|
Net Income
|
-0.23M | -0.17M | -0.14M | -0.26M | -0.37M | 1.49M | -0.48M | -1.38M | -2.51M | 0.52M | -1.25M | -1.91M | 0.12M | -0.04M | 0.05M | 0.08M | 0.22M | 2.26M | 0.02M | 0.74M | 0.04M | 0.02M | 1.53M | -0.01M | | | | 0.90M | | | 0.66M | | | | -1.88M | 0.27M | 0.72M | 1.18M | -4.03M | -3.07M | 3.08M | -5.33M | 0.06M | -0.05M | -3.01M | -0.83M | 0.10M | -1.29M | -11.37M | 19.15M | -6.01M | -2.36M | -30.63M | 39.76M | 2.37M | -1.00M | 12.98M |
|
Depreciation and Depletion
|
| | | | | | 0.32M | 0.35M | 0.42M | 0.38M | 0.71M | 0.71M | 0.36M | 0.93M | 0.97M | 1.15M | 1.48M | 1.77M | 1.73M | 2.02M | 2.00M | 2.13M | 2.67M | 2.63M | 2.65M | 2.63M | 3.17M | 3.33M | 3.05M | 3.11M | 3.19M | 2.88M | 2.92M | 3.03M | 2.94M | 2.86M | 2.79M | 2.73M | 2.69M | 2.70M | 2.80M | 2.88M | 2.79M | 2.79M | 3.39M | 4.53M | 4.50M | 4.50M | 4.50M | 4.50M | 4.60M | 4.60M | 4.70M | 4.70M | 4.60M | 4.60M | 4.60M |
|
Share-based Compensation
|
| | | | | | | | | | | 0.14M | 0.04M | 0.27M | 0.04M | 0.41M | 0.05M | 0.04M | 0.07M | 0.34M | 0.17M | 0.87M | 0.38M | 0.22M | 0.13M | 0.14M | 0.42M | 0.07M | 0.24M | 0.21M | 0.09M | 0.08M | 0.07M | -0.24M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | 0.16M | 0.27M | 0.27M | 0.13M | 0.01M | 0.00M | -0.01M | | -0.01M | 0.03M | | | 0.03M | -0.03M | 0.03M | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | -0.17M | 0.20M | -0.35M | 0.17M | 0.06M | 0.17M | 0.18M | -1.03M | | | | -1.19M | | | | -2.13M | | 1.02M | -0.00M | -4.11M | 1.05M | | 1.26M | 0.15M | 1.84M | -0.33M | -0.08M | -3.13M | -0.31M | | | -0.30M | -3.64M | 1.23M | 1.97M | -7.51M | 3.96M | -2.08M | 0.66M | 0.07M | -1.85M | -3.03M | 11.16M | 3.50M | 5.51M | 4.97M | 39.30M | -41.44M | 2.31M | 6.43M | -14.99M |
|
Asset Writedowns and Impairment
|
| | | | | 0.03M | 0.01M | 0.02M | 0.03M | 0.04M | | -0.03M | 0.05M | 0.04M | 0.05M | 0.05M | 0.11M | 0.03M | 0.09M | 0.08M | 0.03M | 0.23M | 0.25M | 0.17M | 0.02M | 2.38M | 0.02M | -0.02M | | 3.94M | | | 0.40M | -1.55M | | | | | | | | | | | | | | | | | | | 1.20M | 0.01M | | | 2.50M |
|
Cash from Operations
|
| 0.17M | 0.03M | -0.06M | 0.06M | -0.32M | -0.07M | -1.24M | -0.39M | -0.76M | 0.06M | -1.69M | -3.10M | 2.25M | -4.34M | -5.41M | 7.32M | -2.89M | 0.63M | 5.10M | 3.68M | 1.69M | 6.49M | 7.14M | 5.19M | 5.00M | 6.47M | 6.16M | 5.91M | 3.46M | 2.70M | 5.11M | 4.81M | 2.64M | 3.22M | 4.27M | 6.48M | 1.80M | 4.74M | 4.80M | 4.98M | 2.53M | 3.37M | 6.58M | 18.00M | 2.80M | 3.69M | 7.82M | 3.52M | 5.90M | 5.23M | 7.88M | 7.48M | 5.40M | 4.44M | 8.88M | 5.44M |
