|
Net Income
|
0.66M | 1.88M | 0.26M | -0.00M | -5.07M | 1.64M | 3.70M | 0.00M | 0.00M | -660.00 | -2.34M | 4.55M | 9.95M | 0.75M | 46.38M | 3.81M | 4.08M | 1.46M | 28.53M | 0.19M | -0.02M | 0.51M | 0.22M | 0.00M | -2.13M | -4.94M | -0.00M | -5.46M | -9.77M | -3.20M | -11.25M | -1.44M | 7.37M | 10.88M | -0.47M | -7.64M | -8.02M | -12.91M | -14.38M | -6.83M | 0.83M | -3.53M | 2.54M | -4.17M | -5.91M | -5.47M | -4.63M | -3.37M | -3.04M | -87.42M | -11.72M | 2.06M | 2.35M | 4.68M | -0.29M | 2.32M | 1.59M | 1.63M | 1.00M | 0.89M | -0.62M | 0.13M |
|
Depreciation and Depletion
|
| 7.16M | 6.65M | | | 5.91M | 4.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 3.03M | 3.31M | 3.27M | 3.02M | 2.99M | 2.97M | 2.69M | 2.72M | 2.88M | 2.76M |
|
Gains from Investment Securities
|
5.78M | -0.37M | 3.74M | -3.68M | 1.28M | 4.63M | -0.36M | -0.00M | -5.09M | -0.08M | 5.17M | -0.01M | | | | | | 1.77M | 47.05M | | 2.88M | -3.39M | | 1.65M | 3.27M | | 11.28M | 0.45M | -0.48M | 9.87M | | | | | | | | | | | 1.44M | 0.29M | 0.05M | 3.16M | | | | | | 2.60M | | | | | | | | | 0.42M | | | |
|
Asset Writedowns and Impairment
|
| | | | 6.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.12M | 0.28M | -0.16M | | 0.94M | -0.07M | 0.72M | 0.03M | 0.04M | 0.04M | 0.05M | -0.03M | -0.02M | 0.17M |
|
Change in Interest Receivables
|
| -0.21M | 0.34M | 0.08M | -0.05M | -0.01M | -0.02M | -0.00M | -0.00M | 0.00M | -5.51M | 0.00M | 0.29M | -1.74M | 9.87M | 10.59M | -17.87M | -2.25M | 1.88M | -1.12M | 0.93M | -1.94M | 1.54M | -1.57M | 1.99M | -1.64M | 2.15M | -1.75M | -0.98M | 1.69M | 1.71M | 2.78M | 11.77M | 0.54M | 7.50M | -1.20M | -6.24M | 8.26M | 8.10M | -1.03M | 2.44M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -1.16M | 5.43M | -13.89M | -56.12M | 1.28M | 68.72M | -0.01M | -0.00M | -0.03M | -24.70M | -0.01M | -15.42M | -1.04M | -50.22M | -23.62M | 7.93M | 5.38M | -19.07M | 22.32M | -67.41M | 0.67M | -6.50M | -6.31M | 37.23M | -13.80M | -14.92M | -9.16M | 13.66M | -18.22M | -11.35M | 1.69M | -0.57M | -21.43M | -160.88M | -17.64M | 1.87M | 6.47M | -26.46M | -7.76M | -1.69M | -5.77M | 20.85M | -0.90M | 1.35M | -7.65M | -3.79M | -4.18M | -3.34M | 2.12M | -40.00M | 1.53M | -9.97M | 16.28M | -38.92M | 3.87M | -0.51M | 13.70M | -15.75M | -7.43M | -2.91M | 8.16M |
|
Amortization of Deferred Charges
|
| 0.50M | -1.57M | 1.01M | 0.76M | 0.30M | -2.07M | 0.90M | 1.97M | -0.55M | -2.31M | | | | | | | 0.83M | 1.59M | 0.59M | 0.36M | 0.77M | 0.96M | 1.40M | 0.87M | 0.90M | 1.15M | 1.05M | 1.07M | 0.75M | 0.70M | 0.99M | 0.41M | 0.95M | 2.65M | 0.59M | 0.56M | 1.20M | -0.81M | 0.78M | 0.77M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 7.16M | -21.62M | 6.64M | 4.75M | 5.91M | -17.27M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 10.76M | -10.74M | 21.39M | 0.00M | 9.06M | 4.57M | 4.52M | 4.64M | 5.11M | 6.55M | 4.99M | 5.27M | 5.31M | 6.01M | 7.08M | 6.30M | 6.38M | 6.33M | 6.55M | 6.45M | 6.52M | 6.89M | 10.89M | 3.11M | 3.44M | 6.27M | 2.77M | 4.33M | 4.46M | 4.24M | 5.56M | 3.95M | 3.80M | 3.94M | 3.33M | 3.21M | 3.15M | 3.05M | 3.70M | 3.75M | 3.42M | 3.34M | 4.05M | 3.19M | 3.17M | 3.32M | 2.87M | 2.90M | 3.08M | 2.95M |
