|
Net Income
|
0.07M | 0.05M | 0.05M | 0.07M | 7.72M | -0.00M | -308.00 | 0.01M | 0.01M | -0.01M | 0.01M | 0.02M | 3.68M | -654.00 | -113.00 | 0.18M | 0.25M | -0.30M | 0.31M | 0.28M | 0.87M | 0.90M | 0.84M | 0.86M | 0.69M | 0.54M | 0.96M | 1.22M | 1.43M | -0.12M | 0.50M | 0.83M | 0.92M | 0.45M | 1.01M | 0.43M | 1.45M | 1.17M | 1.51M | 0.89M | 1.02M | -0.19M | -0.46M | 0.03M | 0.81M | 0.16M | -0.38M | 0.32M | 0.99M | 0.94M | 1.85M | 1.53M | 2.10M | 2.03M | 1.92M | 3.02M | 3.75M | 3.76M | 3.84M | 3.43M | 3.66M | -0.67M |
|
Gains from Investment Securities
|
| | | | | | | | | | | 0.01M | 0.00M | 0.00M | 3.42M | 0.11M | 0.01M | 0.03M | 0.13M | 0.01M | 0.01M | 1.11M | 0.01M | 0.01M | 0.05M | 2.39M | 0.03M | 2.28M | 0.16M | 0.16M | 0.14M | 0.53M | 0.51M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | 0.04M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.02M | 0.20M | 0.53M | 0.36M | 0.36M | 1.27M | -0.09M | -0.27M | -0.08M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 2.42M | 2.45M | 1.94M | -6.12M | 1.38M | 2.60M | 1.97M | 2.08M | 1.94M | 2.32M | 2.07M | -2.31M | 1.62M | 6.41M | 2.08M | 3.02M | 2.68M | 3.03M | 1.96M | 2.80M | 2.25M | 3.02M | 2.10M | 2.50M | 2.13M | 7.17M | 2.08M | 5.12M | 4.48M | 4.98M | 3.74M | 6.73M | 7.75M | 3.24M | 3.53M | 5.11M | 2.44M | 4.81M | 2.86M | 3.83M | 4.22M | 5.12M | 4.64M | 4.26M | 3.75M | 5.84M | 4.24M | 2.63M | 4.59M | 6.36M | -0.09M | 2.61M | 4.56M | 8.65M | 2.66M | 1.29M | 4.57M | 7.75M | 1.68M | 8.38M | 2.87M |
|
Cash from Operations
|
| 1.64M | 2.47M | 2.12M | 1.97M | 1.84M | 3.17M | 2.60M | 3.13M | 2.71M | 3.51M | 2.97M | 2.16M | 1.58M | 6.73M | 2.05M | 3.30M | 2.86M | 3.62M | 2.37M | 3.90M | 3.33M | 4.21M | 3.34M | 3.48M | 3.34M | 8.69M | 3.98M | 7.60M | 5.35M | 6.67M | 5.62M | 6.78M | 8.41M | 4.81M | 5.03M | 6.88M | 3.83M | 6.71M | 4.23M | 5.29M | 3.78M | 4.15M | 4.34M | 4.83M | 3.68M | 2.93M | 4.58M | 2.87M | 5.58M | 8.51M | 1.67M | 4.83M | 6.73M | 10.95M | 6.12M | 5.36M | 8.48M | 11.97M | 5.48M | 12.53M | 2.35M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.17M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.13M | 0.09M | 0.16M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.18M |
|
Depreciation & Amortization (CF)
|
1.37M | 1.48M | 1.29M | 1.35M | 1.45M | 1.60M | 1.43M | 1.50M | 1.53M | 1.55M | 1.42M | 1.45M | 1.48M | 2.82M | 2.62M | 2.72M | 2.75M | 2.46M | 2.43M | 2.44M | 2.48M | 2.61M | 3.03M | 3.03M | 3.06M | 3.08M | 3.01M | 2.97M | 3.01M | 3.66M | 3.81M | 3.51M | 4.06M | 3.98M | 4.02M | 3.68M | 3.59M | 3.63M | 3.78M | 4.57M | 4.60M | 4.61M | 4.63M | 3.91M | 3.94M | 3.96M | 4.86M | 4.02M | 4.08M | 4.11M | 4.16M | 3.85M | 3.96M | 4.43M | 4.54M | 4.23M | 4.28M | 4.22M | 4.25M | 3.90M | 4.47M | 7.37M |
