|
Net Income
|
-0.30M | -0.70M | -13.30M | -3.60M | -4.07M | -4.79M | -4.99M | -4.70M | -4.87M | -5.58M | -5.36M | -5.59M | -6.16M | -7.55M | -10.02M | -8.69M | -8.21M | -8.60M | -7.31M | -5.87M | -6.20M | -5.63M | -18.75M | -5.47M | -5.06M | -5.18M | -4.33M | -5.63M | -6.12M | -6.27M | -5.63M | -6.03M | -5.90M | -5.57M | -6.50M | -8.67M | -8.39M | -8.97M | -8.13M | -8.01M | -7.15M | -7.69M | -6.29M | -8.89M | -6.75M | -6.06M | -7.29M | -9.12M | -9.89M | -10.75M | -12.29M | -11.58M | -9.90M | -9.76M | -9.00M | -10.26M | -9.07M | -8.94M | -9.51M | -11.19M | -8.36M | -9.82M |
|
Depreciation and Depletion
|
1.07M | 1.17M | 1.26M | 1.40M | 1.39M | 1.58M | 1.59M | 1.61M | 1.69M | 1.93M | 2.13M | 2.39M | 3.01M | 3.07M | 3.21M | 3.44M | 3.67M | 3.94M | 4.11M | 4.23M | 4.45M | 4.79M | 5.41M | 5.53M | 5.68M | 5.89M | 6.12M | 6.54M | 6.74M | 6.98M | 7.30M | 7.59M | 7.76M | 8.05M | 8.28M | 8.75M | 8.87M | 9.39M | 9.80M | 10.23M | 10.27M | 10.49M | 10.72M | 11.01M | 11.18M | 11.38M | 11.55M | 11.72M | 11.98M | 12.30M | 12.77M | 13.37M | 13.75M | 14.15M | 14.45M | 14.74M | 15.00M | 14.69M | 15.80M | 16.66M | 15.74M | 16.81M |
|
Share-based Compensation
|
| 0.03M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.11M | 0.11M | 0.23M | 0.13M | 0.13M | 0.28M | 0.23M | 0.21M | 0.22M | 0.34M | 0.18M | 0.18M | 0.18M | 0.28M | 0.20M | 0.20M | 0.16M | 0.32M | 0.42M | 0.17M | 0.17M | 0.50M | 0.33M | 0.32M | 0.28M | 0.57M | 0.39M | 0.37M | 0.39M | 0.67M | 0.43M | 0.44M | 0.57M | 0.31M | 0.22M | 0.22M | 0.75M | 0.77M | 0.73M | 1.15M | 1.20M | 1.10M | 1.60M | 1.06M | 1.53M | 1.50M | 1.00M | 0.89M | 1.80M | 1.90M | 1.90M | -0.82M | 3.10M | 3.40M | 0.61M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.05M | | | | 0.04M | | | | 0.05M | | | | 0.07M | | | | 0.07M | | | | 0.09M | | | | 0.26M | | | | 0.12M | | | |
|
Gains from Investment Securities
|
-0.01M | -0.01M | 1.64M | 1.54M | | 0.49M | 0.66M | 1.21M | 1.07M | 1.21M | 0.60M | 3.31M | 0.37M | 0.11M | 0.26M | 0.51M | 0.71M | 0.06M | 0.27M | 0.06M | 0.02M | 0.05M | 0.08M | 0.23M | 1.97M | 1.90M | -0.88M | 1.58M | 1.78M | 0.47M | -0.03M | 1.77M | 2.24M | 2.23M | 0.60M | 2.31M | 2.85M | 2.82M | 0.70M | 3.30M | 3.30M | 3.30M | 0.01M | 3.20M | 2.90M | 3.30M | 3.32M | 3.70M | 3.50M | 3.50M | 3.49M | 4.80M | 4.80M | 4.80M | 4.74M | 0.49M | 0.69M | 0.69M | 0.90M | 1.30M | 1.50M | |
|
Asset Writedowns and Impairment
|
