|
Net Income
|
-11.58M | -2.90M | -1.87M | 0.27M | 0.15M | -0.16M | -0.06M | 4.80M | | | | | | | | | | | | 3.22M | | | | | | | | -2.65M | -0.88M | 14.31M | -6.84M | -1.87M | -0.85M | -2.58M | -1.19M | 0.86M | -2.38M | -2.96M | 2.02M | -2.15M | 3.80M | -15.26M | -4.39M | -2.51M | -5.90M | -1.54M | 3.74M | 0.38M | 95.92M | | 0.52M | | | | | 3.70M | -2.78M | -1.41M | -1.41M | -3.76M | -2.29M | -8.01M |
|
Depreciation and Depletion
|
0.41M | 0.38M | 0.68M | 1.81M | 2.11M | 2.20M | 2.30M | 2.12M | 2.17M | 2.64M | 2.24M | 2.23M | 2.31M | 2.25M | 2.26M | 2.25M | 2.23M | 2.24M | 2.26M | 2.30M | 2.35M | 2.06M | 2.03M | 1.68M | 1.98M | 2.19M | 2.23M | 2.14M | 1.76M | 2.03M | 1.93M | 1.94M | 2.05M | 2.17M | 2.40M | 2.63M | 2.70M | 2.83M | 2.84M | 3.63M | 3.38M | 3.33M | 3.33M | 3.00M | 2.92M | 2.83M | 1.21M | 0.87M | 0.88M | 0.91M | 0.92M | 0.93M | 0.97M | 0.97M | 1.39M | 1.40M | 1.40M | 1.36M | 1.40M | 1.39M | 1.38M | 2.07M |
|
Share-based Compensation
|
| 0.16M | 0.14M | 0.11M | 0.10M | 0.12M | 0.09M | 0.06M | 0.05M | 0.09M | 0.07M | 0.07M | 0.09M | 0.09M | 0.09M | 0.10M | 0.12M | 0.13M | 0.13M | 0.36M | 0.41M | 0.40M | -0.65M | 0.36M | 0.33M | 0.54M | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.22M | 1.07M | 0.46M | 0.44M | 0.43M | 0.44M | 0.41M | 0.37M | 0.30M | 0.30M |
|
Deferred Taxes
|
| -0.00M | 0.00M | | | | 0.02M | | | | | | | | | | | | -11.36M | 0.10M | -0.05M | 1.42M | 0.65M | -0.02M | -0.02M | -12.80M | 10.93M | -9.78M | -2.83M | 11.34M | -0.41M | -0.50M | -0.15M | -0.43M | 0.49M | 0.29M | -0.33M | -0.52M | 0.23M | 2.48M | 0.25M | 9.55M | -0.01M | | | | -5.96M | 1.17M | 4.67M | 0.13M | 0.01M | | | | -0.14M | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | -5.15M | | | 10.29M | | | | | | | | 0.68M | 3.22M | | | | | 0.02M | 0.00M | -0.02M | 0.10M | -0.05M | 0.00M | -0.05M | 0.03M | 0.06M | -0.47M | 1.63M | | 0.00M | 0.01M | -0.00M | | | 0.01M | -0.01M | 0.01M | -0.04M | 0.00M | -0.02M | | | 0.01M | | -0.02M | 0.01M | | 0.00M | 0.00M | | 1.63M | -1.61M | 0.20M | 5.00M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 1.20M | | | 0.72M | | | | | | | | | | | | 2.80M |
|
Cash from Operations
|
| -22.35M | -4.91M | 15.53M | 10.23M | 2.69M | 7.46M | -1.88M | -0.56M | 18.03M | 5.70M | 9.69M | 10.69M | 26.49M | 9.08M | -2.48M | -8.09M | -14.51M | 3.52M | -1.83M | 1.24M | 3.94M | -5.13M | -4.71M | -5.56M | 11.15M | -4.60M | -11.02M | -3.98M | 2.08M | 25.70M | -8.98M | 0.28M | -17.89M | -5.30M | 0.69M | -2.27M | -2.42M | 1.63M | -4.43M | 9.88M | -4.99M | -4.52M | -10.37M | -4.62M | -21.38M | -17.24M | -18.12M | -25.52M | -5.68M | -5.94M | -18.40M | -8.35M | -12.55M | -11.95M | 6.55M | -8.26M | -0.69M | -3.44M | -13.49M | -1.68M | -8.96M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.38M | 0.60M | 0.47M | 0.30M | 0.25M | 0.50M | 0.53M | 0.54M | 0.56M | 0.51M | 0.50M | 0.53M | 0.44M | 0.50M | 0.54M | 0.52M | 0.59M | 0.79M | -0.80M | 0.53M | 0.51M | -0.41M | 0.22M | 0.24M | 0.21M | 0.57M | 0.32M | 0.34M | 0.36M | 0.35M |
