|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.20M | 0.15M | 0.23M | 0.30M | 0.29M | 0.39M | 0.40M | 0.43M | 0.60M | 0.60M | 0.57M | 0.49M | 0.49M | 0.18M | 0.15M | 0.00M | 0.02M | 0.01M |
|
Share-based Compensation
|
| | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.02M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.08M | 0.05M | 0.07M | 0.07M | 0.07M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.21M | 0.26M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.19M | 0.14M | 0.14M | 0.14M | 0.05M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | -0.02M | | | | | 0.03M | | | | 0.03M | 0.01M | 0.02M | 0.03M | 0.04M | 0.01M | 0.02M | 0.03M | 0.03M | 0.01M | | | 0.03M | 0.01M | 0.02M | 0.02M | 0.03M | 0.00M | 0.01M | 0.02M | 0.03M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | 0.11M | | | | | 0.11M | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.20M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.02M | 0.11M | 0.22M | 0.33M | 0.20M | 1.04M | | | 0.01M | 0.39M | | | 0.19M | | 0.38M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | | 0.55M | 17.45M | 0.20M | | 0.01M | 0.03M |
|
Non-cash Items
|
| | | | | | | | | | | | -0.08M | | | | | | | | 0.11M | | | | | | | | | | | | 0.11M | 0.26M | | | 1.99M | 3.95M | 3.41M | 4.45M | | | | 0.01M | 0.06M | 0.05M | 0.06M | 0.08M | 0.09M | 0.11M | 0.13M | 0.14M | 0.17M | 0.19M | 0.19M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.14M | 0.19M | 0.07M | -0.17M | -0.01M | 0.11M | 0.00M | | | 0.37M | -0.02M | 0.00M | -0.47M | 0.14M | -0.16M | 0.15M | -0.37M | 0.17M | 0.38M | 0.23M | 0.09M | 0.44M | 0.41M | 0.20M | 0.01M | 0.55M | 0.07M | 0.40M | 0.24M | 0.32M | 0.31M | 0.55M | 0.19M | 0.60M | 0.60M | 0.78M | 0.97M | 1.20M | 1.95M | 2.93M | 1.92M | 3.10M | 2.11M | 1.34M | 0.29M | -0.88M | -0.81M | -0.32M | -0.62M | -0.40M | -0.54M | -0.16M | -0.44M | -0.24M | 0.48M |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.00M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.22M | 0.10M | 0.10M | 0.10M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 0.04M | -0.14M | 0.27M | 0.06M | 0.38M | 0.02M | -0.12M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.23M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF)
|
| | | | | | | -0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.20M | 0.15M | 0.23M | 0.30M | 0.29M | 0.39M | 0.40M | 0.43M | 0.60M | 0.60M | 0.57M | 0.49M | 0.49M | 0.18M | 0.15M | 0.00M | 0.02M | 0.01M |
|
Change in Receivables
|
| | | | | | 0.01M | | | -0.01M | 0.04M | -0.01M | -0.02M | 0.16M | -0.16M | | 0.01M | 0.12M | -0.12M | -0.01M | | 0.02M | -0.02M | | | | | | | | | | | | | | | | | | | 0.24M | | | -0.07M | -0.06M | -252.00 | | | | | | | | |
|
Change in Account Payables
|
| 0.01M | 0.09M | 0.01M | -0.05M | 0.29M | 0.10M | | | 0.24M | 0.27M | 0.04M | -0.14M | -0.11M | -0.11M | -0.13M | -0.29M | 0.06M | -0.11M | 0.07M | -0.01M | -0.02M | -0.03M | 0.12M | -0.12M | 0.01M | -0.01M | -0.02M | 0.02M | 0.04M | -0.04M | 0.02M | 0.01M | 0.00M | 0.02M | | | -0.01M | 0.02M | 0.11M | -0.13M | 0.42M | 0.01M | 0.50M | 0.55M | -0.38M | -0.12M | -0.01M | -0.20M | 0.02M | 0.01M | -0.51M | 0.05M | -0.01M | -0.02M |
|
Change in Accured Expenses
|
| | | | | | 0.01M | | | 0.03M | 0.07M | -0.11M | 0.00M | 0.01M | 0.03M | -0.00M | -0.01M | 0.02M | -0.02M | 0.02M | 0.00M | -0.00M | -146.00 | -749.00 | 0.00M | -0.00M | -247.00 | -709.00 | 747.00 | -0.00M | -527.00 | -757.00 | 678.00 | 0.12M | -0.12M | -0.00M | 0.08M | 0.05M | -0.04M | -0.09M | 0.01M | 500.00 | 0.05M | 0.02M | 0.40M | 0.02M | 0.12M | 0.17M | 0.27M | 0.77M | 1.19M | 0.76M | 0.67M | 0.56M | 0.15M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 3.30M | 1.84M | -4.60M | 1.35M | 3.52M | 2.15M | 4.20M | 6.01M | 0.83M | 2.32M | -0.04M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | | | 2.83M | 0.72M | | | 0.20M | -0.07M | |