| 0.10M | 0.20M | 0.10M | 0.10M | 0.20M | 0.06M | 0.10M | 0.32M | 0.14M | 0.19M | 0.15M | 0.14M | 0.15M | 0.32M | 0.21M | 0.24M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.32M | 0.22M | 0.32M | 0.10M | 0.26M | 0.22M | 0.33M | -1.49M | 2.21M | 0.29M | 0.27M | -1.40M | 2.07M | 0.24M | 0.38M | 0.35M | 0.44M | 0.38M | 0.36M | 0.32M | 0.49M | 0.23M | 0.40M | 0.19M | 0.39M | 0.18M | 0.43M | 0.37M | 0.52M | 0.36M | 0.44M | 0.54M | 0.77M | 0.46M | 0.33M | 0.51M | 0.80M | 0.45M | 0.40M | 0.44M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | 0.41M | | 2.56M | 8.94M | 7.97M | 8.65M | 6.76M | 5.90M | 4.08M | 6.29M | 6.55M | 2.00M | 4.47M | 2.58M | 4.73M | 8.30M | 0.85M | 2.70M | 3.40M | 9.30M | 21.70M | 25.70M | 28.00M | 42.90M | 32.10M | 12.30M | 8.30M | 8.20M | 6.00M | 5.80M | 2.70M | 7.30M | 9.80M | 8.60M | 23.30M | 20.00M | 19.30M | 11.40M | 4.50M |
|
Cash from Operations
|
| -0.18M | 3.90M | 2.38M | 1.99M | 1.21M | 2.84M | 2.76M | 1.32M | 0.64M | 4.38M | 1.68M | 2.09M | -0.06M | 7.53M | 5.83M | 2.11M | 6.56M | 9.81M | 7.24M | 3.00M | 3.76M | 11.70M | 7.66M | 4.03M | 9.71M | 7.80M | 11.63M | 5.01M | 12.54M | 11.67M | 10.29M | 4.16M | 10.28M | 15.45M | 12.18M | -0.53M | 14.21M | 12.65M | 17.30M | 13.70M | 19.35M | 16.50M | 13.21M | 19.99M | 13.05M | 18.94M | 5.61M | -0.19M | -0.33M | -12.31M | 13.29M | 39.71M | 38.11M | 28.96M | 19.05M | 18.56M | 16.73M | 27.27M | 12.78M | 24.42M | 23.45M |
|
Amortization of Deferred Charges
|
0.06M | 0.06M | 0.04M | 0.08M | 0.08M | 0.08M | 0.14M | 0.07M | 0.07M | 0.07M | 0.09M | 0.07M | 0.10M | 0.09M | 0.21M | 0.12M | 0.14M | 0.13M | 0.14M | 0.13M | 0.14M | 0.14M | 0.42M | 0.19M | 0.20M | 0.20M | 0.15M | 0.17M | 0.15M | 0.17M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.19M | 0.18M | 0.19M | 0.20M | 0.20M | 0.20M | 0.24M | 0.37M | 0.18M | 0.27M | 0.28M | 0.28M | 0.41M | 0.53M | 0.51M | 0.51M | 0.52M | 0.54M | 0.54M | 0.54M | 0.56M | 0.61M | 0.61M | 0.61M | 0.60M | 0.65M | 0.88M |
|
Depreciation & Amortization (CF)
|
1.07M | 1.17M | 1.26M | 1.40M | 1.39M | 1.58M | 1.59M | 1.61M | 1.69M | 1.93M | 2.13M | 2.39M | 3.01M | 3.07M | 3.21M | 3.44M | 3.67M | 3.94M | 4.11M | 4.23M | 4.45M | 4.79M | 5.41M | 5.53M | 5.68M | 5.89M | 6.12M | 6.54M | 6.74M | 6.98M | 7.30M | 7.59M | 7.76M | 8.05M | 8.28M | 8.75M | 8.87M | 9.39M | 9.80M | 10.23M | 10.27M | 10.49M | 10.72M | 11.01M | 11.18M | 11.38M | 11.55M | 11.72M | 11.98M | 12.30M | 12.77M | 13.37M | 13.75M | 14.15M | 14.45M | 14.74M | 15.00M | 14.69M | 15.80M | 16.66M | 15.74M | 16.81M |