|
Change in Receivables
|
| -0.07M | -0.08M | 0.08M | -0.15M | 0.09M | -0.21M | -0.01M | 0.02M | 0.10M | -0.07M | -0.08M | 0.04M | 0.13M | -0.07M | 0.01M | 0.05M | 0.01M | -0.09M | 0.03M | 0.03M | -0.02M | -0.08M | -0.05M | 0.12M | 0.14M | -0.07M | -0.11M | 0.02M | 0.09M | 0.03M | 0.02M | 0.21M | -0.16M | 0.63M | 0.02M | 0.15M | -0.12M | -0.09M | 0.35M | 0.91M | 0.47M | 0.65M | 1.08M | -0.17M | -0.42M | -0.14M | -0.31M | 0.03M | -0.24M | 0.24M | 0.15M | -0.03M | 0.16M | 0.02M | -0.09M | 0.16M | -0.07M | 0.27M | -0.13M | 0.20M | 0.10M |
|
Change in Accured Expenses
|
| 0.04M | 0.20M | 0.14M | -0.36M | -0.11M | 0.14M | 0.03M | -0.17M | 0.04M | 0.22M | -0.40M | 0.05M | 0.53M | 0.63M | -0.51M | -0.05M | 0.29M | 0.19M | -0.41M | 1.61M | 0.33M | 0.01M | -1.60M | -0.35M | 0.18M | 1.17M | -1.13M | -0.19M | 0.77M | 0.15M | -0.03M | 0.34M | 0.86M | -0.59M | 0.20M | 0.28M | -0.64M | 0.52M | -0.88M | 0.20M | 0.17M | 0.12M | 0.19M | 0.24M | -0.01M | 0.02M | 0.28M | -0.57M | 0.26M | 2.97M | -2.18M | 0.47M | -0.03M | 0.18M | -0.30M | -0.32M | 1.30M | -0.17M | -2.39M | 0.93M | -0.57M |
|
Capital Expenditures
|
| 0.78M | 0.70M | 0.77M | 10.51M | 0.60M | -1.83M | 0.37M | 0.46M | 0.81M | 0.72M | 1.21M | 0.98M | 18.69M | 1.72M | 0.55M | 1.09M | 2.06M | 1.90M | 0.87M | 1.56M | 3.71M | 0.55M | 1.44M | 1.33M | 0.79M | 1.60M | 1.14M | -0.52M | 3.52M | 1.66M | 0.87M | 1.09M | 1.10M | 1.06M | 0.68M | | | | | | | | | | | | | | | | | | | | 2.11M | 2.07M | 3.78M | 4.50M | 2.59M | 7.66M | 2.23M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.01M | | | | | | | | | -0.02M | | | | | | | | | | | | 651.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 0.01M | 0.08M | | | 0.03M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 0.07M | 0.39M | 0.31M | 0.28M | 0.30M | 0.52M | 0.33M | 0.35M | 0.09M | 0.59M | 0.35M | 1.86M | -0.57M | 0.05M | 0.27M | 0.59M | 1.48M | 0.73M | 0.65M | 0.60M | 0.82M | 0.80M | 0.69M | 0.64M | 1.02M | 1.17M | 1.20M | 2.12M | 1.58M | 2.56M | 1.77M | 15.90M | -2.32M | 0.67M | 0.82M | 0.77M | 0.73M | 1.12M | 0.01M | 1.05M | 0.13M | 0.35M | 0.19M | 0.21M | 0.20M | 0.46M | 0.41M | 0.73M | | 0.10M | 0.55M | 1.02M | 1.34M | 0.68M | 0.53M | 0.92M | 2.43M | 1.13M | 0.45M | 0.33M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.52M | 45.00M | 45.00M | 65.00M | 26.23M | 55.41M | 30.40M | 55.00M | 41.22M | 56.51M | 57.20M | 2.32M |
