M | 2.25M | 2.03M | 1.99M | 2.00M | 2.01M |
|
Amortization of Deferred Charges
|
| | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.08M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | -0.02M | -0.24M | -0.21M | -0.18M | -0.16M | -0.16M | -0.02M | 0.73M | 0.89M | 0.75M | 0.60M | 0.52M | 0.51M | 0.36M | 0.28M | 0.30M | 0.44M | 0.33M | 0.31M | 0.35M | 0.34M | 0.36M | 0.35M | 0.37M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.37M | 0.42M | 0.49M | 0.92M | 0.91M | 0.90M | 1.00M | 0.94M | 0.82M | 0.77M | 0.76M | 0.70M | 0.68M | 0.69M | 0.72M | 0.90M | 0.91M | 0.92M | 0.93M |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.45M | 0.63M | 0.69M | 0.82M | 0.81M | 0.84M | 0.99M | 1.04M | 1.06M | 1.01M | 1.31M | 2.12M | 3.23M | 3.31M | 3.86M | 6.04M | 5.72M | 4.70M | 11.63M | 11.53M | 7.63M | 7.76M | 7.90M | 7.61M | 8.01M | 8.67M | 9.91M | 11.22M | 11.58M | 10.78M | 11.63M | 12.45M | 12.72M | 13.43M | 14.21M | 14.83M | 15.23M | 15.23M | 15.40M | 16.55M | 16.76M | 17.38M | 26.21M | 78.17M | 72.79M | 49.72M | 52.16M | 53.54M | 53.98M | 55.55M | 55.90M | 53.72M | 54.13M | 55.26M | 57.74M | 58.73M | 59.80M | 61.73M | 62.98M |
|
Change in Receivables
|
| | | | | | 0.01M | 0.42M | -0.04M | -0.04M | -0.27M | 0.33M | 0.27M | -0.58M | -0.06M | 0.73M | -0.03M | -0.54M | 0.86M | -0.23M | -0.55M | -0.84M | -0.45M | 0.78M | -3.66M | -2.24M | -0.60M | 0.89M | 1.08M | -0.90M | -0.50M | 1.02M | 1.41M | -0.66M | -0.83M | 1.34M | -0.57M | 0.57M | -0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.00M | | | 0.00M | | 0.01M | 0.87M | 0.21M | -0.01M | -0.09M | -0.06M | 0.39M | -0.10M | -0.11M | -0.00M | 0.33M | -0.01M | 1.35M | 0.10M | 0.96M | 0.26M | 2.34M | -0.26M | -4.50M | 5.78M | -3.19M | 1.93M | 5.16M | -8.22M | -1.02M | 3.86M | 5.26M | -6.52M | -0.63M | 4.83M | 4.47M | -5.38M | -2.61M | 5.05M | 6.03M | -4.99M | -5.17M | 7.98M | 5.48M | -7.54M | -1.32M | 5.31M | 8.85M | -16.47M | -23.33M | 9.55M | 19.28M | -9.87M | -19.12M | 9.81M | 18.66M | -12.58M | -20.78M | 12.95M | 16.23M | -15.49M | -11.90M | 13.28M | 17.90M | -16.81M |
|
Capital Expenditures
|
| | | | | | | 0.64M | | 17.60M | 0.26M | 0.33M | 0.28M | 14.91M | 0.24M | 0.43M | 12.35M | 23.80M | 58.19M | 39.73M | 80.25M | 121.72M | 0.99M | 23.75M | | | 2.27M | 3.16M | 2.61M | 2.62M | 28.70M | 55.72M | 84.74M | 52.66M | 89.30M | 0.25M | 64.53M | 61.75M | 0.52M | 28.46M | 51.10M | 48.83M | 50.60M | 0.02M | 0.83M | 93.83M | 0.36M | 138.87M | | 0.28M | 8.04M | 17.92M | 175.82M | | 12.67M | 17.92M | 17.90M | 98.14M | 24.56M | 31.14M | 36.36M | 146.50M | 58.64M | | 94.11M | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.68M | 30.01M | -0.00M | | | | -0.09M | 9.96M | | | | | 1.08M | 19.68M | 17.97M | 29.41M | | | | | | | 39.18M | 138.30M | 155.64M | | | 97.92M | 35.56M | | | 195.23M | 292.67M | 27.94M | 70.21M | 0.07M | 