|
Net Income
|
0.34M | 0.37M | 0.22M | 0.59M | 0.42M | -6.77M | 1.14M | 0.91M | 1.60M | -0.32M | -0.59M | 1.13M | 0.15M | -0.26M | -0.08M | 0.12M | | | 253.00 | | | | | 7.59M | 8.11M | 10.09M | 10.53M | 10.03M | 10.29M | 11.76M | 12.52M | 12.13M | 10.63M | 11.84M | 13.11M | 15.09M | 15.77M | 18.18M | 31.72M | 19.68M | 20.41M | 21.42M | 23.75M | 30.28M | 37.06M | 36.82M | 33.32M | 36.29M | 36.13M | 39.45M | 39.93M | 41.73M | 40.97M | 41.56M | 46.10M | 44.90M | 54.55M | 44.42M | 45.16M | 47.11M | 49.31M | 51.82M | 55.81M |
|
Depreciation and Depletion
|
| 1.46M | 1.48M | 1.50M | 1.49M | 1.55M | 1.52M | 1.45M | 1.46M | 1.41M | 1.47M | 1.61M | 1.78M | 1.74M | 1.87M | 1.97M | 2.03M | 2.15M | 2.34M | 2.57M | 2.94M | 3.24M | 2.78M | 3.38M | 3.61M | 3.97M | 4.32M | 4.51M | 4.73M | 5.13M | 5.22M | 5.68M | 5.96M | 6.18M | 6.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.30M | 0.30M | 0.36M | 0.36M | 0.32M | 0.32M | 0.41M | 0.41M | 0.41M | 0.42M | 0.47M | 0.45M | 0.47M | 0.42M | 0.53M | 0.52M | 0.51M | 0.43M | 0.52M | 0.52M | 0.48M | 0.47M | 0.71M | 0.51M | 0.51M | 0.53M | 0.63M | 0.54M | 0.57M | 0.65M | 0.60M | 0.69M | 0.88M | 0.78M | 0.91M | 1.02M | 1.03M | 1.01M | 1.01M | 1.22M | 1.23M | 1.23M | 1.50M | 1.48M | 0.51M | 1.32M | 1.64M | 1.74M | 1.51M | 1.57M | 1.83M | 2.18M | 2.17M | 2.16M | 2.42M | 2.79M | 2.78M | 2.81M | 3.13M | 3.26M | 3.31M | 3.30M |
|
Gains from Sales and Divestitures
|
| | 0.04M | | | | 0.04M | | | | 0.06M | | | | | | | | | | | | | | | | 0.07M | | | | 0.08M | | | | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.09M | 0.09M | 0.09M | |
|
Gains from Investment Securities
|
| | 0.09M | | | | 0.11M | | | | 0.23M | | | | | | | | | | | | 0.15M | | | | 9.96M | 0.09M | 0.17M | -0.25M | 14.19M | 4.60M | 2.43M | 3.92M | 0.23M | 3.43M | 2.95M | 2.60M | -8.31M | 1.65M | 4.95M | 0.97M | 0.01M | 1.79M | 6.77M | | 0.02M | 1.34M | 1.00M | 0.04M | 0.02M | 0.28M | 2.74M | 0.03M | 0.02M | 2.69M | 1.41M | -0.40M | 0.02M | 0.76M | 1.83M | -1.31M | 0.33M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | 0.45M | | | | 0.22M | | | | | | | | | | | | | | | 1.20M | 0.50M | 0.62M | 0.42M | 1.20M | | | | 1.13M | 2.90M | 0.14M | | | | 0.67M | 1.01M | | | | | 1.31M | 3.20M | 2.67M | 4.53M | | 2.69M | | 4.33M | 2.96M | 2.98M | 1.60M |
|
Cash from Operations
|