|
Change in Receivables
|
| -0.07M | -0.89M | -0.20M | -0.12M | 0.48M | 0.04M | -0.65M | 0.86M | 1.44M | 0.49M | 1.76M | 0.58M | 2.20M | -0.48M | 0.61M | -0.72M | -0.54M | 0.38M | -0.35M | -0.88M | 0.18M | 0.21M | -0.62M | 1.22M | 0.95M | -0.34M | 0.05M | 0.86M | -1.07M | 2.50M | 0.65M | 2.41M | 0.22M | 3.16M | 1.40M | 3.15M | 2.20M | 1.16M | 0.33M | 3.03M | 4.30M | 2.30M | 0.30M | 5.12M | 2.70M | 1.83M | 2.76M | 2.15M | 5.14M | 2.69M | 3.23M | 5.79M | 3.63M | 3.22M | 2.16M | 3.50M | 2.93M | 4.08M | 3.43M | 3.38M | 4.92M |
|
Change in Inventory
|
| 2.35M | -0.88M | -0.25M | 0.41M | -0.44M | -0.11M | -0.65M | 2.37M | 0.71M | -0.76M | -0.10M | 2.41M | 0.66M | -1.04M | -1.68M | 4.82M | -1.31M | -3.31M | -1.74M | 3.55M | -0.65M | 0.84M | 1.08M | 2.44M | -1.50M | 1.09M | 0.56M | 2.95M | -3.44M | 0.08M | 1.41M | 4.18M | 1.93M | -1.39M | -1.02M | 5.61M | 2.23M | 1.45M | -0.91M | -3.30M | -0.69M | -1.61M | 2.10M | -4.09M | -3.12M | 3.33M | 10.63M | 11.70M | 11.21M | 31.26M | -0.13M | -27.29M | -22.10M | -6.01M | -3.72M | 2.77M | -0.55M | 3.54M | 6.03M | -2.32M | -2.96M |
|
Change in Account Payables
|
| 0.67M | -0.36M | 0.09M | -0.70M | 0.12M | 0.43M | -0.46M | 1.17M | 0.04M | -0.36M | 0.10M | -0.07M | 1.00M | -0.49M | 0.13M | 0.77M | -0.23M | -0.47M | 0.25M | 0.68M | -0.03M | 0.09M | 0.72M | -0.19M | 0.44M | -0.83M | 0.80M | 0.84M | -0.89M | -0.75M | 0.16M | 0.80M | -0.24M | 0.19M | 0.79M | -0.33M | 0.68M | -0.44M | -0.08M | -0.21M | 1.46M | -1.36M | 0.28M | 0.95M | -0.93M | -0.41M | 0.09M | 0.21M | 2.20M | -0.38M | -0.37M | 0.68M | -0.73M | 0.13M | -0.35M | -0.37M | 0.35M | 2.25M | -0.89M | 1.44M | -0.29M |
|
Change in Accured Expenses
|
| -0.07M | -0.01M | -0.15M | 0.80M | -0.64M | -0.04M | -0.13M | 0.36M | -0.12M | 0.88M | -0.45M | 0.47M | 0.62M | -0.06M | -0.02M | 0.25M | -0.13M | 0.81M | 0.03M | 0.49M | -0.11M | 1.56M | -0.26M | -1.07M | 0.14M | -0.69M | 0.22M | -0.70M | 0.74M | 0.00M | -0.21M | -0.37M | 1.24M | 0.18M | 2.58M | -1.48M | 1.42M | 0.64M | 1.20M | -0.38M | 3.29M | 2.61M | 0.55M | -1.62M | -0.01M | 0.96M | -0.48M | -1.13M | -1.40M | 2.71M | -4.11M | 0.58M | -0.28M | 2.08M | -2.90M | 0.92M | -0.60M | 2.54M | -3.57M | 0.61M | -0.51M |
|
Capital Expenditures
|