|
Depreciation & Amortization (CF)
|
0.41M | 0.38M | 0.68M | 1.81M | 2.11M | 2.20M | 2.30M | 2.12M | 2.17M | 2.64M | 2.24M | 2.23M | 2.31M | 2.25M | 2.26M | 2.25M | 2.23M | 2.24M | 2.26M | 2.30M | 2.35M | 2.06M | 2.03M | 1.68M | 1.98M | 2.19M | 2.23M | 2.14M | 1.76M | 2.03M | 1.93M | 1.94M | 2.05M | 2.17M | 2.40M | 2.63M | 2.70M | 2.83M | 2.84M | 3.63M | 3.38M | 3.33M | 3.33M | 3.00M | 2.92M | 2.83M | 1.21M | 0.87M | 0.88M | 0.91M | 0.92M | 0.93M | 0.97M | 0.97M | 1.39M | 1.40M | 1.40M | 1.36M | 1.40M | 1.39M | 1.38M | 2.07M |
|
Change in Accured Expenses
|
| 3.05M | 3.84M | 3.51M | -4.06M | 9.84M | 14.81M | -4.52M | 0.75M | -0.72M | 2.13M | -0.53M | 1.90M | 0.97M | -0.48M | -1.90M | 0.67M | 4.57M | 1.05M | -0.58M | 2.60M | 9.84M | -4.62M | -3.18M | 3.28M | 6.97M | -10.23M | 0.81M | -1.71M | 0.57M | 10.45M | -4.96M | -0.54M | 2.90M | 1.64M | -0.08M | -2.10M | 1.07M | -0.72M | -6.83M | -1.56M | 2.12M | 3.86M | -7.56M | 5.76M | 7.50M | 27.72M | -7.63M | -13.47M | -5.12M | -2.34M | -3.81M | 3.69M | 1.03M | -1.72M | -4.47M | -3.17M | 3.65M | -0.55M | -5.42M | 3.16M | -0.07M |
|
Capital Expenditures
|
| 21.55M | -102.67M | 12.52M | 13.87M | 10.65M | -95.64M | 5.00M | 1.57M | 1.88M | 0.14M | 3.67M | 5.06M | 5.33M | 2.54M | 7.99M | 16.83M | 22.79M | 7.32M | 8.28M | 8.46M | 20.64M | 17.80M | 13.87M | 8.57M | 2.38M | 3.40M | 3.67M | 4.31M | 6.39M | 19.72M | 24.38M | 4.09M | 21.20M | 8.46M | 29.44M | 2.46M | 3.11M | 11.38M | 2.33M | 2.07M | 0.93M | 0.86M | 1.01M | 1.37M | 4.33M | 12.85M | 14.72M | 12.85M | 11.31M | 15.92M | 10.01M | 13.47M | 12.70M | 9.78M | 8.14M | 8.00M | 6.82M | 6.17M | 4.53M | 2.63M | 0.91M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 5.70M | | | | | | | | | | | | | | | | | | | | 117.26M | | | | | | | | 3.17M | | | 7.65M | | | | | 59.49M | | | 150.46M | | | | | | | | | | | 8.59M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | 0.40M | | -1.27M | -0.07M | -0.02M | -2.70M | -0.04M | -0.03M | 0.06M | 0.68M | 0.19M | -0.17M | 0.00M | 0.01M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -24.52M | -24.65M | -10.11M | -3.75M | -2.25M | -2.05M | 3.16M | -0.62M | -0.62M | -1.41M | -0.07M | -1.26M | -0.76M | -1.40M | 0.79M | -0.40M | -1.29M | -1.84M | -8.24M | -8.44M | 22.57M | -18.48M | -14.05M | -8.40M | -2.39M | -3.41M | 114.54M | -3.35M | -9.99M | -20.25M | -24.79M | -19.21M | -10.56M | -9.45M | -31.17M | -16.01M | -6.63M | -10.07M | -2.62M | -2.47M | -1.34M | -1.39M | 58.20M | -1.70M | -4.71M | 137.14M | -14.91M | 92.73M | -11.65M | -16.17M | -10.23M | -13.72M | -12.95M | -10.05M | -8.39M | -8.15M | 1.52M | -6.51M | -4.69M | 10.50M | -1.17M |
