|
Net Income
|
2.58M | 1.08M | 1.82M | 1.52M | 3.32M | 1.37M | 1.37M | 3.60M | 1.27M | 1.07M | 1.21M | 1.13M | 1.07M | 1.07M | 14.79M | 1.69M | 1.62M | 20.71M | 3.66M | | | | | 30.15M | 31.71M | 32.94M | 31.92M | 31.68M | 18.60M | 33.47M | 35.01M | 22.64M | 26.61M | 27.84M | | 27.56M | 25.62M | 28.61M | | 22.16M | 26.23M | 28.09M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| | | | | 2.87M | 2.88M | 2.88M | 2.95M | 2.94M | 3.22M | 3.37M | 3.40M | 5.89M | 4.33M | 4.42M | 4.56M | 5.73M | 5.95M | 9.24M | 9.54M | 9.60M | 9.71M | 13.01M | 13.00M | 13.48M | 13.62M | 13.73M | 14.70M | 15.24M | 15.86M | 16.14M | 16.82M | 17.02M | 17.17M | 17.34M | 17.79M | 18.15M | 18.07M | 18.49M | 19.02M | 19.70M | 19.61M | 20.44M | 20.85M | 20.84M | 21.02M | 20.81M | 20.66M | 20.04M | 19.30M | 18.27M | 17.77M | 17.53M | 17.30M | 17.62M | 17.73M | 17.52M | 17.11M | 17.50M | 17.49M | 17.77M | 18.68M | 19.16M | 19.92M | 20.22M |
|
Share-based Compensation
|
| 0.07M | 0.08M | 1.82M | 0.22M | 0.17M | 0.16M | 2.37M | 0.27M | 0.27M | 0.17M | 1.43M | 0.25M | 0.24M | 0.24M | 1.58M | 0.25M | 0.25M | 0.25M | 1.35M | 0.22M | 0.22M | 0.22M | 1.46M | 0.23M | 0.23M | 0.20M | 0.98M | 0.25M | 0.25M | 0.25M | 1.52M | 0.34M | 0.41M | 0.34M | 1.43M | 0.37M | 0.34M | 0.36M | 2.00M | 0.48M | 0.48M | 0.69M | 1.84M | 0.47M | 0.46M | 0.29M | 5.45M | 0.99M | 0.99M | 0.99M | 5.08M | 1.43M | 1.06M | 1.04M | 2.10M | 0.77M | 0.87M | 0.86M | 2.15M | 0.69M | 0.67M | 0.67M | 2.56M | 1.07M | 0.98M |
|
Gains from Investment Securities
|
| 0.34M | 1.94M | | | 0.00M | -0.00M | 0.15M | 8.65M | 1.09M | | | 0.03M | -2.30M | 14.27M | | 0.97M | 2.06M | 2.89M | | -2.08M | 3.14M | | | | 0.06M | 22.40M | 1.65M | 23.49M | | 6.17M | 10.04M | | | | 0.44M | 0.51M | | 0.58M | 1.01M | 0.01M | 0.49M | 0.69M | 2.71M | | 0.16M | 0.97M | 0.70M | 0.45M | 0.30M | 1.26M | 0.88M | 1.18M | 1.20M | 1.06M | 0.38M | 0.41M | 0.52M | | 0.03M | 0.38M | 5.42M | | 0.24M | 0.41M | 0.55M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | -2.19M | 4.04M | | -2.06M | | 2.15M | | | | | | | 3.41M | | | | | | | | | | 1.85M | | 3.27M | 2.50M | | | -0.06M | 1.55M | -0.38M | -0.19M | -0.01M | -0.05M | 1.22M | 22.43M | 29.17M | 24.53M | 4.09M | 11.33M | 21.96M | -0.42M | 0.19M | 1.96M | -0.35M | 0.01M | 1.11M | 3.43M | 0.74M | -0.01M | -1.39M | -1.98M |
|
Cash from Operations
|