|
Change in Receivables
|
| | | | | | | | | | | | -0.01M | 0.00M | | | | | | | | | | 5.12M | -20.02M | 15.75M | 10.28M | -1.98M | -12.82M | 20.16M | 4.62M | 1.60M | -1.21M | 0.38M | 14.23M | 9.79M | 22.06M | 3.40M | | -3.26M | 4.84M | -3.07M | -2.90M | -2.38M | -8.35M | 1.38M | -3.23M | 1.44M | 1.99M | 3.10M | 0.80M | -0.04M | 5.11M | 0.22M | 6.51M | 1.01M | 5.01M | -2.83M | 24.12M | 2.27M | 4.18M | -2.92M |
|
Change in Account Payables
|
| -1.16M | 2.05M | -14.23M | -33.03M | | 47.23M | 0.01M | 0.01M | -0.04M | -7.39M | -0.01M | -10.04M | | -52.38M | -0.03M | -22.00M | 3.34M | 12.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 4.51M | 4.31M | -10.15M | -0.28M | 3.64M | 6.80M | -0.02M | -0.00M | 0.00M | -10.30M | -0.01M | -8.07M | 2.94M | 14.59M | -13.55M | 0.47M | 2.30M | -4.43M | -2.64M | -0.72M | 2.49M | -6.25M | -8.66M | 3.66M | 6.24M | 12.83M | -10.89M | 6.70M | -17.33M | 4.49M | -2.56M | 0.13M | -33.35M | -44.61M | -5.52M | 0.89M | 10.07M | -3.09M | -4.16M | 5.27M | -5.01M | 2.56M | -4.22M | 3.26M | -3.93M | 0.18M | -4.96M | 0.38M | 92.00M | -40.40M | -2.15M | -3.33M | 9.98M | -36.43M | -2.09M | -0.18M | 4.99M | 4.12M | -7.42M | 3.05M | 1.81M |
|
Capital Expenditures
|
| -0.70M | 2.01M | -0.76M | -0.34M | -0.97M | 2.08M | -394.00 | -331.00 | -0.00M | -2.20M | -964.00 | 3.33M | -9.73M | 14.08M | -1.16M | 4.30M | 0.49M | 74.94M | 3.46M | 102.27M | 25.49M | 76.09M | 8.39M | 25.46M | 7.89M | 37.99M | 8.41M | 18.30M | 14.78M | 22.95M | 20.12M | 27.34M | 19.11M | 18.49M | 7.84M | 9.60M | 13.88M | 2.42M | 7.74M | -0.01M | 4.76M | 5.02M | 4.98M | 2.01M | 1.78M | -0.70M | 6.39M | 1.83M | 3.62M | 6.85M | 5.65M | 0.59M | 3.63M | 8.59M | 5.73M | 9.30M | 15.93M | 26.98M | 26.45M | 26.93M | 14.78M |
|
Sales of Property, Plant and Equipment
|
| 116.09M | -146.01M | 39.63M | 39.13M | 28.18M | -106.91M | 0.01M | 0.03M | 0.00M | 31.71M | 0.02M | 75.85M | 0.13M | 185.49M | 22.48M | 18.95M | 2.40M | 91.25M | 6.85M | 1.77M | 2.69M | 95.99M | 3.41M | 5.96M | | 19.75M | 1.09M | 0.51M | 0.85M | 3.85M | 2.64M | 0.07M | 7.73M | 243.06M | 8.71M | 7.08M | 7.23M | 5.59M | 5.64M | 6.62M | 19.51M | 9.21M | 14.43M | 10.01M | 79.29M | 1.82M | 28.52M | 4.35M | 11.72M | | | 0.19M | | | | | | 1.34M | 3.50M | 1.37M | 0.97M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | -0.02M | 0.06M | 0.14M | -3.31M | 3.77M | | -2.78M | | 0.01M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | 0.90M | -0.91M | | | | | | | | | | | | | | | | | | | 2.78M | | -0.01M | 0.03M | 0.01M | 0.01M | -0.01M | | | | | | | | | 