|
Net Income
|
0.88M | 1.05M | 1.00M | 0.71M | 0.01M | 0.28M | 0.64M | 0.22M | 0.51M | 0.35M | 1.06M | 9.55M | 0.92M | 16.34M | 11.16M | 5.52M | 3.73M | -0.00M | -1.06M | 0.31M | -0.35M | 0.17M | 3.29M | -1.10M | -1.32M | -1.83M | -1.49M | 1.52M |
|
Share-based Compensation
|
0.11M | 0.16M | 0.17M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.01M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | | | | 0.00M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 1.83M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 2.86M | 0.36M | 0.03M | 0.66M | 0.42M | 0.58M | 2.03M | 2.80M | 1.92M | 0.67M |
|
Cash from Operations
|
2.02M | 2.27M | 2.73M | 0.52M | 2.81M | 0.74M | 3.81M | 2.04M | 3.81M | 5.06M | 4.22M | 4.11M | 6.12M | 7.13M | 4.36M | 7.04M | 5.38M | 8.30M | 5.07M | 4.42M | 6.76M | 8.03M | 6.21M | 2.42M | 7.90M | 7.02M | 8.73M | 2.10M |
|
Amortization of Deferred Charges
|
| | | | 0.04M | 0.04M | 0.04M | 0.06M | 0.07M | 0.08M | 0.09M | 0.13M | 0.12M | 0.13M | 0.15M | 0.19M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.20M | 0.20M | 0.20M |
|
Depreciation & Amortization (CF)
|
1.20M | 1.32M | 1.43M | 0.91M | 2.02M | 2.29M | 2.69M | 2.95M | 3.14M | 3.46M | 4.31M | 5.03M | 5.67M | 5.69M | 5.87M | 6.33M | 6.33M | 6.42M | 6.53M | 6.47M | 6.38M | 6.35M | 6.34M | 6.52M | 7.31M | 6.71M | 6.60M | 6.77M |
|
Change in Accured Expenses
|
-0.16M | 0.18M | 0.10M | -0.36M | 0.65M | -0.70M | 0.83M | -0.77M | -0.35M | 1.26M | -0.04M | -0.20M | -0.04M | 0.64M | -0.03M | -0.35M | 0.67M | 1.48M | -0.92M | -1.10M | 0.51M | 1.13M | -0.46M | -0.30M | 0.06M | 0.53M | -0.33M | -1.29M |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | 0.63M | 13.63M | 0.03M | -11.36M | 0.88M | 10.98M | 38.61M | 7.25M |
|
Capital Expenditures
|
| | 7.55M | -32.00 | 47.38M | 28.71M | 24.65M | 18.07M | 22.12M | 43.81M | 55.03M | 102.45M | 66.09M | 43.97M | 37.09M | 42.00M | 0.10M | 61.57M | 19.72M | 2.74M | 1.14M | 14.81M | 6.58M | 51.21M | 39.99M | 0.35M | 27.18M | 33.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 23.76M | | | 48.81M | 30.12M | 55.45M | 22.32M | 20.14M | 8.38M | | | 47.32M | 6.50M | 11.15M | 15.67M | 5.82M | 36.60M |
|
Cash from Investing Activities
|
| | -7.55M | 32.00 | -47.38M | -28.71M | -19.72M | -18.07M | -22.12M | -43.81M | -51.38M | -78.68M | -66.09M | 27.47M | 11.72M | -11.88M | 55.35M | -39.25M | -6.45M | -20.76M | -4.11M | -1.51M | -1.91M | -48.14M | -50.17M | 6.27M | -15.33M | -44.64M |
|
Other financing activities
|
| | | | | | | | 0.15M | | | | | | | | | | | | 0.05M | 0.01M | | | 0.07M | | | |
|
Long-Term Debt Issuances
|
| | | | | | 25.00M | 20.50M | 12.50M | 73.12M | 131.50M | 77.50M | 62.00M | 100.50M | 60.00M | 54.50M | 1.25M | | 3.50M | 27.00M | 6.00M | 17.50M | 44.40M | 54.50M | 56.50M | 9.00M | 50.00M | 100.50M |
|
Long-Term Debt Repayments
|
| | | | | | | 2.00M | | | 81.62M | | 11.00M | 118.00M | 74.50M | 74.25M | 19.50M | | 3.50M | 0.50M | 9.50M | 21.50M | 33.90M | 32.00M | 1.50M | 13.00M | 44.50M | 81.00M |
|
Short-Term Debt issuances
|
| | | | 20.00M | 13.00M | 25.00M | 20.50M | 12.50M | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | 7.65M | 54.30M | -0.04M | -50.96M | 6.05M | 1.59M | 0.81M | 28.04M | 12.39M | -0.04M | -0.03M | -0.19M | -0.05M | -0.01M | 11.02M | 7.65M | | | | 12.33M |
|
Shares Repurchased
|
| | | | 0.59M | 4.42M | | 0.00M | | | | | | | | | | | 4.71M | 9.54M | 0.78M | | | | 4.48M | 4.32M | | |
|
Dividends Paid - Common
|
| | | | 1.82M | 1.74M | 1.74M | 1.91M | 2.19M | 3.13M | 3.31M | 3.53M | 3.63M | 3.66M | 3.74M | 4.08M | 4.34M | 4.33M | 4.29M | 4.11M | 4.08M | 4.08M | 4.17M | 4.46M | 4.50M | 4.38M | 4.38M | 4.48M |
|
Cash from Financing Activities
|
-1.98M | 17.14M | 4.86M | -0.58M | 54.59M | 6.84M | 16.57M | 16.04M | 17.96M | 45.69M | 45.98M | 76.77M | 53.41M | -19.98M | -17.48M | 1.73M | -10.21M | -4.76M | -9.04M | 12.63M | -8.41M | -8.10M | 17.35M | 25.61M | 45.89M | -12.74M | 1.11M | 74.90M |
|
Change in Cash
|
0.04M | -0.04M | 0.05M | -0.06M | 10.02M | -21.13M | 0.66M | 0.01M | -0.35M | 6.94M | -1.18M | 2.19M | -6.56M | 14.62M | -1.41M | -3.11M | 50.52M | -35.70M | -10.42M | -3.70M | -5.75M | -1.58M | 21.66M | -20.10M | 3.62M | 0.56M | -5.49M | 32.36M |
|
Free Cash Flow
|
2.02M | 2.27M | -4.81M | 0.52M | -44.57M | -27.97M | -20.84M | -16.03M | -18.31M | -38.76M | -50.81M | -98.34M | -59.97M | -36.84M | -32.73M | -34.96M | 5.28M | -53.27M | -14.65M | 1.68M | 5.62M | -6.78M | -0.36M | -48.79M | -32.09M | 6.67M | -18.45M | -31.70M |
|
Net Cash Flow
|
0.04M | 19.41M | 0.05M | -0.06M | 10.02M | -21.13M | 0.66M | 0.01M | -0.35M | 6.94M | -1.18M | 2.19M | -6.56M | 14.62M | -1.41M | -3.11M | 50.52M | -35.70M | -10.42M | -3.70M | -5.75M | -1.58M | 21.66M | -20.10M | 3.62M | 0.56M | -5.49M | 32.36M |