|
Amortizatization of Intangibles
|
| | | | | | 0.46M | 0.21M | 0.45M | 0.42M | 1.08M | 1.03M | 1.12M | 1.47M | 2.03M | 2.69M | 3.40M | 3.39M | 3.15M | 3.41M | 3.00M | 3.20M | 3.73M | 3.67M | 5.09M | 3.14M | 4.30M | 4.09M | 2.99M | 3.04M | 2.63M | 2.41M | 2.14M | 2.12M | 1.86M | 1.58M | 1.43M | 1.10M | 1.02M | 0.94M | 0.87M | 0.89M | 0.83M | -0.01M | -0.49M | -1.60M | -1.40M | -1.24M | -1.23M | -0.98M | -0.91M | -0.86M | -0.83M | -0.83M | -0.74M | -0.69M | -0.56M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 0.09M | 0.19M | 0.05M | | 0.44M | 0.21M | 0.28M | | 0.19M | 0.65M | 0.63M | | 0.76M | 1.06M | 0.68M | | 0.38M | 0.68M | 0.62M | | 0.39M | 0.54M | 0.41M | | | | | | | | | 1.61M | | | 0.06M | 3.94M | 0.48M | 1.53M | 0.35M | 1.55M | 0.63M | 1.40M | 0.13M | 1.98M | 0.71M | 1.30M | 0.03M |
|
Amortization
|
| 13.17M | | | 12.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.19M | 0.19M | 0.18M | 0.18M | 0.27M | 0.65M | 0.68M | 0.87M | 1.26M | 0.71M | 0.71M | 0.36M | 0.93M | 0.97M | 1.15M | 1.48M | 1.77M | 1.73M | 2.02M | 2.00M | 2.13M | 2.67M | 2.63M | 2.65M | 2.63M | 3.17M | 3.33M | 3.05M | 3.11M | 3.19M | 2.88M | 2.92M | 3.03M | 2.94M | 2.86M | 2.79M | 2.73M | 2.69M | 2.70M | 2.80M | 2.88M | 2.79M | 2.79M | 4.98M | 7.32M | 7.47M | 7.30M | 6.88M | 6.86M | 6.60M | 6.37M | 6.24M | 6.10M | 6.23M | 5.78M | 5.61M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | 0.10M | 0.01M | -0.07M | 0.95M | 0.09M | 0.11M | 0.24M | 0.52M | 0.04M | -0.08M | 0.01M | 0.08M | -0.08M | 0.15M | -0.18M | 0.09M | 0.04M | -0.01M | 0.45M | 0.32M | 0.32M | 0.46M | 0.31M | 0.29M | 0.16M | 0.08M | -0.68M | 0.38M | 2.18M | -1.75M | -0.57M | 0.94M | 1.48M | -1.01M | 2.73M | -1.27M | 1.46M | 0.60M | 1.12M | -0.21M |
|
Change in Accured Expenses
|
| 0.85M | | | 1.32M | -0.10M | 0.14M | 0.59M | 2.62M | -0.73M | -0.07M | 0.56M | -0.33M | -0.55M | 0.26M | 0.36M | 1.37M | -1.77M | 0.33M | 2.63M | 0.21M | -0.68M | 1.68M | 0.99M | 1.14M | -0.41M | 0.37M | 1.20M | 0.90M | -0.39M | -1.80M | -0.01M | 0.07M | -0.47M | -0.05M | 2.14M | 0.56M | -2.83M | 0.92M | 0.17M | 1.37M | -1.31M | 1.16M | 1.80M | 9.73M | -4.07M | 3.06M | -2.54M | 1.11M | -0.27M | 0.13M | 2.36M | 0.42M | -2.96M | 1.84M | 0.47M | -0.08M |
|
Capital Expenditures
|
