|
Net Income
|
3.54M | 38.00M | -35.97M | 36.99M | -399.39M | 47.03M | 56.09M | 62.14M | 52.19M | 63.92M | 63.12M | 63.48M | 53.45M | 59.26M | 50.15M | 49.25M | 40.32M | 43.48M | 45.39M | 43.82M | 42.55M | 48.83M | 58.51M | 0.84M | 71.66M | 67.64M | 66.72M | 48.16M | 49.82M | 59.97M | 62.21M | 69.45M | 43.64M | 71.71M | 84.69M | 108.46M | 104.62M | 118.88M | 113.37M | 107.66M | 82.44M | 47.17M | 52.48M | 66.30M | 71.80M | 73.78M | 73.43M | 92.80M | 86.70M | 71.25M | 104.19M | 87.51M | 77.33M | 95.99M | 86.47M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.03M | 6.46M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | 576.97M | 23.85M | 26.84M | -620.12M | 28.28M | 20.49M | 19.34M | -44.96M | 19.61M | 19.79M | 20.42M | -23.34M | 18.92M | 18.04M | 18.48M | -12.28M | 11.77M | 12.36M | 12.51M | 12.51M | 13.84M | 15.16M | 12.64M | 11.23M | 11.57M | 11.96M | 9.88M | 8.70M | 9.19M | 9.06M | 9.14M | 9.10M | 9.89M | 10.18M | 9.60M | 9.57M | 10.09M | 9.97M | 10.02M | 9.93M | 8.98M | 7.75M | 7.75M | 7.69M | 8.28M | 7.78M | 7.49M | 7.72M | 7.46M | 6.86M | 6.72M |
|
Deferred Taxes
|
0.40M | | | 0.64M | 2.65M | 3.40M | 1.21M | 2.13M | 2.54M | 0.18M | 8.15M | 6.71M | -0.58M | 8.34M | 0.37M | 8.39M | 8.12M | 8.73M | 8.23M | 8.88M | 9.66M | 8.95M | 10.98M | 365.83M | 7.25M | 6.46M | 5.76M | 5.39M | 7.49M | 7.50M | -15.21M | 5.69M | 6.88M | 9.00M | 7.82M | 4.29M | 9.78M | 10.17M | 8.47M | 9.97M | 8.85M | 5.54M | 7.31M | 8.46M | 12.15M | 11.10M | 9.04M | 10.21M | 12.64M | 9.83M | 11.53M | 10.19M | 10.82M | 13.33M | 22.42M |
|
Gains from Sales and Divestitures
|
| | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.00M | 0.55M | -0.00M | -0.01M | | 16.45M | -0.01M | -0.15M | -0.20M | 31.03M | -0.01M | -0.01M | 0.69M | 28.65M | 0.33M | | 0.43M | 17.86M | 0.93M | | 0.55M | 23.82M | 1.80M | | 0.76M | 18.17M | 2.19M | 1.42M | | 14.99M | 4.53M | | | 30.95M | 7.87M | | 1.29M | 61.18M | 15.87M | 8.79M | 7.41M | -0.01M | 6.76M | | | 23.97M | 6.83M | | | 35.89M | 8.54M | 0.42M | 26.59M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.10M | | | | | 0.87M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
71.52M | 38.20M | 28.64M | -8.30M | -29.00M | 75.51M | 71.25M | -5.59M | 147.22M | 87.89M | 91.00M | 25.45M | 128.71M | 85.60M | 84.32M | 22.61M | 111.69M | 72.40M | 74.17M | 12.10M | 119.00M | 77.50M | 72.24M | -42.79M | 167.32M | 73.64M | 87.29M | 5.08M | 93.85M | 88.78M | 78.95M | 31.21M | 120.50M | 83.44M | 94.78M | 19.96M | 192.78M | 66.73M | 144.66M | -5.62M | 191.50M | 26.62M | 88.51M | 5.99M | 120.94M | 62.17M | 79.70M | -9.77M | 147.02M | 75.88M | 112.76M | 37.17M | 157.87M | 50.94M | 40.42M |
|
Amortization of Deferred Charges
|
0.18M | 0.18M | 0.16M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.11M | 0.12M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.07M | 0.12M | 0.12M | 0.12M | 0.07M | 0.12M | 0.12M | 0.12M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.06M | 0.11M | 0.11M | 0.11M | 0.06M |