| 7.35M | 7.81M | 6.05M | 5.25M | 5.27M | 8.92M | 3.82M | 4.94M | 5.58M | 6.87M | 6.87M | 7.36M | 6.99M | 8.25M | 8.17M | 8.49M | 8.65M | 9.65M | 9.16M | 12.00M | 13.19M | 10.33M | 16.53M | 10.16M | 19.14M | 15.90M | 15.57M | 19.09M | 20.52M | 27.02M | 17.81M | 19.22M | 27.21M | 29.00M | 23.51M | 34.09M | 30.94M | 38.16M | 28.70M | 39.08M | 23.08M | 52.10M | 45.80M | 72.15M | 68.02M | 60.35M | 61.47M | 88.62M | 118.86M | 93.18M | 94.17M | 89.56M | 109.86M | 98.01M | 99.15M | 112.81M | 128.61M | 91.40M | 126.66M | 119.64M | 146.52M | 111.31M |
|
Amortizatization of Intangibles
|
| 0.09M | 0.14M | 0.19M | 0.20M | 0.42M | 0.29M | 0.35M | 0.50M | 0.46M | 0.40M | 0.52M | 0.69M | 0.62M | -0.08M | 0.73M | 0.75M | 1.12M | 0.02M | 1.09M | 1.29M | 1.52M | 1.05M | 1.71M | 2.05M | 2.19M | 2.19M | 2.52M | 2.98M | 3.10M | -3.49M | 2.24M | 2.50M | 3.00M | 2.87M | 3.28M | 3.20M | 3.40M | 3.62M | 3.81M | 3.78M | 3.96M | 4.33M | 4.76M | 5.26M | 6.62M | 7.65M | 8.18M | 8.31M | 8.37M | 8.47M | 8.61M | 8.71M | 8.29M | 7.48M | 8.29M | 8.30M | 8.29M | 8.35M | 8.55M | 8.54M | 9.34M | 9.99M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.41M | 0.16M | 0.17M | 0.17M | 0.18M | 0.20M | 0.24M | 0.24M | 0.24M | 0.25M | 0.27M | 0.23M | 0.27M | 0.29M | 0.33M | 0.33M | 0.32M | 0.32M | 0.32M | 0.32M | 0.38M | 0.41M | 0.42M | 0.52M | 0.63M | 0.78M | 1.06M | 0.82M | 1.05M | 1.13M | 1.11M | 1.11M | 1.24M | 1.27M | 1.27M | 1.39M | 1.96M | 1.71M | 1.70M | 1.79M | 1.92M | 2.01M |
|
Depreciation & Amortization (CF)
|
| 1.46M | 1.48M | 1.50M | 1.49M | 1.55M | 1.52M | 1.45M | 1.46M | 1.41M | 1.47M | 1.61M | 1.78M | 1.74M | 1.87M | 1.97M | 2.03M | 2.15M | 2.34M | 2.57M | 2.94M | 3.24M | 2.78M | 3.38M | 3.61M | 3.97M | 4.32M | 4.51M | 4.73M | 5.13M | 5.22M | 7.76M | 8.05M | 8.14M | 9.08M | 9.86M | 10.84M | 11.90M | 13.11M | 14.13M | 15.61M | 17.33M | 19.69M | 21.49M | 23.19M | 24.49M | 26.57M | 28.56M | 31.95M | 35.16M | 37.90M | 40.65M | 42.75M | 45.62M | 47.26M | 48.46M | 50.45M | 51.50M | 56.57M | 55.76M | 58.94M | 61.18M | 63.44M |
|
Change in Receivables
|
| -2.21M | 0.53M | 0.58M | -1.92M | 2.68M | -1.87M | -0.20M | 0.16M | 0.63M | 0.77M | -0.44M | 0.07M | 0.57M | 0.90M | 0.04M | 0.49M | 0.22M | 0.49M | 0.42M | 0.77M | 0.45M | 1.28M | 0.39M | 2.17M | 0.65M | 0.91M | 1.61M | 1.18M | 1.41M | 0.02M | 2.82M | 1.33M | 0.98M | 1.73M | 2.15M | 1.69M | 0.63M | 1.60M | 1.28M | 6.84M | 5.36M | -9.32M | 2.93M | 6.45M | 6.27M | -11.20M | 2.85M | -1.28M | 13.67M | -16.03M | 2.21M | -3.15M | 4.03M | 2.01M | 5.68M | 0.68M | 0.23M | 5.51M | -4.94M | -1.16M | 4.54M | 0.38M |
