|
Net Income
|
| 0.19M | 0.20M | 0.04M | 0.17M | 0.05M | 0.03M | 0.00M | -1.31M | 0.02M | -0.30M | 0.10M | 0.05M | 0.02M | -0.03M | 0.21M | 0.37M | 0.24M | 0.12M | 0.03M | 0.08M | 0.45M | 0.71M | 0.28M | 0.17M | -0.05M | -0.34M | 0.26M | 0.10M | -0.23M | 0.58M | 1.04M | 1.59M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| 0.08M | 0.09M | 0.11M | 0.14M | 0.14M | 0.15M | 0.16M | 0.19M | 0.26M | 0.30M | 0.33M | 0.50M | 0.51M | 0.54M | 0.60M | 0.65M | 0.80M | 1.10M | 1.20M | 1.20M | 1.30M | 1.40M | 1.70M | 1.80M | 1.90M | 2.00M | 2.10M | 2.20M | 2.30M | 2.60M | 3.00M | 3.40M | 3.40M | 3.50M | 3.60M | 4.30M | 5.70M | 6.00M | 6.60M | 7.60M | 8.10M | 8.10M | 8.90M | 9.20M | 8.90M | 8.80M | 9.00M | 9.40M | 8.50M | 8.50M | 8.50M | 8.40M | 8.30M | 8.30M | 8.30M |
|
Deferred Taxes
|
| -0.01M | -0.04M | | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | -0.21M | | | 0.03M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.03M | | -0.03M | -0.02M | -0.03M | -0.03M | -0.02M | 0.03M | -0.09M | -0.09M | 0.03M | 0.08M | -0.14M | -0.05M | 0.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.06M | 0.02M | | | | | 0.15M | 0.00M | 1.06M | 0.03M | | 0.01M | | | -0.01M | 0.01M | | | 0.01M | | 0.01M | 0.01M | 0.00M | 0.07M | | 0.73M | | 0.03M | 0.03M | | 0.08M | 0.01M | 0.21M | 2.11M | | 0.04M | 0.07M | 0.32M |
|
Cash from Operations
|
| -0.03M | 0.64M | -0.08M | 0.61M | -2.56M | 0.87M | -0.11M | 1.34M | 0.39M | 0.34M | 1.30M | 1.51M | 0.27M | 1.34M | 2.70M | 0.44M | 4.23M | 2.73M | 0.95M | 0.49M | 2.75M | 1.93M | 2.99M | -1.16M | 2.75M | 1.73M | 3.56M | 2.36M | 2.43M | 1.82M | 9.65M | 7.47M | 3.50M | 6.44M | 1.66M | 13.41M | 6.66M | 10.31M | 3.39M | 12.02M | 7.55M | 11.80M | 3.72M | 20.71M | 4.71M | 17.86M | 0.08M | 17.42M | 3.42M | 15.91M | -1.37M | 11.58M | 4.47M | 3.95M | -12.04M |
|
Amortizatization of Intangibles
|
| | | | | -0.03M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.00M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.07M | 0.11M | 0.12M | 0.12M | 0.13M | 0.16M | 0.14M | 0.15M | 0.14M | 0.15M | 0.15M | 0.15M | 0.16M | 0.17M | 0.18M | 0.19M | 0.19M | 0.20M | 0.39M | 0.25M | 0.26M | 0.29M | 0.27M | 0.28M | 0.27M | 0.28M | 0.26M | 0.26M | 0.25M | 0.33M | 0.24M | 0.22M | 0.22M | 0.30M | 0.36M | 0.22M | 0.22M |
|
Depreciation & Amortization (CF)
|
| 0.10M | 0.09M | 0.12M | 0.17M | 0.16M | 0.18M | 0.17M | 0.21M | 0.29M | 0.33M | 0.45M | 0.67M | 0.79M | 0.71M | 0.81M | 0.80M | 0.98M | 1.33M | 1.43M | 1.44M | 1.47M | 1.60M | 2.05M | 2.11M | 2.19M | 2.24M | 2.37M | 2.57M | 2.60M | 2.94M | 3.42M | 3.84M | 4.26M | 3.50M | 3.60M | 4.30M | 5.70M | 6.00M | 6.60M | 7.60M | 8.10M | 8.10M | 8.90M | 9.20M | 8.90M | 9.04M | 9.24M | 9.75M | 8.79M | 8.81M | 8.80M | 8.65M | 8.43M | 8.37M | 8.39M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | | | | -0.55M |
|
Change in Accured Expenses
|