|
Cash from Investing Activities
|
| -0.72M | -0.40M | -0.45M | -1.95M | -0.32M | -0.26M | -0.04M | -0.12M | -0.72M | -0.18M | -0.87M | -1.08M | -17.88M | -3.09M | -0.28M | -0.51M | -0.53M | -1.22M | -0.14M | -0.89M | -7.96M | -1.18M | -0.59M | -0.60M | -1.33M | -3.82M | -2.03M | -2.91M | -46.90M | -1.15M | -14.40M | 15.85M | -3.49M | -0.41M | 0.14M | -0.28M | -0.16M | -28.98M | -1.05M | 0.59M | -0.63M | -0.64M | -0.45M | -0.54M | -0.68M | -0.66M | -0.64M | -0.34M | -75.59M | -16.50M | -19.31M | 28.69M | -42.83M | -5.49M | 12.43M | -17.95M | -4.05M | -7.01M | 21.20M | -62.12M | -4.02M |
|
Other financing activities
|
| 0.00M | 0.00M | 0.00M | 0.07M | 0.03M | 0.00M | 0.03M | 0.16M | 0.06M | 0.11M | 0.14M | 0.00M | 0.45M | 0.38M | | | 0.09M | 0.02M | -0.04M | -0.04M | | | 0.17M | | | | | | | 0.13M | 0.15M | | | | | | | 0.21M | 0.13M | 0.00M | 1.00 | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | 1.00M | | | | | | 15.00M | | 5.50M | 7.77M | | | 0.50M | | | | | | 20.07M | | | | | | | | 8.00M | -7.92M | | -15.08M | | | | 15.32M | 3.78M | | | | | | | | | | | -0.05M | | | | | | | | | | | 0.68M |
|
Long-Term Debt Repayments
|
| | | | | | 2.00M | 0.75M | 0.92M | | | | | | | | | | | | | | | 25.00M | | | | | | | 8.00M | | | 4.00M | 3.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | 0.54M | 0.30M | 0.40M | | 0.62M | 0.07M | 0.38M | 0.56M | 0.62M | 1.12M | 1.22M | 0.66M | 0.64M | 0.91M | 0.69M | | | 0.94M | 0.04M | | | | | | | | 2.93M | 0.37M | 0.37M | 0.37M | 0.39M | 0.00M | | | | | | | 1.34M | 2.35M | 1.48M | 0.16M | 0.94M | 0.34M | 1.37M | 1.27M | 0.25M | 0.65M | 0.71M | 0.06M | 0.01M | 0.28M | 0.11M |
|
Dividends Paid - Common
|
| -0.92M | 6.45M | -0.92M | 2.76M | 0.92M | 0.92M | 0.99M | 0.99M | 0.98M | 0.98M | 0.98M | 0.98M | 0.97M | 0.97M | 0.97M | 0.97M | 0.96M | 0.96M | 0.95M | 0.95M | 0.95M | 0.94M | 0.94M | 0.94M | 0.94M | 3.92M | 1.12M | 1.12M | 1.12M | 4.63M | 1.12M | 1.12M | 1.12M | 1.12M | 1.18M | 1.18M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 5.82M | 1.16M | 1.15M | 1.14M | 5.70M | 1.42M | 1.42M | 1.41M | 7.04M | 1.40M | 1.40M | 1.40M | 12.60M | 1.40M | 1.41M |
|
Cash from Financing Activities
|