| | 24.10M | 0.82M | 12.48M | | 4.20M | 3.00M | 3.48M | 33.16M | 5.18M | 67.50M | 7.25M | | 5.82M | 6.84M | 8.29M | 13.39M | 13.34M | 6.84M | 13.50M | 22.48M | 36.10M | 10.48M | 15.87M | 17.89M | 13.95M | 36.82M | 4.05M | 7.22M | 13.92M | 10.47M | 13.09M | 15.00M | 17.32M | 12.11M | 15.22M | 22.02M | 15.19M | 16.87M | 20.80M | 21.76M | 17.33M | 12.19M | 17.72M | 16.62M | 12.74M | 12.24M | 16.41M | 25.03M | 27.43M | 26.77M | 47.84M | 34.01M | 15.24M | 17.86M | 23.19M | 26.52M | 24.53M | 25.37M | 25.13M | 34.98M |
|
Sales of Property, Plant and Equipment
|
| 0.08M | 0.06M | 0.13M | 0.14M | 0.18M | 0.26M | 0.32M | 0.26M | 0.30M | 0.18M | 0.17M | 0.41M | 0.26M | 0.08M | 0.11M | 0.40M | 0.17M | 0.09M | 0.14M | 0.12M | 0.34M | 0.17M | 0.32M | 0.32M | 0.21M | 0.27M | 0.52M | 0.70M | 0.43M | 0.65M | 0.54M | 0.61M | 0.82M | 0.80M | 0.69M | 0.71M | 0.73M | 0.62M | 0.53M | 0.59M | 0.80M | 0.74M | 0.58M | 0.68M | 0.77M | 0.84M | 0.74M | 1.15M | 0.64M | 0.58M | 0.63M | 0.70M | 0.95M | 0.77M | 1.03M | 1.31M | 1.54M | 1.39M | 1.00M | 1.07M | 1.00M |
|
Change in Acquisitions & Divestments
|
| 3.14M | 10.94M | 2.69M | | 1.08M | 1.49M | 4.42M | 4.83M | 3.35M | 3.56M | 15.24M | 1.74M | 0.26M | 1.75M | 3.54M | 3.55M | 0.41M | 3.41M | 0.69M | 0.36M | 1.21M | 2.38M | 0.49M | 7.22M | 4.62M | 2.50M | 1.37M | 7.15M | 3.66M | 5.24M | 0.27M | | | 325.00 | | | | 0.12M | | | | | 4.51M | 2.46M | 9.87M | | 55.75M | | 0.08M | 0.31M | 0.46M | 0.04M | 3.82M | | | 0.04M | | | | | |
|
Cash from Investing Activities
|
| -3.47M | -16.35M | -2.76M | -19.85M | -11.26M | -5.89M | -3.91M | -6.56M | -42.57M | -13.94M | -59.84M | -17.37M | -15.21M | -17.95M | -11.00M | -8.54M | -24.77M | -11.72M | -12.15M | -25.00M | -49.78M | -61.74M | -18.54M | -17.98M | -23.44M | -17.61M | -49.62M | -26.23M | -39.56M | -37.51M | -17.47M | -44.00M | -25.89M | -50.23M | -14.74M | -19.73M | -65.15M | -22.73M | -20.48M | -24.21M | -32.95M | -26.13M | -18.73M | -30.85M | -14.41M | -30.40M | 34.62M | -33.75M | -59.31M | -66.44M | -40.54M | -53.85M | -41.33M | -29.85M | -25.42M | -33.33M | -38.26M | -42.85M | -56.41M | -44.24M | -64.09M |
|
Other financing activities
|
| 0.00M | 0.29M | 0.24M | -0.01M | 0.12M | 0.29M | 0.23M | 0.03M | 0.08M | 0.10M | 0.70M | 0.26M | 0.03M | 0.12M | 0.26M | 0.09M | 0.17M | 0.09M | 1.14M | 0.07M | 1.21M | -0.11M | 0.23M | 0.88M | 0.63M | 0.65M | 0.68M | 0.70M | 0.79M | 0.72M | 0.69M | 0.90M | 1.33M | 2.17M | 1.80M | 1.90M | 1.90M | 2.10M | 0.90M | 0.80M | 2.23M | 0.81M | 0.92M | 0.88M | 0.80M | 0.90M | 5.04M | 0.24M | 0.48M | 0.80M | 0.66M | 0.74M | 0.60M | 0.70M | 0.71M | 0.79M | 0.90M | 0.80M | 0.84M | 1.24M | 5.09M |