|
Change in Account Payables
|
| -0.33M | 0.60M | -0.08M | 0.29M | -0.01M | 1.75M | -1.76M | -0.07M | -0.15M | 0.62M | -0.41M | 0.13M | -0.26M | 1.27M | -1.12M | 0.93M | -0.34M | 0.22M | -0.24M | 0.21M | 0.05M | 1.01M | 2.20M | -0.52M | 1.11M | -0.81M | -0.59M | 1.03M | 1.39M | 4.42M | -2.36M | -1.89M | 3.71M | 3.46M | -3.06M | 2.40M | -4.25M | 5.52M | -9.06M | 3.89M | 6.28M | 1.10M | -14.08M | 19.66M | 12.31M | -7.06M | -2.27M | 7.74M | 12.36M | -2.77M | 15.47M | -6.91M | 12.04M | -10.21M | 11.43M | 0.19M | 24.94M | -22.31M | 13.46M | -7.82M | 28.43M | -28.33M |
|
Change in Accured Expenses
|
| 0.04M | -0.04M | 0.03M | 0.02M | 0.20M | 0.26M | -0.26M | 0.01M | 0.01M | -0.16M | 0.10M | -0.02M | -0.05M | 0.10M | -0.01M | -0.03M | 0.13M | 0.16M | -0.09M | 0.26M | 1.08M | -1.01M | 1.01M | -1.10M | 1.69M | -0.36M | 0.46M | -0.46M | 0.54M | 0.65M | -0.69M | 0.78M | -0.80M | 2.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 1.07M | -1.42M | -0.17M | -0.17M | -6.49M | -0.12M | 0.29M | 1.03M | 0.15M | -0.60M | 0.19M | -0.43M | -0.12M | 1.13M | -0.85M | 0.61M | -0.11M | -0.12M | 0.83M | -0.59M | -0.71M | 0.01M | -0.26M | 0.03M | -0.31M | 0.66M | 0.44M | -0.76M | -0.05M | -0.07M | -0.08M | 0.84M | 0.18M | -0.47M | 1.17M | -0.21M | -1.01M | 2.20M | -0.05M | 0.48M | 0.93M | 0.14M | -6.80M | 4.69M | 3.63M | 1.72M | 4.71M | -3.76M | -12.27M | 6.43M | 10.02M | 0.34M | -2.44M | -8.05M | 11.66M | -1.75M | 2.67M | -7.78M | 7.57M | 6.78M | 2.48M | -10.25M |
|
Capital Expenditures
|
| 9.49M | 25.97M | 2.93M | 1.30M | 16.30M | 15.13M | 9.73M | 15.85M | 19.28M | 19.32M | 14.95M | 28.11M | 27.15M | 5.71M | 21.96M | 13.15M | 35.84M | 72.33M | 60.26M | 64.15M | 37.28M | 62.18M | 33.49M | 151.96M | 50.41M | 62.01M | 53.68M | 131.89M | 55.56M | 78.44M | 99.39M | 100.22M | 152.48M | 259.04M | 142.27M | 178.66M | 247.59M | 139.62M | 229.59M | 274.80M | 460.58M | 361.72M | 397.04M | 344.31M | 341.51M | 317.82M | 413.10M | 386.07M | 366.96M | 412.39M | 303.38M | 307.21M | 399.59M | 195.84M | 128.34M | 188.57M | 215.00M | 345.31M | 359.68M | 326.31M | 403.68M | 348.42M |
|
Sales of Property, Plant and Equipment
|