| -1.14M | -3.64M | -1.16M | 0.22M | -1.19M | -3.18M | -2.04M | -2.41M | -1.86M | -1.66M | -5.70M | -1.17M | 18.26M | 5.12M | -4.80M | -1.17M | -1.21M | -2.13M | -2.20M | -1.64M | -1.62M | -1.89M | -6.87M | -1.16M | -2.03M | -5.29M | -1.60M | -1.55M | 45.51M | -13.20M | 6.36M | -17.57M | -5.58M | -4.58M | -6.58M | -1.66M | -2.11M | 15.67M | 0.52M | -1.74M | -1.70M | -1.71M | -1.72M | -1.74M | -1.75M | 69.20M | -7.76M | 37.83M | -3.15M | -1.92M | -7.26M | -2.48M | -3.46M | -3.37M | -7.99M | -2.75M | -2.82M | -2.42M | -13.43M | 35.40M | -1.63M |
|
Change in Cash
|
| -0.22M | -1.57M | 0.51M | 0.24M | 0.32M | -0.27M | 0.53M | 0.60M | 0.14M | 1.66M | -3.60M | -0.09M | 1.97M | 8.75M | -3.03M | 1.63M | 1.13M | 0.27M | 0.02M | 1.37M | -6.25M | 1.14M | -4.13M | 1.72M | -0.02M | -0.41M | 0.35M | 3.14M | 3.96M | -7.67M | -2.41M | 5.06M | -0.66M | -0.17M | -1.41M | 4.94M | 1.55M | -6.60M | 3.70M | 4.15M | 1.45M | 1.80M | 2.18M | 2.55M | 1.25M | 71.47M | -3.82M | 40.37M | -73.16M | -9.91M | -24.91M | 31.05M | -39.56M | 2.09M | 10.57M | -15.34M | 1.61M | 2.55M | 13.25M | -14.19M | -3.30M |
|
Beginning Cash Balance
|
5.03M | 5.03M | 4.81M | 3.25M | 3.75M | 3.99M | 4.32M | 4.05M | 4.58M | 5.18M | 5.32M | 6.98M | 3.38M | 3.29M | 5.26M | 14.01M | 10.99M | 12.61M | 13.74M | 14.02M | 14.04M | 15.41M | 9.16M | 10.30M | 6.17M | 7.89M | 7.87M | 7.46M | 7.82M | 10.95M | 14.91M | 7.24M | 4.83M | 9.89M | 3.14M | 9.06M | 7.65M | 0.77M | 9.84M | 1.40M | 0.33M | 2.79M | 1.78M | 1.35M | 2.33M | 2.19M | -68.08M | 7.91M | -36.36M | 176.19M | 16.97M | 32.06M | -26.64M | 43.71M | 16.14M | -5.10M | 19.22M | 4.40M | 15.07M | 17.62M | 30.86M | 16.68M |
|
Free Cash Flow
|
| 0.87M | 1.77M | 1.35M | -8.54M | 1.24M | 5.00M | 2.24M | 2.67M | 1.90M | 2.79M | 1.76M | 1.18M | -17.11M | 5.01M | 1.50M | 2.21M | 0.80M | 1.72M | 1.50M | 2.34M | -0.39M | 3.66M | 1.90M | 2.15M | 2.55M | 7.10M | 2.84M | 8.13M | 1.83M | 5.01M | 4.75M | 5.69M | 7.31M | 3.76M | 4.36M | 6.88M | 3.83M | 6.71M | 4.23M | 5.29M | 3.78M | 4.15M | 4.34M | 4.83M | 3.68M | 2.93M | 4.58M | 2.87M | 5.58M | 8.51M | 1.67M | 4.83M | 6.73M | 10.95M | 4.01M | 3.29M | 4.70M | 7.47M | 2.89M | 4.87M | 0.12M |
|
Net Cash Flow
|
| -0.22M | -1.57M | 0.51M | 0.24M | 0.32M | -0.27M | 0.53M | 0.60M | 0.14M | 1.66M | -3.60M | -0.09M | 1.97M | 8.75M | -3.03M | 1.63M | 1.13M | 0.27M | 0.02M | 1.37M | -6.25M | 1.14M | -4.13M | 1.72M | -0.02M | -0.41M | 0.35M | 3.14M | 3.96M | -7.67M | -2.41M | 5.06M | -0.66M | -0.17M | -1.41M | 4.94M | 1.55M | -6.60M | 3.70M | 4.15M | 1.45M | 1.80M | 2.18M | 2.55M | 1.25M | 71.47M | -3.82M | 40.37M | -73.16M | -9.91M | -24.91M | 31.05M | -39.56M | 2.09M | 10.57M | -15.34M | 1.61M | 2.55M | 13.25M | -14.19M | -3.30M |