| 20.14M | 16.13M | 18.89M | 20.01M | 19.46M | 19.18M | 17.36M | 21.38M | 19.92M | 18.20M | 21.25M | 20.62M | 21.86M | 22.53M | 23.85M | 24.08M | 26.49M | 29.78M | 28.88M | 32.74M | 31.59M | 32.93M | 38.56M | 41.43M | 40.80M | 43.63M | 41.30M | 41.90M | 46.12M | 47.32M | 48.67M | 46.27M | 51.01M | 52.13M | 48.88M | 53.34M | 54.09M | 51.56M | 73.84M | 53.08M | 57.90M | 56.15M | 57.08M | 59.73M | 59.72M | 55.62M | 56.91M | 51.60M | 48.99M | 53.36M | 38.68M | 56.77M | 43.53M | 46.36M | 31.05M | 50.50M | 49.70M | 53.20M | 40.83M | 60.74M | 48.63M | 57.57M | 46.48M | 59.82M | 62.53M |
|
Amortization of Deferred Charges
|
| 0.00M | 0.08M | | | 0.10M | 0.06M | | | | | | | | 0.08M | 0.08M | 0.40M | 0.11M | 0.00M | 0.34M | 0.74M | 0.73M | 0.80M | 0.83M | 0.86M | 0.86M | 0.88M | 0.89M | 0.87M | 0.87M | 0.90M | 1.34M | 1.14M | 1.68M | 1.64M | 1.07M | 1.03M | 1.13M | 1.21M | 1.26M | 1.29M | 1.11M | 1.45M | 1.17M | 0.25M | 1.43M | 1.62M | 1.19M | 0.26M | 1.03M | 1.07M | 1.09M | 1.07M | 1.06M | 1.07M | 1.05M | 1.03M | 1.31M | 1.29M | 1.44M | 1.58M | 1.50M | 2.06M | 1.68M | 1.68M | 1.50M |
|
Depreciation & Amortization (CF)
|
| | | | | 2.87M | 2.88M | 2.88M | 2.95M | 2.94M | 3.22M | 3.37M | 3.40M | 5.89M | 4.33M | 4.42M | 4.56M | 5.73M | 5.95M | 9.24M | 9.54M | 9.60M | 9.71M | 13.01M | 13.00M | 13.48M | 13.62M | 13.73M | 14.70M | 15.24M | 15.86M | 16.14M | 16.82M | 17.02M | 17.17M | 17.34M | 17.79M | 18.15M | 18.07M | 18.49M | 19.02M | 19.70M | 19.61M | 20.44M | 20.85M | 20.84M | 21.02M | 20.81M | 20.66M | 20.04M | 19.30M | 18.27M | 17.77M | 17.53M | 17.30M | 17.62M | 17.73M | 17.52M | 17.11M | 17.50M | 17.49M | 17.77M | 18.68M | 19.16M | 19.92M | 20.22M |
|
Change in Receivables
|
| -0.38M | -0.03M | 0.85M | -0.83M | -0.12M | 0.17M | 0.77M | -0.92M | 0.15M | 0.71M | 0.19M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.36M | -0.76M | -0.07M | 0.18M | -0.03M | 0.55M | -0.61M | 0.49M | -0.28M | 0.49M | -0.67M | 0.21M | -0.26M | 0.20M | -0.44M | 0.77M | 0.17M | 2.00M | -1.15M | 1.33M | -0.67M | 1.94M | -3.29M | 2.29M | 0.95M | 1.09M | -0.75M | -1.46M | 2.37M | 2.60M | 2.31M | -2.02M | 1.99M | -0.67M | 0.58M | 2.31M | 1.13M | 0.56M | 1.60M | -0.03M | 0.19M | -1.46M | -1.50M | -1.82M | 0.81M | -4.17M | -0.73M | 0.85M | -2.71M | 5.94M | -4.25M | 3.98M | -2.28M | 2.98M | -3.28M | 4.05M | 0.54M | 4.61M | -7.52M | 6.25M | -2.21M | 6.77M | -8.52M | 4.11M | 1.83M |
|
Capital Expenditures
|