| -156.00 | 4.44M | 6.52M | | | 1.54M | 0.63M | 5.91M | 8.79M | -0.01M | 5.46M | | | | 4.97M | | 1.77M | 5.72M | 0.98M | 7.82M | 19.33M | | | 7.03M | 15.07M | 6.82M | 10.18M | 11.71M | 7.52M | 14.93M | 20.04M | 10.34M | 29.65M | 5.79M | 9.83M | 16.97M | 7.71M | 30.95M | 24.38M | 18.22M | 3.38M | 1.72M | 8.42M | 26.95M | 11.45M | 9.17M | 7.64M | 16.28M | 20.00M | 0.99M | | 3.07M | 0.20M | 10.58M | 21.12M | 35.56M | 6.89M | 30.76M | 2.38M | 5.78M | 14.61M | 19.30M |
|
Change in Intangibles
|
| 0.02M | 0.28M | 0.00M | 0.04M | 0.11M | 0.05M | 625.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -7.41M | -21.81M | 3.60M | -1.33M | -16.42M | -15.10M | -9.10M | -13.23M | -10.48M | -36.44M | -11.51M | -32.53M | -30.02M | -11.20M | -21.06M | -18.42M | -38.12M | -70.09M | -59.56M | -56.84M | -22.57M | -63.80M | -39.73M | -147.35M | -59.88M | -50.59M | -46.82M | -130.13M | -62.55M | -79.60M | -84.20M | -93.85M | -132.58M | -257.49M | -138.65M | -166.06M | -243.47M | -119.34M | -206.61M | -262.53M | -464.58M | -366.12M | -387.18M | -347.84M | -334.18M | -317.42M | -438.79M | -382.76M | -361.99M | -432.43M | -331.11M | -332.27M | -420.33M | -191.30M | -121.97M | -180.11M | -234.98M | -348.34M | -380.86M | -344.96M | -444.31M | -373.01M |
|
Other financing activities
|
| -0.00M | 0.05M | | | 0.06M | 0.91M | -0.00M | 0.11M | 0.06M | 1.48M | 0.03M | 0.00M | 0.28M | 0.09M | | -667.00 | 1.42M | 0.01M | | 0.85M | 0.04M | 0.01M | 0.04M | 0.04M | 0.55M | 1.92M | 0.00M | 0.00M | 0.15M | 0.15M | 0.00M | 0.01M | 0.56M | 1.26M | 0.04M | 0.05M | 0.13M | 3.14M | 0.07M | 0.29M | 3.50M | 0.05M | 0.02M | 1.22M | 0.10M | 5.36M | 0.02M | | 2.63M | 0.06M | 0.01M | 0.08M | 3.40M | 0.04M | 0.03M | 4.07M | 7.87M | -0.02M | 0.23M | 3.69M | 0.48M | 2.45M |
|
Cash from Financing Activities
|
| 0.04M | 14.26M | -9.44M | -3.87M | 11.18M | 7.30M | 3.74M | 8.44M | 4.83M | 30.30M | 4.57M | 25.20M | 27.63M | 11.66M | -0.82M | 10.73M | 29.26M | 64.44M | 52.92M | 39.80M | 27.89M | 34.80M | 24.19M | 137.51M | 48.20M | 56.60M | 0.16M | 112.91M | 65.14M | 84.07M | 18.71M | 72.51M | 114.62M | 264.22M | 86.52M | 129.05M | 200.90M | 112.53M | 227.90M | 167.69M | 421.35M | 305.74M | 340.80M | 456.70M | 180.58M | 199.51M | 357.84M | 295.48M | 467.54M | 116.65M | 220.97M | 242.02M | 304.61M | 101.42M | 23.73M | 76.12M | 95.35M | 250.10M | 258.97M | 223.05M | 305.76M | 265.44M |
|
Dividends Paid - Common