|
Long-Term Debt Issuances
|
| | 15.00M | 9.52M | | | 15.50M | 11.40M | | 13.98M | | 53.76M | | | | | | | | 44.98M | 12.67M | 43.07M | 38.71M | 7.20M | 8.26M | | 16.35M | 14.25M | 16.80M | 13.37M | | | | | 14.75M | | | | | | | | | | | 6.07M | | 102.67M | | | | | | | 57.74M | | | | | | | |
|
Long-Term Debt Repayments
|
| 0.51M | 0.52M | 6.24M | 17.55M | -11.03M | 12.80M | 11.71M | 9.24M | -12.82M | 14.94M | 0.89M | 6.74M | 1.02M | 1.04M | 1.11M | 1.16M | 1.18M | 1.19M | 7.98M | 10.32M | 1.41M | 18.04M | 1.70M | 10.25M | 1.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | 1.70M | 24.98M | 6.01M | 5.99M | 4.50M | 9.37M | 9.35M | 5.09M | -29.81M | 17.31M | 4.22M | -11.17M | 14.12M | -26.65M | 11.20M | 1.74M | 23.60M | -17.71M | -22.69M | 43.19M | -34.31M | 34.25M | 2.39M | 21.32M | 7.03M | -76.36M | 37.75M | 7.20M | -39.41M | 21.68M | -31.46M | 52.50M | -11.28M | -12.34M | -23.72M | 6.89M | -4.95M | 16.44M | 68.94M | 26.84M | 37.98M | -8.46M | -37.87M | -51.20M | -16.04M | 0.21M | -51.53M | 2.19M | 0.37M | -1.30M | 0.35M |
|
Shares Issued
|
| 3.48M | 5.32M | 4.33M | 3.01M | 1.67M | 3.30M | 4.89M | 4.28M | 2.71M | 4.78M | 6.44M | 7.82M | 8.56M | 10.50M | 7.45M | 6.88M | 7.41M | 9.18M | 7.68M | 6.29M | 6.37M | 2.25M | 0.23M | 2.60M | 6.44M | 10.74M | 13.77M | 14.89M | 17.91M | 10.94M | 9.36M | 5.46M | 6.47M | 8.75M | 8.87M | 8.84M | 5.87M | 0.22M | 63.13M | 79.10M | 8.34M | 24.67M | 30.86M | 22.35M | | | 0.99M | -146.79M | 0.98M | 4.88M | 19.29M | 15.31M | 12.19M | 8.94M | 4.40M | 0.66M | 10.20M | 12.76M | 1.78M | 1.35M | 1.35M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 1.60M | 0.23M | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | -0.01M | | | -0.11M | 31.29M | | | | | | | | | | | | 43.04M | | | | | | | 138.98M | -0.01M | 48.25M | | | -280.00 | | 96.69M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -0.24M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 1.96M | -15.04M | 2.11M | 2.17M | 2.27M | -18.46M | 2.47M | 2.56M | 2.62M | -23.70M | 2.81M | 2.76M | 2.93M | -29.63M | 3.40M | 3.53M | 3.66M | -34.44M | 3.99M | 4.14M | 4.27M | -38.70M | 4.34M | 4.33M | 4.40M | 21.51M | 4.74M | 5.00M | 5.39M | 25.18M | 11.17M | 0.33M | 11.82M | 4.67M | 12.10M | 13.97M | 14.13M | 6.96M | 15.51M | 15.51M | 15.56M | 7.65M | 7.13M | 16.23M | 8.15M | 8.47M | 9.49M | 10.29M | 10.33M | 10.52M | 11.57M | 11.76M | 12.77M | 12.97M | 13.50M | 14.33M | 15.11M | 16.13M | 16.89M | 18.08M | 18.20M |