|
Other financing activities
|
| | | 1.92M | 2.68M | 3.98M | 1.51M | 0.34M | | | 0.37M | -0.10M | | -27.92M | -26.70M | -1.04M | -2.54M | -0.69M | -7.36M | | -1.04M | -3.20M | | 0.94M | 0.04M | 0.34M | 0.01M | | 0.38M | 1.16M | 0.17M | | 7.00M | 10.65M | 4.94M | 0.21M | 0.02M | 1.11M | 0.02M | 0.08M | 0.34M | | 0.01M | 0.05M | 1.05M | 26.87M | 18.32M | 0.02M | 0.19M | 14.83M | | 40.00M | | | | 0.07M | -0.07M | 3.60M | | 1.22M | 47.85M | 2.91M |
|
Long-Term Debt Issuances
|
| 41.66M | 34.84M | 11.26M | 14.52M | -0.19M | 5.54M | 7.15M | 1.87M | 1.51M | 0.28M | 0.01M | 1.56M | 100.01M | 7.46M | | 6.00M | 23.81M | 4.78M | 6.77M | 9.04M | 44.39M | 39.47M | 160.42M | 8.45M | 5.47M | 5.62M | 3.70M | 4.07M | 0.96M | 7.07M | 13.16M | 16.78M | 20.11M | 6.94M | 30.74M | 20.26M | 82.27M | 10.04M | 5.91M | 6.02M | 3.76M | 0.63M | 0.46M | 24.90M | 14.09M | 3.22M | 5.11M | 7.34M | 13.34M | 7.37M | 11.62M | 11.21M | 18.83M | 19.04M | 9.33M | 12.42M | 5.92M | 45.98M | 57.97M | 1.92M | 4.20M |
|
Long-Term Debt Repayments
|
| 0.11M | 0.12M | 29.30M | 29.01M | 6.23M | 10.88M | 6.71M | 0.15M | 10.57M | 3.20M | 0.23M | 0.22M | 68.07M | 0.29M | 0.42M | 4.65M | 7.01M | 0.45M | 9.08M | 0.58M | 26.42M | 7.01M | 149.88M | 0.46M | 4.24M | 8.54M | 62.08M | 1.64M | 0.51M | 0.53M | 0.56M | 2.70M | 0.53M | 2.89M | 4.01M | 1.61M | 58.50M | 3.83M | 6.38M | 0.60M | 0.61M | 1.12M | 28.71M | 23.33M | 1.29M | 77.39M | 1.17M | 4.41M | 4.18M | 9.07M | 6.55M | 1.78M | 0.14M | 0.78M | 17.59M | 3.64M | 3.83M | 32.85M | 48.92M | 6.99M | 0.17M |
|
Short-Term Debt issuances
|
| 5.00M | | 10.00M | 3.00M | 3.50M | 6.06M | 6.50M | 3.00M | 13.00M | 2.15M | 3.00M | 6.00M | 9.00M | | 3.50M | 20.00M | 5.00M | 7.50M | 14.50M | 9.00M | 32.33M | -13.50M | 5.50M | 6.50M | 12.00M | 8.97M | 15.20M | 5.00M | 25.00M | 2.00M | 16.30M | 6.04M | 10.10M | 2.00M | 12.09M | 2.00M | 5.10M | 8.00M | 12.50M | 0.30M | 6.00M | 10.50M | 17.00M | 12.00M | 8.70M | 2.00M | 10.00M | 20.00M | | | | | | | | | | | 4.00M | | |
|
Short-Term Debt repayments
|
| 0.28M | 6.04M | 0.13M | 1.49M | 0.64M | 6.76M | 7.45M | 2.46M | 19.64M | 6.84M | 9.45M | 13.92M | 9.56M | 11.69M | 1.17M | 5.66M | 2.95M | 3.13M | 6.95M | 8.42M | 5.49M | 11.41M | 1.93M | 1.21M | 15.98M | 0.45M | 48.75M | 3.03M | 1.88M | 14.33M | 1.07M | 3.15M | 1.89M | 3.87M | 12.91M | 2.74M | 2.46M | 16.82M | 5.68M | 15.62M | 4.67M | 2.50M | 26.23M | 0.55M | | 56.23M | | 30.00M | | | | | | | | | | | | | |
|
Shares Issued
|
| | -0.01M | -0.06M | -0.02M | | -0.01M | 4.82M | | | | -0.07M | 0.00M | 0.06M | 0.00M | -0.19M | | 0.07M | | -0.09M | -0.05M | 1.87M | -0.09M | -0.16M | | 0.01M | -0.22M | -0.24M | 0.00M | | -0.00M | -0.20M | | | 0.07M | -0.10M | | -0.17M | 0.03M | -0.09M | | 0.01M | 0.00M | -0.16M | | 0.03M | | -0.45M | | | | -0.22M | -0.57M | | | -0.38M | | | | -0.34M | | |