109.20M | | 0.00M | 48.74M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | -0.22M | -0.81M | -17.77M | -0.39M | -0.11M | -0.49M | -15.94M | -0.27M | -0.11M | -13.70M | -24.16M | -60.25M | -40.20M | -83.66M | -123.23M | -2.02M | -26.95M | -140.64M | 16.14M | 5.90M | 27.09M | -3.95M | -1.15M | -31.06M | -24.48M | -89.20M | -46.97M | -94.25M | -10.55M | -77.63M | -47.03M | -8.13M | -20.02M | -47.02M | -31.22M | -59.17M | -8.52M | -10.74M | -46.11M | -7.28M | -159.40M | 21.24M | -70.69M | 127.07M | -61.90M | -239.33M | 38.40M | -19.52M | -64.44M | -58.66M | 140.91M | 255.40M | -16.85M | -67.61M | -191.55M | 10.44M | -44.78M | -118.63M | 10.06M |
|
Other financing activities
|
| 0.00M | 0.20M | 0.20M | 0.20M | | 0.20M | 1.25M | | | 0.00M | -0.01M | | 3.51M | 0.10M | | | -0.03M | 0.03M | 0.11M | 0.03M | 0.03M | 0.07M | 3.93M | -3.70M | 0.20M | 0.20M | 0.38M | 0.25M | 0.39M | 0.48M | 0.65M | 0.42M | 0.42M | 0.47M | 0.93M | 0.59M | 0.57M | 0.63M | 1.10M | 0.70M | 0.73M | 2.64M | 1.25M | 0.92M | 0.82M | 0.06M | 1.36M | 1.30M | 4.63M | 0.84M | 0.12M | | | 0.01M | | 0.41M | 7.46M | 3.46M | 1.94M | 0.96M | 6.95M | 5.55M | 1.95M | 1.12M | 2.05M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | 18.77M | 31.65M | 50.50M | 53.73M | 22.90M | 35.38M | 430.45M | -97.22M | | | | 10.00M | 22.00M | 31.25M | 85.00M | 51.50M | 90.00M | 9.00M | 70.00M | 231.00M | 64.00M | 40.06M | 57.00M | 73.00M | 65.50M | | 34.00M | 96.00M | 9.50M | 360.00M | 18.00M | 207.00M | 16.50M | 64.50M | 606.50M | -687.50M | 57.00M | 68.00M | 60.00M | 85.00M | 94.00M | 37.00M | 108.00M | 211.00M | 201.41M | 42.00M | 155.00M | 81.10M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.21M | 7.88M | 12.53M | 5.38M | 18.88M | 0.48M | 252.93M | 0.46M | 73.83M | 168.07M | 0.30M | 147.89M | | | | | | | | | | | | | | | | | | | | | | | | | 55.51M | 42.00M | 30.00M | 122.83M | 220.15M | 42.50M | 20.00M | 208.00M | 198.00M | 25.00M | 163.84M | 91.36M |
|
Short-Term Debt issuances
|
| -0.98M | -0.20M | 0.40M | -0.40M | 0.40M | -1.19M | 1.19M | | | | | | | | | | | | | | | | | | | 53.48M | | | | 22.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 29.78M | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.20M | | | 1.10M | -1.13M | | | | | 3.00M | -0.03M | 0.04M | 3.00M | 0.10M | 0.10M | 31.25M | -0.31M | 62.98M | -0.18M | 72.08M | 54.71M | -0.06M | -0.14M | 0.01M | 0.00M | -0.14M | | -0.01M | 245.45M | | | | 11.65M | | | 18.75M | 2.71M | 5.31M | 0.72M | 12.69M | 2.25M | 49.76M | -0.03M | -0.10M | 98.58M | -0.06M | 41.61M | -0.07M | 275.54M | | | | -0.10M | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | 0.10M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