4.58M | 5.26M | -1.44M | 4.32M | -0.05M | 7.43M | | | | | | 180.25M | 204.04M | 17.98M | 2.94M | | 0.49M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.01M | -1.44M | 7.69M | 4.42M | 0.74M | -12.83M | 0.01M | 0.00M | | 11.98M | | | | | | | | | | | 7.29M | -12.68M | 1.57M | 1.07M | 0.14M | 0.09M | 0.71M | 10.22M | 15.15M | 0.15M | | | | | 0.26M | | | 13.61M | 1.23M | | 2.24M | 0.97M | 8.88M | -0.05M | | 8.85M | 0.63M | 39.12M | 0.50M | -37.22M | 27.19M | 37.95M | 10.03M | -73.20M | 31.69M | 17.50M | 7.22M | -50.81M | 21.21M | 17.85M | 25.90M |
|
Cash from Investing Activities
|
| 79.79M | -108.66M | 37.75M | 128.05M | 62.99M | -228.75M | 128.00 | 0.04M | 0.04M | 67.73M | 0.03M | 74.01M | -3.11M | 198.12M | 17.83M | 13.24M | -28.76M | 26.59M | -4.93M | -91.79M | -24.08M | -19.03M | -2.12M | -49.12M | -13.95M | -1.68M | -14.78M | -17.44M | -8.22M | -57.87M | -24.07M | -25.75M | -12.80M | 210.24M | -5.43M | -2.47M | -8.88M | 7.18M | 1.62M | 3.29M | 7.50M | -12.03M | 14.15M | 14.88M | 77.01M | -5.71M | 5.65M | 26.65M | 121.06M | 154.01M | -24.21M | 15.44M | -0.79M | 36.38M | 11.57M | -14.59M | -24.07M | -14.44M | -16.63M | -8.80M | -23.77M |
|
Other financing activities
|
| -0.25M | 2.87M | 1.78M | 0.20M | 0.07M | -2.05M | -0.00M | -0.00M | -386.00 | -3.30M | -0.00M | 1.30M | -2.70M | -0.38M | -3.90M | 9.04M | 0.49M | 1.25M | 0.29M | 7.65M | 0.90M | -1.81M | 0.67M | 0.61M | 1.39M | -3.47M | 4.83M | -11.08M | 0.07M | 13.07M | 2.02M | | 3.23M | | | | | | | | 0.05M | 1.24M | 0.02M | | 0.58M | 0.01M | | | | | 0.02M | | | 0.00M | 0.01M | 0.04M | 0.15M | | | | |
|
Long-Term Debt Issuances
|
| 28.50M | -122.07M | 30.43M | 72.11M | 9.45M | -111.87M | 0.06M | 0.08M | 39.00 | 139.32M | 0.08M | 136.09M | 5.28M | 61.08M | 61.21M | -1.73M | 45.57M | 73.46M | 11.49M | 187.28M | 22.68M | 181.86M | 43.49M | 35.00M | 36.54M | 127.18M | 75.99M | 26.37M | -48.13M | 80.89M | 17.34M | 27.36M | 24.24M | 54.40M | 8.02M | 4.90M | 4.02M | 8.74M | 5.11M | 19.40M | -14.28M | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| -4.65M | 115.01M | -57.33M | -0.49M | -59.09M | 116.79M | -0.06M | -0.10M | -0.01M | -163.39M | -0.09M | 193.13M | -382.87M | 576.55M | -44.49M | 106.23M | 27.68M | 64.17M | 16.85M | 17.02M | 1.48M | 150.78M | 36.20M | 8.83M | 15.94M | 99.77M | 59.39M | 53.53M | -6.33M | 8.75M | 39.40M | | 19.81M | | | | | 32.50M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | 1.53M | | | -1.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| -0.05M | 0.16M | -0.05M | -0.05M | -0.05M | 0.16M | -53.00 | -53.00 | -53.00 | -0.21M | -52.00 | 0.11M | -0.26M | 0.37M | -0.05M | 0.16M | | 0.79M | 0.22M | 0.22M | 0.23M | 0.23M | 0.22M | 0.22M | 0.23M | 0.23M | 0.22M | 0.22M | 0.22M | 0.23M | | | 0.23M | 0.23M | 0.07M | 0.04M | 0.09M | -0.