|
Cash from Financing Activities
|
| 2.28M | 16.06M | 5.27M | 15.23M | 9.59M | 4.40M | 1.19M | 17.34M | 25.45M | 16.16M | 55.61M | 21.14M | 8.71M | 10.25M | 5.32M | 9.68M | 9.85M | 7.33M | 7.90M | 19.95M | 44.88M | 48.68M | 12.26M | 15.63M | 7.84M | 10.17M | 43.37M | 19.79M | 33.79M | 33.66M | 11.20M | 27.90M | 10.42M | 32.79M | 3.68M | 15.65M | 59.81M | 10.91M | 6.39M | 5.55M | 65.06M | -30.47M | 16.97M | 73.06M | -10.42M | 46.02M | 138.46M | 15.24M | -154.28M | 48.53M | 29.44M | 20.27M | -0.40M | 19.75M | -8.85M | 16.45M | 45.08M | 49.96M | -18.69M | 60.82M | -4.74M |
|
Change in Cash
|
| -1.36M | 3.61M | 4.89M | -2.62M | -0.47M | 1.35M | 0.03M | 12.10M | -16.48M | 6.60M | -2.55M | 5.86M | -6.55M | -0.17M | 0.15M | 3.25M | -8.35M | 5.43M | 2.99M | -2.05M | -1.13M | -1.36M | 1.38M | 1.68M | -5.88M | 0.36M | 5.38M | -1.43M | 6.77M | 7.82M | 4.02M | -11.95M | -5.19M | -2.00M | 1.12M | -4.60M | 8.87M | 0.83M | 3.21M | -4.96M | 51.45M | -40.09M | 11.46M | 62.21M | -11.79M | 34.56M | 178.69M | -18.70M | -213.92M | -30.22M | 2.19M | 6.13M | -3.62M | 18.87M | -15.22M | 1.67M | 23.55M | 34.38M | -62.33M | 41.00M | -45.38M |
|
Free Cash Flow
|
| -0.18M | -20.21M | 1.55M | -10.48M | 1.21M | -1.36M | -0.25M | -2.16M | -32.53M | -0.80M | -65.82M | -5.16M | -0.06M | 1.70M | -1.00M | -6.18M | -6.82M | -3.53M | 0.40M | -10.50M | -18.72M | -24.40M | -2.82M | -11.84M | -8.17M | -6.15M | -25.20M | 0.96M | 5.33M | -2.24M | -0.18M | -8.94M | -4.72M | -1.87M | 0.07M | -15.75M | -7.80M | -2.54M | 0.43M | -7.10M | -2.41M | -0.84M | 1.03M | 2.27M | -3.57M | 6.19M | -6.63M | -16.60M | -25.36M | -39.74M | -13.48M | -8.12M | 4.10M | 13.72M | 1.19M | -4.63M | -9.80M | 2.74M | -12.59M | -0.71M | -11.53M |
|
Net Cash Flow
|
| -1.36M | 3.61M | 4.89M | -2.62M | -0.47M | 1.35M | 0.03M | 12.10M | -16.48M | 6.60M | -2.55M | 5.86M | -6.55M | -0.17M | 0.15M | 3.25M | -8.35M | 5.43M | 2.99M | -2.05M | -1.13M | -1.36M | 1.38M | 1.68M | -5.88M | 0.36M | 5.38M | -1.43M | 6.77M | 7.82M | 4.02M | -11.95M | -5.19M | -2.00M | 1.12M | -4.60M | 8.87M | 0.83M | 3.21M | -4.96M | 51.45M | -40.09M | 11.46M | 62.21M | -11.79M | 34.56M | 178.69M | -18.70M | -213.92M | -30.22M | 2.19M | 6.13M | -3.62M | 18.87M | -15.22M | 1.67M | 23.55M | 34.38M | -62.33M | 41.00M | -45.38M |