| 0.07M | 0.02M | 0.00M | | -0.07M | 0.11M | 0.13M | 0.04M | 0.42M | 0.04M | 0.15M | 0.01M | 0.33M | 0.01M | 0.22M | 0.03M | 0.27M | 0.37M | 0.84M | 0.38M | 0.30M | 0.49M | 1.69M | 2.08M | 3.05M | 1.47M | 1.26M | 1.11M | 1.73M | 0.28M | 0.66M | 0.46M | 1.31M | 0.33M | 0.22M | 1.10M | 0.62M | 0.96M | 0.35M | 2.48M | 2.62M | 1.54M | 1.95M | 132.01M | | 4.16M | 2.69M | 4.77M | 8.40M | 4.13M | 7.76M | 6.76M | 3.87M | 2.08M | 5.99M | 4.47M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | 8.71M | | 1.38M | 0.00M | | 1.87M | 0.55M | | | 1.16M | 1.59M | 0.48M | 0.30M | 3.58M | | | | 1.67M | | | 2.84M | 3.94M | | 3.67M | 3.90M | 1.79M | | | 8.72M | | | 2.76M | | | 5.66M | 15.06M | 17.79M | 18.30M | 15.11M | 0.03M |
|
Divestments
|
| | | | | | | | | | | | | | 0.91M | | | -388.00 | | | | -0.07M | | | | -0.06M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 324.00 | -0.02M | -0.00M | | -8.78M | -0.11M | -4.16M | -10.08M | -8.23M | -0.04M | -0.15M | -11.42M | -7.98M | -4.84M | -15.81M | -42.46M | 8.25M | -0.33M | -8.86M | -10.55M | -39.39M | 1.38M | 0.73M | -2.08M | -3.10M | -23.46M | 1.48M | 0.96M | -1.43M | 3.32M | -0.69M | -0.46M | -1.31M | 1.34M | -0.22M | -1.10M | 2.22M | 2.98M | -0.35M | 1.20M | 1.28M | -1.27M | -1.98M | -136.86M | 6.59M | -4.16M | -5.88M | -9.58M | -11.90M | -4.13M | -2.60M | 8.30M | 13.92M | 16.23M | 9.12M | -4.45M |
|
Other financing activities
|
| 0.06M | 0.08M | 0.04M | 0.01M | 14.10M | | | | 28.17M | | | | 1.34M | 0.33M | 0.71M | 1.49M | 0.23M | 0.10M | 3.23M | 0.24M | 1.60M | -1.69M | -0.10M | -0.05M | -0.05M | 0.13M | 0.82M | 0.24M | 0.68M | 0.03M | 0.27M | 0.24M | 0.24M | 0.33M | | 0.01M | 2.80M | 4.19M | 0.53M | 1.30M | 1.79M | 0.99M | 2.74M | 5.02M | 3.94M | | 4.12M | 0.32M | | 0.45M | 1.15M | | | | 0.19M | 0.26M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.93M | | 1.28M | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | 4.00M | 8.38M | 0.52M | 10.00M | 2.16M | | 6.22M | 1.00 | | | | 11.49M | 3.00M | 8.00M | 9.10M | 1.50M | 6.18M | 5.79M | 5.19M | 1.72M | 7.40M | 13.40M | 7.68M | 2.05M | | 16.50M | 7.67M | 7.50M | 13.35M | | | 25.00M | 40.15M | 6.00M | 48.50M | 3.00M | | 75.00M | 190.00M | 135.00M | | 114.17M | 9.06M | | 2.39M | 27.75M | 3.09M | | | 10.00M | 10.25M |
|
Short-Term Debt repayments
|
| -0.07M | 0.04M | -0.07M | -0.07M | 0.23M | -0.20M | -0.01M | 0.09M | -0.26M | 0.03M | -0.51M | 0.07M | -0.28M | -0.43M | 0.04M | 0.48M | -0.10M | -0.01M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 2.76M | | | 2.76M | | | | | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | 0.23M | 0.27M | | | | | -0.15M | -0.06M | | 18.67M | 18.78M | -0.21M | 83.67M | -0.26M | | 106.00 | | | 61.39M | 14.38M | -0.02M | | 0.10M | | 21.