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -77.96M | 103.87M | -28.43M | -71.55M | -63.60M | 163.56M | -0.00M | -0.03M | -0.02M | -50.01M | -0.02M | -66.20M | 4.23M | -137.28M | 7.88M | -25.97M | 14.29M | 0.39M | -9.99M | 158.72M | 16.25M | 28.74M | 3.48M | 21.62M | 15.13M | 20.93M | 54.54M | 13.93M | 30.69M | 56.84M | 30.33M | 22.79M | 37.91M | -39.25M | -3.36M | 2.64M | 20.18M | 2.58M | -9.04M | 2.68M | -13.10M | 17.15M | -25.16M | -23.30M | -53.42M | -1.72M | -38.77M | -1.07M | -31.68M | -40.85M | -89.13M | -46.16M | -1.97M | -1.76M | -1.46M | -0.90M | 2.45M | 1.57M | 15.60M | 13.89M | 11.05M |
|
Change in Cash
|
| 0.67M | 0.63M | -4.57M | 0.38M | 0.67M | 3.53M | -0.01M | 0.01M | -0.01M | -6.98M | -0.01M | -7.62M | 0.08M | 10.63M | 2.09M | -4.79M | -9.10M | 7.92M | 7.40M | -0.48M | -7.17M | 3.21M | -4.96M | 9.74M | -12.61M | 4.33M | 30.59M | 10.14M | 4.26M | -12.39M | 7.95M | -3.52M | 3.68M | 10.11M | -26.43M | 2.04M | 17.77M | -16.69M | -15.18M | 4.28M | -11.37M | 25.97M | -11.91M | -7.06M | 15.94M | -11.22M | -37.30M | 22.24M | 91.49M | 73.15M | -111.81M | -40.70M | 13.52M | -4.30M | 13.99M | -16.00M | -7.92M | -28.62M | -8.46M | 2.18M | -4.55M |
|
Beginning Cash Balance
|
4.36M | 10.59M | 10.63M | 11.64M | 6.69M | 7.07M | 16.46M | 17.53M | 17.51M | 6.33M | 19.98M | 0.01M | 7.62M | -0.08M | 5.46M | -2.09M | 18.18M | 13.38M | 4.29M | 12.20M | 19.61M | 19.13M | 11.96M | 15.17M | 10.21M | 19.95M | 13.17M | 24.69M | 48.89M | 48.07M | 55.09M | 32.94M | 31.62M | 20.09M | 26.24M | 54.58M | 35.54M | 45.30M | 67.87M | 55.10M | 37.97M | 44.33M | 10.79M | 65.77M | 53.06M | 47.91M | 61.95M | 51.09M | 15.96M | 39.71M | 40.27M | 167.12M | 99.56M | 33.66M | 41.00M | 40.67M | 62.03M | 47.43M | 48.54M | 22.23M | 13.27M | 16.45M |
|
Free Cash Flow
|
| -0.46M | 3.42M | -13.13M | -55.78M | 2.25M | 66.64M | -0.01M | -0.00M | -0.03M | -22.50M | -0.01M | -18.76M | 8.69M | -64.30M | -22.46M | 3.63M | 4.89M | -94.00M | 18.87M | -169.68M | -24.82M | -82.59M | -14.71M | 11.77M | -21.69M | -52.91M | -17.57M | -4.64M | -33.00M | -34.31M | -18.43M | -27.90M | -40.55M | -179.36M | -25.47M | -7.72M | -7.40M | -28.88M | -15.50M | -1.67M | -10.53M | 15.83M | -5.88M | -0.66M | -9.43M | -3.09M | -10.57M | -5.17M | -1.50M | -46.85M | -4.12M | -10.56M | 12.65M | -47.51M | -1.86M | -9.81M | -2.23M | -42.72M | -33.87M | -29.84M | -6.61M |
|
Net Cash Flow
|
| 0.67M | 0.63M | -4.57M | 0.38M | 0.67M | 3.53M | -0.01M | 0.01M | -0.01M | -6.98M | -0.01M | -7.62M | 0.08M | 10.63M | 2.09M | -4.79M | -9.10M | 7.92M | 7.40M | -0.48M | -7.17M | 3.21M | -4.96M | 9.74M | -12.61M | 4.33M | 30.59M | 10.14M | 4.26M | -12.39M | 7.95M | -3.52M | 3.68M | 10.11M | -26.43M | 2.04M | 17.77M | -16.69M | -15.18M | 4.28M | -11.37M | 25.97M | -11.91M | -7.06M | 15.94M | -11.22M | -37.30M | 22.24M | 91.49M | 73.15M | -111.81M | -40.70M | 13.52M | -4.30M | 13.99M | -16.00M | -7.92M | -28.62M | -8.46M | 2.18M | -4.55M |