| 16.80M | 25.25M | 76.97M | 11.51M | 0.00M | 10.26M | 0.33M | 15.15M | 9.46M | 50.87M | 4.88M | 19.42M | 53.44M | 32.86M | 1.46M | 81.72M | 50.90M | 501.90M | 16.31M | 13.12M | 6.26M | 484.82M | 3.20M | 1.37M | 99.50M | 2.25M | 9.46M | 252.15M | 27.36M | 70.29M | 118.01M | 10.40M | 4.84M | 23.96M | 14.40M | 115.15M | | 2.20M | 50.12M | 150.51M | 8.60M | 9.96M | 80.33M | 14.29M | 8.08M | | 0.01M | 46.81M | | | | 4.88M | | 1.49M | 38.08M | | | | | 9.87M | | 128.26M | 74.48M | 56.50M | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 5.77M | | 3.20M | | | | | 22.98M | | | | -0.03M | | | | | | | 9.59M | | 3.00M | 24.72M | | | 0.45M | | | | | | | | | | | | 39.26M | | | 0.37M | | 43.87M | 159.28M | 35.72M | 13.17M | 95.72M | 60.06M | 0.00M | 10.20M | 38.42M | 2.92M | 5.49M | | 4.66M | | 1.52M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.27M | | | 2.50M | | | 0.56M | 0.17M | 0.24M | | | 0.41M | 1.52M | 0.07M |
|
Change in Acquisitions & Divestments
|
| 4.06M | 3.91M | 0.00M | -0.00M | 0.07M | 0.01M | 1.65M | 11.21M | | | | 0.12M | | | | | | | | | | | | | 3.75M | 53.66M | 17.05M | 39.40M | | 3.16M | 18.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -5.37M | -17.41M | -76.22M | -6.66M | 2.60M | -11.75M | 6.02M | -2.90M | -8.68M | -49.91M | -4.06M | -23.64M | -64.18M | -7.93M | -2.15M | -75.79M | -39.20M | -508.69M | -22.02M | -14.61M | -9.84M | -493.84M | -43.06M | -2.40M | -113.28M | 22.42M | -14.30M | -216.23M | -69.64M | -29.67M | -120.44M | -7.47M | -16.93M | -19.01M | -19.59M | -121.31M | -8.58M | -100.82M | -65.04M | -202.99M | -36.87M | -37.62M | -51.02M | -29.11M | -3.29M | -6.29M | -9.13M | 14.36M | 158.13M | 21.92M | -2.06M | 194.28M | 54.92M | -49.20M | -27.52M | 33.50M | -19.95M | 2.34M | -16.19M | -13.35M | -1.57M | -161.20M | -75.47M | -48.32M | 41.67M |
|
Other financing activities
|
| | | | | | | | | | | | | | 0.01M | | 1.23M | 0.04M | 4.59M | 6.92M | 0.09M | 1.89M | -0.46M | 1.50M | 0.80M | 0.06M | 0.25M | | | 0.11M | 0.14M | | | 4.14M | 0.79M | | | 2.11M | 0.06M | 0.07M | 0.57M | -0.01M | 0.01M | 0.01M | | 1.03M | | 4.46M | 0.56M | | | -8.84M | 20.58M | | | 2.00M | 0.92M | | 0.05M | | 0.07M | 0.71M | 2.70M | 0.05M | 0.14M | 3.62M |
|
Long-Term Debt Issuances
|