|
Change in Intangibles
|
| | | | | | | | | | | 9.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | -0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | 6.89M | | | | | | | | | | | | | | | | | | | | -0.01M | -2.70M | -3.74M | -2.99M | -2.89M | -6.10M | -9.74M | -21.99M | -4.26M | -15.55M | -2.49M | -2.32M | -0.59M | 2.41M | | -0.01M | 2.83M | 0.80M | 0.07M | 0.04M | 0.09M | -0.08M | 0.59M |
|
Other financing activities
|
| | -0.04M | | | | | | | | 0.83M | 10.68M | -0.33M | | | | 0.06M | | | | | | | | | 0.05M | 0.04M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.20M | 0.28M | 11.94M | 0.07M | 0.24M | 0.10M | 0.09M | 0.11M | 0.30M | -0.19M | 0.11M | 0.21M | -0.69M | 0.23M | 0.23M | 0.22M | 0.59M | 0.22M | 0.19M | 0.14M | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | | 4.50M | | | | | | | | | 0.42M | 0.04M | |
|
Long-Term Debt Repayments
|
| | | | | | -0.01M | | | -0.01M | -0.01M | -0.06M | 0.10M | 0.09M | 0.03M | 0.15M | 0.01M | 0.01M | 0.08M | 0.23M | 0.01M | 0.01M | 0.09M | 0.23M | 0.01M | 0.01M | 0.10M | 0.24M | 0.01M | 0.01M | -0.15M | 0.51M | 0.03M | 0.06M | 0.18M | 0.30M | 0.05M | 0.07M | 0.20M | 0.31M | 0.06M | 0.07M | 0.21M | 0.32M | 0.07M | 0.07M | 0.22M | 0.34M | 1.72M | 0.08M | 1.02M | 0.42M | 0.27M | 0.27M | 0.36M |
|
Shares Issued
|
0.97M | -0.02M | 1,623.25M | | | | | | | | | | 20.00 | | | | | | | | | | | | | | | | | | | | | | | | | 36.60M | -0.10M | -0.01M | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | 2.65M | 0.53M | 0.21M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.15M | -0.16M | 100.00 | | -0.49M | 0.81M | 0.17M | | 0.10M | | 0.06M | | 0.03M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | -0.21M | 0.35M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | -1.00 | | | | | | | | | | |
|
Cash from Financing Activities
|
0.82M | -0.19M | -0.16M | | -0.16M | 0.64M | -0.18M | | | 2.63M | 6.68M | 0.13M | -6.52M | -0.16M | -0.14M | -0.22M | 0.52M | -0.08M | -0.15M | -0.30M | -0.08M | -0.08M | -0.16M | -0.30M | -0.08M | -0.08M | -0.17M | -0.31M | -0.08M | -0.08M | -0.19M | -0.32M | 15.09M | -0.13M | -0.25M | -0.37M | -0.12M | 36.37M | -0.46M | -0.48M | -3.76M | 11.22M | -0.37M | 4.01M | -0.07M | -0.07M | -0.22M | -0.34M | -1.72M | -0.08M | -1.02M | -0.42M | 0.15M | -0.23M | -0.55M |
|
Change in Cash
|
0.95M | 0.00M | -0.09M | -0.17M | -0.17M | -0.18M | -0.17M | | | 3.01M | -2.47M | 0.14M | -0.10M | -0.01M | -0.29M | -0.07M | 0.16M | 0.09M | 0.24M | -0.06M | 0.02M | 0.35M | 0.25M | -0.10M | -0.07M | 0.47M | -0.10M | 0.09M | 0.16M | 0.24M | 0.12M | -1.56M | 15.27M | -2.23M | -3.39M | -2.58M | -2.04M | 31.47M | -8.24M | -19.55M | -6.11M | -1.23M | -0.75M | 3.03M | -0.37M | 1.46M | -1.03M | -0.67M | 0.50M | 0.32M | -1.49M | -0.54M | -0.20M | -0.55M | 0.51M |
|
Free Cash Flow
|
0.14M | 0.19M | 0.07M | -0.17M | -0.01M | 0.11M | 0.00M | | | 0.37M | -0.02M | 0.00M | -0.47M | 0.14M | -0.16M | 0.15M | -0.37M | 0.17M | 0.38M | 0.23M | 0.09M | 0.44M | 0.41M | 0.20M | 0.01M | 0.55M | 0.07M | 0.40M | 0.24M | 0.32M | 0.31M | 0.55M | 0.19M | -0.94M | -2.70M | -1.06M | 5.57M | -0.15M | -1.57M | 0.77M | -2.28M | -2.92M | 1.28M | -0.98M | 0.33M | -0.88M | -0.81M | -0.32M | -0.62M | -0.40M | -0.54M | -0.16M | -0.44M | -0.24M | 0.48M |
|
Net Cash Flow
|
0.95M | 0.00M | -0.09M | -0.17M | -0.17M | 0.74M | -0.17M | | | 3.01M | 6.67M | 0.14M | -0.10M | -0.01M | -0.29M | -0.07M | 0.16M | 0.09M | 0.24M | -0.06M | 0.02M | 0.35M | 0.25M | -0.10M | -0.07M | 0.47M | -0.10M | 0.09M | 0.16M | 0.24M | 0.12M | 0.23M | 15.27M | -2.23M | -3.39M | -2.58M | -2.04M | 31.47M | -8.24M | -19.55M | -6.11M | -1.23M | -0.75M | 3.03M | -0.37M | 1.46M | -1.03M | -0.67M | 0.50M | 0.32M | -1.49M | -0.54M | -0.20M | -0.55M | 0.51M |