| -0.36M | 0.42M | 0.19M | -0.01M | -0.43M | 0.70M | -0.42M | 0.69M | 0.17M | 0.34M | 0.79M | 0.45M | -0.76M | 1.09M | 1.10M | -0.59M | 3.53M | 0.20M | 0.40M | -1.92M | 1.37M | -0.05M | -0.24M | 0.84M | 3.49M | -2.67M | 3.28M | -0.71M | -2.28M | 0.93M | 6.41M | 0.15M | -1.24M | 0.74M | -1.16M | 4.86M | -1.11M | 3.74M | -0.98M | 0.81M | -1.33M | 2.69M | -3.48M | 7.79M | -6.37M | 10.29M | -9.56M | 2.24M | -2.90M | 4.09M | -5.34M | -1.95M | -3.60M | -3.55M | -5.42M |
|
Capital Expenditures
|
| | | | -2.00 | 0.05M | 4.63M | -0.09M | 33.28M | 0.50M | 10.66M | 26.74M | 30.73M | 19.87M | 15.41M | 29.61M | 9.56M | 19.07M | 15.31M | 34.80M | 15.42M | 53.53M | 29.42M | 38.03M | 6.85M | 5.03M | 6.32M | 20.11M | 39.97M | 3.06M | 44.94M | 152.67M | 49.33M | 7.44M | 1.99M | 1.30M | 245.22M | 3.03M | -0.60M | 0.95M | 2.75M | 3.52M | 6.60M | 5.95M | 4.05M | 2.87M | 2.82M | 4.29M | 2.83M | 1.48M | 0.84M | 1.64M | 1.24M | 1.80M | 2.82M | 1.45M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.83M | | | | | | | | | | | 0.08M | 0.10M | | | | | | | | | | 9.04M | | | 64.00M | | | 4.51M | 62.01M | | 20.45M |
|
Cash from Investing Activities
|
| | | -8.13M | 0.05M | -20.05M | 15.37M | -0.57M | -33.49M | -0.50M | -12.03M | -27.66M | -31.14M | -20.03M | -17.13M | -31.44M | -9.86M | -21.15M | -21.48M | -37.13M | -15.74M | -54.22M | -30.92M | -40.15M | -4.36M | -9.31M | -7.25M | -32.03M | -45.22M | -5.72M | -48.89M | -155.35M | -52.70M | -10.17M | -24.93M | -40.52M | -197.28M | -5.41M | -79.54M | -64.55M | -145.50M | -3.57M | -31.57M | -43.48M | -6.86M | -3.02M | 6.12M | -4.19M | -2.68M | 62.52M | -0.84M | -1.64M | 3.27M | 60.22M | -2.82M | 19.01M |
|
Other financing activities
|
| 0.02M | 0.05M | 0.07M | 0.55M | 4.13M | 0.56M | 1.00 | -1.00 | 0.22M | 0.30M | 0.41M | 0.02M | 0.07M | 0.81M | 0.15M | 0.45M | 0.21M | 0.04M | 1.04M | 0.53M | 1.05M | 0.17M | 0.74M | 0.01M | 0.69M | 0.25M | 0.96M | 2.29M | 1.73M | 2.79M | 2.03M | 2.63M | 2.52M | 0.39M | 0.72M | 2.98M | 2.22M | 0.68M | 1.46M | 2.30M | 3.29M | 2.91M | 5.13M | 2.43M | 0.36M | 0.14M | 0.20M | 0.06M | 0.01M | -0.00M | 0.01M | 0.08M | 0.01M | 0.06M | 0.04M |
|
Long-Term Debt Issuances
|
| | | 7.51M | | | | | 11.96M | | | 2.61M | 28.68M | 12.55M | 12.90M | 27.74M | 7.65M | 15.53M | 9.28M | 4.14M | 25.45M | 32.40M | 16.60M | 55.59M | 4.09M | 1.26M | 1.47M | 45.48M | 20.38M | 1.44M | 16.63M | 102.33M | 35.26M | | 16.30M | 4.48M | 135.27M | 9.90M | | 30.78M | 27.22M | 5.12M | 4.81M | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | 2.70M | 0.30M | | | | | | | 11.10M | 3.50M | 2.40M | 11.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | | |
|
Short-Term Debt issuances
|
1.21M | | | | 0.10M | | | | | | | | 0.50M | 7.80M | -9.00M | 2.20M | 17.10M | 2.70M | 14.60M | 27.40M | 15.05M | 23.00M | 15.00M | 14.50M | 5.90M | 7.50M | 1.60M | 5.00M | 15.80M | | 14.90M | 8.00M | 22.70M | | | 19.00M | 3.30M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | 19.40M | 21.00M | 19.50M | | 44.45M | 1.00M | 13.60M | 2.00M | 8.40M | 15.80M | | 14.90M | 4.00M | 26.70M | | | 7.50M | 14.80M | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | 56.70M | | | | | | 14.12M | 0.90M | | | | 8.24M | | | | | 20.72M | | 19.70M | 1.49M | 17.49M | 45.80M | 9.28M | 40.02M | 18.48M | 42.91M | 117.30M | 32.29M | 35.59M | 3.97M | 15.67M | 75.12M | 35.87M | 73.85M | 51.60M | 241.20M | 48.82M | 36.53M | 65.88M | 267.80M | 14.69M | 3.02M | 3.20M | | 0.28M | 0.02M | 0.09M | 4.70M | | | 1.14M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.38M | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | 2.27M | 0.30M | 0.40M | 0.12M | 0.00M | | 0.01M | 0.15M | 0.05M | 0.13M | 0.18M | 0.12M | 0.37M | -0.68M | 28.75M | | | -28.75M | 0.06M | 7.61M | -0.00M | 0.00M | 0.23M | 0.95M | 0.02M | -1.19M | | 2.90M | 3.74M | -6.63M | 0.02M | | 0.01M |
|
Dividends Paid - Common
|
| | | | | 0.52M | 2.35M | 2.35M | 4.51M | 0.59M | 0.59M | 0.59M | 0.74M | 0.81M | 1.03M | 1.09M | 1.17M | 1.20M | 1.24M | 1.24M | 1.32M | 1.37M | 1.55M | 1.64M | 1.81M | 1.85M | 2.07M | 2.13M | 2.22M | 2.41M | 2.47M | 2.78M | 2.80M | 2.85M | 2.87M | 2.97M | 3.34M | 3.64M | 4.00M | 4.25M | 4.60M | 4.66M | 4.70M | 4.74M | 4.79M | 5.74M | 6.08M | 7.37M | 6.11M | 6.12M | 6.11M | 6.02M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Cash from Financing Activities
|
| -0.94M | -0.14M | 7.92M | -0.99M | 50.81M | -2.91M | -2.35M | 9.04M | -2.61M | 1.97M | 25.56M | 29.22M | 19.33M | 16.77M | 28.28M | 9.26M | 16.58M | 18.63M | 36.51M | 15.29M | 51.50M | 29.28M | 38.15M | 4.69M | 6.30M | 5.42M | 28.82M | 54.65M | 11.66M | 52.66M | 120.99M | 54.93M | 23.22M | 13.04M | 20.54M | 186.63M | 62.43M | 63.13M | 60.86M | 83.70M | 28.69M | 18.84M | 28.32M | 10.28M | -24.11M | -14.50M | -19.02M | -21.25M | -32.95M | -16.87M | -33.54M | -9.79M | -40.04M | -13.56M | -26.14M |
|
Change in Cash
|
| -0.97M | 0.45M | -0.28M | -0.33M | 28.20M | 13.33M | -3.03M | -23.11M | -2.72M | -9.72M | -0.80M | -0.41M | -0.44M | 0.98M | -0.46M | -0.17M | -0.34M | -0.12M | 0.32M | 0.04M | 0.04M | 0.29M | 0.99M | -0.82M | -0.26M | -0.10M | 0.35M | 11.80M | 8.38M | 5.60M | -24.71M | 9.70M | 16.54M | -5.45M | -18.32M | 2.76M | 63.68M | -6.11M | -0.30M | -49.78M | 32.67M | -0.94M | -11.44M | 24.14M | -22.41M | 9.48M | -23.13M | -6.51M | 32.98M | -1.80M | -36.54M | 5.06M | 24.64M | -12.44M | -19.17M |
|
Free Cash Flow
|
| -0.03M | 0.64M | -0.08M | 0.61M | -2.61M | -3.76M | -0.02M | -31.94M | -0.11M | -10.31M | -25.44M | -29.22M | -19.60M | -14.07M | -26.91M | -9.13M | -14.83M | -12.58M | -33.85M | -14.93M | -50.79M | -27.48M | -35.04M | -8.01M | -2.28M | -4.59M | -16.55M | -37.60M | -0.63M | -43.12M | -143.03M | -41.86M | -3.94M | 4.45M | 0.36M | -231.81M | 3.63M | 10.91M | 2.44M | 9.27M | 4.04M | 5.20M | -2.24M | 16.66M | 1.84M | 15.04M | -4.21M | 14.60M | 1.94M | 15.07M | -3.01M | 10.34M | 2.67M | 1.13M | -13.48M |
|
Net Cash Flow
|
| -0.97M | 0.50M | -0.28M | -0.33M | 28.20M | 13.33M | -3.03M | -23.11M | -2.72M | -9.72M | -0.80M | -0.41M | -0.44M | 0.98M | -0.46M | -0.17M | -0.34M | -0.12M | 0.32M | 0.04M | 0.04M | 0.29M | 0.99M | -0.82M | -0.26M | -0.10M | 0.35M | 11.80M | 8.38M | 5.60M | -24.71M | 9.70M | 16.54M | -5.45M | -18.32M | 2.76M | 63.68M | -6.11M | -0.30M | -49.78M | 32.67M | -0.94M | -11.44M | 24.14M | -22.41M | 9.48M | -23.13M | -6.51M | 32.98M | -1.80M | -36.54M | 5.06M | 24.64M | -12.44M | -19.17M |