|
| 5.14M | 4.44M | 5.15M | 4.08M | 4.08M | 3.49M | 3.94M | 4.57M | 4.57M | 5.76M | 4.57M | 5.43M | 5.43M | 7.53M | 6.58M | 5.95M | 6.43M | 8.83M | 8.08M | 7.74M | 8.39M | 11.13M | 9.60M | 9.65M | 11.35M | 15.49M | 13.15M | 12.78M | 14.46M | 18.63M | 16.32M | 16.95M | 18.81M | 24.09M | 21.54M | 24.12M | 24.35M | 28.92M | 26.88M | 32.52M | 32.52M | 42.67M | 60.96M | 43.05M | 45.44M | 47.16M | 49.89M | 54.11M | 58.33M | 69.68M | 66.19M | 68.94M | 72.00M | 78.28M | 74.99M | 75.73M | 76.45M | 81.61M | 82.84M | 84.92M | 86.31M | 94.85M |
|
Change in Cash
|
| -0.02M | 0.26M | 0.21M | 0.05M | 0.03M | 1.12M | -1.54M | 0.15M | -0.08M | 0.73M | -0.07M | 0.03M | 4.60M | 8.71M | -13.71M | 0.80M | -0.22M | 4.00M | 2.52M | -5.05M | 18.51M | -18.67M | 1.00M | 0.32M | 7.46M | 21.90M | -31.09M | 1.87M | 23.12M | 31.49M | -47.68M | -2.12M | 9.26M | 35.73M | -28.63M | -2.92M | -11.63M | 31.36M | 49.98M | -55.76M | -20.15M | -8.28M | -0.59M | 181.01M | -85.57M | -57.56M | -19.48M | 1.34M | 224.41M | -222.60M | -15.97M | -0.69M | -5.86M | 8.14M | 0.91M | 8.82M | -11.02M | -6.84M | 4.77M | -2.26M | 7.97M | 3.74M |
|
Free Cash Flow
|
| -2.13M | -18.17M | 3.13M | 3.96M | -11.03M | -6.21M | -5.90M | -10.91M | -13.70M | -12.45M | -8.08M | -20.75M | -20.16M | 2.54M | -13.79M | -4.66M | -27.20M | -62.68M | -51.11M | -52.15M | -24.09M | -51.84M | -16.95M | -141.79M | -31.27M | -46.11M | -38.11M | -112.80M | -35.04M | -51.42M | -81.58M | -80.99M | -125.26M | -230.05M | -118.76M | -144.57M | -216.65M | -101.46M | -200.89M | -235.72M | -437.51M | -309.62M | -351.25M | -272.16M | -273.49M | -257.48M | -351.63M | -297.45M | -248.10M | -319.21M | -209.21M | -217.65M | -289.73M | -97.83M | -29.19M | -75.75M | -86.39M | -253.91M | -233.03M | -206.66M | -257.16M | -237.11M |
|
Net Cash Flow
|
| -0.02M | 0.26M | 0.21M | 0.05M | 0.03M | 1.12M | -1.54M | 0.15M | -0.08M | 0.73M | -0.07M | 0.03M | 4.60M | 8.71M | -13.71M | 0.80M | -0.22M | 4.00M | 2.52M | -5.05M | 18.51M | -18.67M | 1.00M | 0.32M | 7.46M | 21.90M | -31.09M | 1.87M | 23.12M | 31.49M | -47.68M | -2.12M | 9.26M | 35.73M | -28.63M | -2.92M | -11.63M | 31.36M | 49.98M | -55.76M | -20.15M | -8.28M | -0.59M | 181.01M | -85.57M | -57.56M | -19.48M | 1.34M | 224.41M | -222.60M | -15.97M | -0.69M | -5.86M | 8.14M | 0.91M | 8.82M | -11.02M | -6.84M | 4.77M | -2.26M | 7.97M | 3.74M |