|
Shares Repurchased
|
| | | | | | | | | | | 0.37M | 0.20M | 0.20M | 0.14M | 0.54M | 0.10M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 7.60M | 0.89M | 0.69M | 0.47M | 0.07M | | | | 1.59M | 0.41M | 0.12M | 1.45M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | 0.03M | 0.02M | | 4.57M | -4.56M | 0.01M | | -0.01M | 0.45M | 13.09M | | 0.14M | -0.70M | | | 38.67M | 0.02M | 0.18M | 0.43M | 0.06M | | 0.36M | | | 0.02M | 0.24M | 0.62M | |
|
Cash from Financing Activities
|
| 46.27M | 28.67M | -6.31M | -10.58M | 0.42M | -4.92M | 4.61M | 2.27M | -15.71M | -8.29M | -7.21M | -6.83M | 1.92M | -31.81M | 0.14M | 12.98M | 18.22M | 1.29M | 5.15M | 7.95M | -18.79M | 7.46M | 13.01M | 13.24M | -3.08M | 5.37M | -92.16M | -4.10M | 22.41M | -5.96M | 27.62M | 22.99M | 38.25M | 6.58M | 25.59M | 17.89M | 25.15M | -2.71M | 6.16M | -10.24M | 4.50M | 7.04M | -50.77M | 11.96M | 48.82M | -109.38M | 13.47M | -7.25M | -15.89M | -9.50M | 42.71M | 7.43M | 16.75M | 18.05M | -9.06M | 8.85M | 5.54M | 10.77M | 9.99M | 38.61M | 5.27M |
|
Change in Cash
|
| -0.61M | -0.89M | -0.89M | -4.10M | 0.85M | 0.49M | 5.89M | 1.10M | 1.71M | -4.00M | 2.40M | 2.60M | 27.65M | -24.13M | -1.55M | 4.50M | 2.42M | 2.97M | -4.92M | 0.75M | 7.72M | -16.15M | -5.75M | -0.72M | 5.67M | -2.64M | 11.35M | -11.44M | 14.50M | -0.51M | -6.16M | 4.06M | 9.79M | -8.17M | -4.89M | -0.39M | 16.11M | -11.15M | -0.89M | -2.83M | -1.82M | 1.13M | -2.94M | 5.64M | 22.74M | 10.52M | -19.56M | 59.95M | -33.22M | -31.60M | 14.07M | -14.64M | -8.75M | -3.96M | -10.90M | -7.57M | 6.38M | 0.82M | -8.20M | 47.43M | -4.86M |
|
Free Cash Flow
|
| -43.91M | 97.75M | 3.01M | -3.64M | -7.97M | 103.10M | -6.88M | -2.13M | 16.16M | 5.56M | 6.02M | 5.63M | 21.16M | 6.54M | -10.47M | -24.92M | -37.31M | -3.80M | -10.11M | -7.22M | -16.71M | -22.93M | -18.57M | -14.12M | 8.76M | -8.00M | -14.69M | -8.29M | -4.31M | 5.98M | -33.36M | -3.81M | -39.09M | -13.76M | -28.75M | -4.73M | -5.53M | -9.75M | -6.76M | 7.81M | -5.92M | -5.38M | -11.38M | -5.99M | -25.71M | -30.09M | -32.84M | -38.37M | -17.00M | -21.86M | -28.41M | -21.82M | -25.25M | -21.74M | -1.59M | -16.26M | -7.51M | -9.61M | -18.02M | -4.32M | -9.88M |
|
Net Cash Flow
|
| -0.61M | -0.89M | -0.89M | -4.10M | 0.85M | 0.49M | 5.89M | 1.10M | 1.71M | -4.00M | 2.40M | 2.60M | 27.65M | -24.13M | -1.55M | 4.50M | 2.42M | 2.97M | -4.92M | 0.75M | 7.72M | -16.15M | -5.75M | -0.72M | 5.67M | -2.64M | 11.35M | -11.44M | 14.50M | -0.51M | -6.16M | 4.06M | 9.79M | -8.17M | -4.89M | -0.39M | 16.11M | -11.15M | -0.89M | -2.83M | -1.82M | 1.13M | -2.94M | 5.64M | 22.74M | 10.52M | -19.56M | 59.95M | -33.22M | -31.60M | 14.07M | -14.64M | -8.75M | -3.96M | -10.90M | -7.57M | 6.38M | 0.82M | -8.20M | 47.43M | -4.86M |