0.00M | 467.00 | 0.01M | 0.20M | -141.00 | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | 0.41M | 0.60M | 0.76M | 0.80M | 0.80M | 0.65M | 0.87M | 0.81M | 0.13M | 1.67M | 2.64M | 3.19M | 4.15M | 6.39M | 5.72M | 5.72M | 5.72M | 8.85M | 8.51M | 8.49M | 8.50M | 12.38M | 12.50M | 12.39M | 12.39M | 15.97M | 15.77M | 15.69M | 15.95M | 26.88M | 16.32M | 16.13M | 16.30M | 16.64M | 17.15M | 11.33M | 11.34M | 11.34M | 12.49M | 12.59M | 12.58M | 17.00M | 26.83M | 31.05M | 31.34M | 46.09M | 31.69M | 35.91M | 35.94M | 40.48M | 36.19M | 35.97M | 35.96M | 36.93M | 37.22M | 39.70M | 40.59M | 43.98M |
|
Cash from Financing Activities
|
| 0.20M | -0.20M | 0.20M | | | | 0.99M | -0.41M | 16.92M | 2.33M | -0.87M | -0.80M | 13.21M | -0.92M | -1.05M | 26.30M | 8.68M | 78.90M | 20.39M | 105.78M | 97.98M | -2.17M | 24.62M | 144.36M | -8.54M | -29.73M | -32.35M | -9.34M | 33.77M | 7.87M | 5.18M | 77.01M | 35.53M | 79.84M | -7.40M | 53.97M | 35.95M | -5.97M | 0.82M | 20.47M | 14.46M | 95.23M | -58.15M | -16.53M | 28.22M | -13.87M | 137.69M | -50.87M | 142.97M | -182.56M | -17.48M | 176.86M | -112.26M | -36.57M | -8.17M | -10.66M | -198.34M | -308.29M | -60.67M | -0.78M | 123.32M | -65.92M | -43.27M | 47.69M | -73.56M |
|
Change in Cash
|
0.00M | 0.21M | -0.20M | 0.20M | | | -0.06M | 1.49M | -0.43M | -0.10M | 3.11M | -0.27M | -0.32M | -1.08M | 0.20M | -0.48M | 14.28M | -13.19M | 21.30M | -16.58M | 26.73M | -20.02M | 4.32M | 2.48M | -4.63M | 21.36M | -16.38M | 6.13M | 1.20M | -8.25M | -10.77M | -3.68M | 4.83M | -2.17M | 1.43M | 1.90M | -2.04M | 0.14M | 0.11M | 2.69M | -3.29M | -1.11M | 47.74M | -44.02M | -1.05M | -3.49M | -0.51M | 0.91M | 0.85M | 50.81M | -14.91M | -8.37M | 17.19M | -15.56M | -9.18M | 7.68M | 6.48M | 1.74M | -8.83M | 5.50M | 0.84M | -4.79M | 4.88M | -5.81M | 8.40M | -3.31M |
|
Free Cash Flow
|
0.00M | 0.00M | | | | | -0.06M | 0.08M | 0.79M | -16.86M | 0.90M | 0.38M | 0.69M | -13.27M | 1.14M | 0.25M | -10.68M | -21.51M | -55.53M | -36.49M | -75.63M | -116.50M | 7.51M | -18.94M | -8.35M | 13.76M | 5.18M | 8.23M | 11.87M | -43.49M | -16.28M | -40.10M | -67.72M | -43.39M | -73.46M | 19.61M | -42.92M | -50.54M | 13.68M | -6.57M | -27.84M | -33.19M | -38.91M | 22.64M | 25.40M | -79.44M | 20.27M | -116.25M | 30.47M | -21.75M | 32.54M | 53.09M | -96.17M | 58.30M | 34.24M | 62.36M | 57.90M | -38.96M | 19.50M | 51.89M | 32.88M | -83.07M | 1.73M | 82.25M | -14.77M | 60.19M |
|
Net Cash Flow
|
0.00M | 0.21M | -0.20M | 0.20M | | | -0.06M | 1.49M | -0.43M | -0.10M | 3.11M | -0.27M | -0.32M | -1.08M | 0.20M | -0.48M | 14.28M | -13.19M | 21.30M | -16.58M | 26.73M | -20.02M | 4.32M | 2.48M | -4.63M | 21.36M | -16.38M | 6.13M | 1.20M | -8.25M | -10.77M | -3.68M | 4.83M | -2.17M | 1.43M | 1.90M | -2.04M | 0.14M | 0.11M | 2.69M | -3.29M | -1.11M | 47.74M | -44.02M | -1.05M | -3.49M | -0.51M | 0.91M | 0.85M | 50.81M | -14.91M | -8.37M | 17.19M | -15.56M | -9.18M | 7.68M | 6.48M | 1.74M | -8.83M | 5.50M | 0.84M | -4.79M | 4.88M | -5.81M | 8.40M | -3.31M |