| | | | | | | 50.00M | | | | | 120.00M | | | | 80.00M | | 250.00M | 200.00M | | | | 225.00M | | | 100.00M | | | 75.00M | | | | | | | | | | | | | | | | 100.00M | | 396.78M | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| 1.36M | 1.40M | | | | | 0.62M | 0.62M | 0.62M | 48.12M | | | | | | 80.00M | 19.40M | 0.26M | 250.28M | 0.25M | 0.29M | 77.70M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 2.57M | 247.83M | 0.23M | 29.96M | 0.03M | | -28.84M | 0.30M | 0.29M | 0.30M | 0.30M | 0.30M | 0.30M | 0.31M | 42.81M | 100.09M | 25.09M | 125.09M | 43.04M | 75.10M | 60.09M | 0.10M | 0.10M | 145.10M | 220.10M | 0.10M | 50.12M | 0.10M | 0.12M | 75.11M | 0.11M | 0.11M | 75.70M | 75.00M |
|
Short-Term Debt issuances
|
| | | -33.94M | -9.89M | 15.59M | -9.53M | 37.77M | | | -97.30M | 2.00M | 95.30M | -55.00M | -9.00M | | -103.00M | -24.00M | 24.00M | 60.00M | -9.00M | 35.00M | -293.00M | 266.50M | 6.50M | -116.00M | 183.00M | -22.00M | -135.00M | 62.40M | 218.60M | 112.00M | 41.00M | 40.00M | 76.00M | 56.00M | 123.00M | 32.00M | 95.00M | 95.00M | 197.00M | 40.00M | 65.00M | 125.00M | 20.00M | | 60.00M | 30.00M | 30.00M | 35.00M | | 85.00M | 10.00M | 70.00M | 60.00M | 192.00M | 39.00M | 52.00M | 81.00M | 59.00M | 61.00M | 124.00M | 205.70M | 261.00M | 68.00M | 176.00M |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | 40.00M | 61.00M | 22.00M | 15.00M | 58.00M | 336.00M | 34.00M | 90.00M | 13.00M | 63.00M | 15.00M | 17.00M | 15.00M | 125.00M | 50.00M | 298.00M | 35.00M | 60.00M | | | 95.00M | 60.00M | 28.00M | 19.00M | 58.00M | 43.00M | 41.00M | 55.50M | 65.00M | 49.50M | 193.50M | 145.00M | 137.20M | 454.00M |
|
Shares Issued
|
| | -0.00M | | | 0.15M | -0.00M | 0.20M | -0.00M | | 0.00M | | | -0.00M | | 0.15M | | | 282.40M | | | | 270.80M | 0.00M | | | 49.11M | | 50.19M | 54.00M | | 79.80M | -0.03M | 42.43M | 0.04M | -0.06M | 44.98M | 2.97M | 33.89M | 35.91M | 11.94M | 47.95M | -0.03M | -0.09M | -0.21M | 5.08M | 29.86M | 47.95M | -0.05M | | | | | | | | | | | | | | 142.39M | 65.48M | 58.00M | 11.44M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.97M | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 15.17M | 15.18M | 17.96M | 15.90M | 15.91M | 16.75M | 16.75M | 17.04M | 17.04M | 17.06M | 24.14M | 18.06M | 18.07M | 18.65M | 24.79M | 19.37M | 20.49M | 20.49M | 24.29M | 25.45M | 25.45M | 25.45M | 28.86M | 31.93M | 31.93M | 31.93M | 32.64M | 34.56M | 35.24M | 35.86M | 35.86M | 38.79M | 38.94M | 39.45M | 39.46M | 41.53M | 42.17M | 42.23M | 42.70M | 45.36M | 45.52M | 46.15M | 46.82M | 49.23M | 49.23M | 49.31M | 49.82M | 50.55M | 41.27M | 41.27M | 41.27M | 41.27M | 40.19M | 39.05M | 39.05M | 39.05M | 39.07M | 39.07M | 39.07M | 39.08M | 39.10M | 39.26M | 41.12M | 42.02M | 42.73M |
|
Cash from Financing Activities
|