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 0.09M | 0.06M | 0.06M | 8.00 | -0.25M | 0.61M | 0.38M | 0.86M | 1.14M | 1.01M | 1.39M | 2.08M | 2.32M | 3.50M | 9.76M | 5.96M | 4.20M | 4.25M | 4.35M | 5.11M | 6.33M | 6.40M | 5.68M | 5.68M | 5.68M | 5.48M | 3.21M | 3.21M | 3.04M | 2.59M | 2.59M | 2.59M | 10.36M | | | | | | | | | 2.26M | 2.26M | 3.49M | 12.97M | 4.95M | 4.95M | 5.10M | 11.95M | 4.73M | 4.71M | 4.75M | 10.50M | 21.20M | 3.08M | 3.05M |
|
Cash from Financing Activities
|
| -0.28M | 0.06M | 0.03M | -0.14M | 11.10M | -0.81M | 5.20M | 11.43M | 8.32M | 0.96M | 15.94M | 18.14M | -4.20M | 80.17M | -10.59M | -6.10M | -2.66M | -4.00M | -0.36M | 40.03M | 8.80M | -8.40M | -5.56M | -4.11M | -4.90M | 22.05M | -6.37M | -5.14M | -4.38M | -5.41M | -2.67M | -2.18M | -2.27M | -2.92M | -4.35M | -4.12M | 14.55M | -6.27M | -4.50M | 21.57M | -35.29M | -5.71M | 5.13M | 126.61M | -7.83M | -3.28M | -2.92M | 3.77M | -3.05M | -2.39M | -2.03M | -2.52M | -13.62M | -34.36M | -6.94M | -2.17M |
|
Change in Cash
|
| -0.11M | 0.07M | -0.04M | -0.08M | 2.00M | -1.00M | -0.19M | 0.96M | -0.67M | 0.98M | 14.11M | 3.62M | -9.94M | 70.99M | -31.81M | -41.24M | 2.70M | -3.70M | -4.12M | 33.17M | -28.90M | -0.53M | 2.31M | -1.01M | -3.00M | 5.06M | 1.27M | 1.73M | -2.35M | 0.61M | 1.75M | 2.17M | -0.94M | 1.65M | -0.30M | 1.26M | 18.57M | 1.44M | -0.06M | 27.75M | -31.48M | -3.60M | 9.73M | 7.75M | 1.56M | -3.74M | -0.98M | -2.29M | -9.05M | -1.29M | 3.25M | 13.26M | 5.70M | -13.70M | 11.06M | -1.17M |
|
Free Cash Flow
|
| 0.11M | 0.01M | -0.07M | 0.06M | -0.25M | -0.19M | -1.37M | -0.43M | -1.18M | 0.02M | -1.83M | -3.11M | 1.92M | -4.36M | -5.63M | 7.29M | -3.16M | 0.26M | 4.26M | 3.31M | 1.39M | 6.00M | 5.45M | 3.11M | 1.95M | 5.00M | 4.89M | 4.80M | 1.73M | 2.41M | 4.45M | 4.35M | 1.33M | 2.90M | 4.05M | 5.38M | 1.18M | 3.78M | 4.44M | 2.50M | -0.09M | 1.83M | 4.63M | -114.01M | 2.80M | -0.47M | 5.13M | -1.25M | -2.50M | 1.10M | 0.12M | 0.71M | 1.53M | 2.36M | 2.89M | 0.97M |
|
Net Cash Flow
|
| -0.11M | 0.07M | -0.04M | -0.08M | 2.00M | -1.00M | -0.19M | 0.96M | -0.67M | 0.98M | 14.11M | 3.62M | -9.94M | 70.99M | -31.81M | -41.24M | 2.70M | -3.70M | -4.12M | 33.17M | -28.90M | -0.53M | 2.31M | -1.01M | -3.00M | 5.06M | 1.27M | 1.73M | -2.35M | 0.61M | 1.75M | 2.17M | -0.94M | 1.65M | -0.30M | 1.26M | 18.57M | 1.44M | -0.06M | 27.75M | -31.48M | -3.60M | 9.73M | 7.75M | 1.56M | -3.74M | -0.98M | -2.29M | -9.05M | -1.29M | 3.25M | 13.26M | 5.70M | -13.70M | 11.06M | -1.17M |