| -16.45M | -16.58M | 15.98M | -5.97M | -31.35M | -7.22M | -4.94M | -17.67M | -17.67M | 32.12M | -26.14M | 5.89M | 36.92M | -9.84M | -24.82M | 82.13M | -16.31M | 482.77M | -11.92M | -17.22M | -25.35M | 460.64M | 5.40M | -39.93M | 83.39M | -66.96M | -11.48M | 149.40M | 23.84M | -17.60M | 72.62M | -41.02M | -33.63M | -33.02M | -28.75M | 67.81M | -46.00M | 51.21M | -3.16M | 150.90M | -21.28M | -19.14M | 58.08M | -45.02M | -70.73M | -54.10M | 22.11M | -147.47M | -191.65M | -85.99M | -36.18M | -244.92M | -112.80M | -7.36M | -9.52M | -80.25M | -30.54M | -49.42M | -35.92M | -43.81M | -46.19M | 112.36M | 139.77M | -129.46M | -41.90M |
|
Change in Cash
|
| -1.68M | -17.85M | -41.35M | 7.38M | -9.29M | 0.21M | 18.43M | 0.80M | -6.42M | 0.40M | -8.96M | 2.87M | -5.39M | 4.76M | -3.12M | 30.42M | -29.02M | 3.86M | -5.07M | 0.91M | -3.60M | -0.27M | 0.90M | -0.90M | 10.90M | -0.91M | 15.52M | -24.93M | 0.32M | 0.05M | 0.85M | -2.21M | 0.46M | 0.10M | 0.54M | -0.16M | -0.48M | 1.95M | 5.64M | 0.98M | -0.26M | -0.61M | 64.15M | -14.40M | -14.30M | -4.77M | 69.89M | -81.50M | 15.47M | -10.71M | 0.44M | 6.13M | -14.35M | -10.20M | -5.99M | 3.75M | -0.78M | 6.12M | -11.29M | 3.57M | 0.86M | 8.73M | 110.78M | -117.95M | 62.30M |
|
Free Cash Flow
|
| 3.34M | -9.12M | -58.08M | 8.50M | 19.46M | 8.92M | 17.03M | 6.22M | 10.47M | -32.67M | 16.37M | 1.21M | -31.58M | -10.33M | 22.38M | -57.64M | -24.41M | -472.12M | 12.57M | 19.63M | 25.33M | -451.89M | 35.36M | 40.06M | -58.70M | 41.38M | 31.83M | -210.25M | 18.77M | -22.97M | -69.34M | 35.87M | 46.17M | 28.17M | 34.47M | -61.81M | 54.09M | 49.36M | 23.71M | -97.43M | 49.30M | 46.19M | -23.25M | 45.43M | 51.64M | 55.62M | 56.90M | 4.79M | 48.99M | 53.36M | 38.68M | 51.89M | 43.53M | 44.87M | -7.03M | 50.50M | 49.70M | 53.20M | 40.83M | 50.87M | 48.63M | -70.69M | -28.01M | 3.32M | 62.53M |
|
Net Cash Flow
|
| -1.68M | -17.85M | -41.35M | 7.38M | -9.29M | 0.21M | 18.43M | 0.80M | -6.42M | 0.40M | -8.96M | 2.87M | -5.39M | 4.76M | -3.12M | 30.42M | -29.02M | 3.86M | -5.07M | 0.91M | -3.60M | -0.27M | 0.90M | -0.90M | 10.90M | -0.91M | 15.52M | -24.93M | 0.32M | 0.05M | 0.85M | -2.21M | 0.46M | 0.10M | 0.54M | -0.16M | -0.48M | 1.95M | 5.64M | 0.98M | -0.26M | -0.61M | 64.15M | -14.40M | -14.30M | -4.77M | 69.89M | -81.50M | 15.47M | -10.71M | 0.44M | 6.13M | -14.35M | -10.20M | -5.99M | 3.75M | -0.78M | 6.12M | -11.29M | 3.57M | 0.86M | 8.73M | 110.78M | -117.95M | 62.30M |