|
Depreciation & Amortization (CF)
|
0.52M | 0.54M | 0.58M | 0.76M | 0.70M | 0.77M | 0.82M | 0.94M | 0.69M | 0.73M | 0.87M | 0.96M | 1.04M | 1.05M | 1.09M | 1.34M | 1.18M | 1.24M | 1.40M | 1.46M | 1.26M | 1.29M | 1.31M | 1.44M | 1.26M | 1.24M | 1.75M | 1.41M | 1.47M | 1.50M | 1.60M | 1.67M | 1.62M | 1.64M | 1.71M | 1.66M | 1.55M | 1.69M | 1.83M | 1.85M | 1.71M | 1.82M | 2.09M | 2.18M | 2.20M | 2.31M | 2.39M | 2.45M | 2.39M | 2.44M | 2.68M | 2.36M | 2.49M | 2.48M | 2.34M |
|
Change in Receivables
|
1.66M | 2.00M | 3.07M | -0.13M | 5.46M | 2.36M | 5.55M | 4.36M | -1.89M | 2.81M | 2.51M | 2.16M | -2.95M | 10.31M | -9.16M | -7.51M | -3.67M | 6.43M | 2.70M | -5.79M | 3.66M | 4.36M | 5.92M | 3.02M | -1.94M | 2.06M | | -9.13M | 11.57M | 7.95M | 4.11M | -9.45M | -14.84M | 2.60M | 28.79M | 1.47M | 15.15M | 6.62M | 0.49M | -6.30M | 6.64M | 3.70M | -22.76M | -4.21M | -0.67M | -2.41M | 0.84M | 2.11M | 6.89M | 3.25M | -3.33M | 10.09M | 3.23M | -8.92M | 4.22M |
|
Change in Accured Expenses
|
43.60M | 6.02M | 36.54M | 7.27M | -226.18M | -0.77M | -0.85M | -3.69M | 67.63M | 1.84M | 3.83M | -60.67M | 52.32M | 8.47M | -2.21M | -67.26M | 41.15M | 8.05M | 4.73M | -59.03M | 47.76M | 11.47M | 4.72M | -73.16M | 67.32M | 6.80M | 4.39M | -68.48M | 48.70M | 14.47M | 7.54M | -63.83M | 52.73M | 19.17M | 6.87M | -77.15M | 89.33M | 8.35M | 15.67M | -114.66M | 90.57M | -1.32M | 5.36M | -78.15M | 72.77M | 13.50M | 13.79M | -72.67M | 87.12M | 4.83M | 31.02M | -80.30M | 92.70M | 11.84M | 39.35M |
|
Other Working Capital Changes
|
0.22M | 0.32M | -0.33M | 1.64M | 0.26M | -0.68M | 2.01M | 0.37M | 1.44M | -0.46M | 0.65M | -0.02M | 1.77M | 0.07M | -0.04M | 0.80M | 1.17M | 0.93M | -0.30M | 3.10M | -1.59M | 2.11M | -1.65M | -0.50M | -1.64M | 3.51M | -0.98M | 1.39M | 0.86M | -0.23M | -0.63M | -1.04M | 10.76M | -11.52M | 5.25M | 1.61M | 8.95M | -8.30M | 3.57M | -1.05M | -2.87M | 6.89M | -6.55M | -0.82M | -0.60M | -1.46M | 1.63M | 0.52M | -0.52M | -0.61M | -0.12M | 0.09M | 2.66M | -2.10M | 0.53M |
|
Capital Expenditures
|
0.78M | 0.33M | 0.63M | 1.00M | 0.46M | 0.48M | 0.53M | 0.89M | 0.99M | 1.44M | 1.67M | 0.73M | 0.80M | 0.80M | 0.37M | 1.83M | 0.65M | 2.80M | 0.37M | 0.54M | 1.14M | 0.33M | 1.57M | -1.46M | 0.53M | 1.63M | 5.11M | -4.43M | 1.28M | 1.09M | 0.59M | 0.54M | 0.63M | 0.31M | 0.43M | 0.68M | 0.41M | 0.94M | 0.45M | 0.64M | 1.08M | 0.62M | 3.58M | 1.35M | 0.35M | 0.09M | 0.15M | 1.67M | 0.12M | 0.65M | 0.34M | 0.46M | 0.21M | 0.06M | 0.04M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 6.16M | 5.46M | | | 1.76M | | | 0.01M | 2.02M | 6.93M | 6.38M | | | | | | | | | | | 0.29M | 5.63M | 13.73M | 0.75M | 3.88M | 12.81M | | | | 3.97M | 1.19M | | | 2.46M | 2.60M | 0.16M | 0.72M | 3.85M | 7.09M | 0.75M | | 2.70M | 32.83M | 10.15M |
|
Cash from Investing Activities
|
-1.16M | -0.53M | -0.96M | 1.64M | -2.65M | -3.72M | -0.59M | 15.71M | -11.94M | -2.43M | 2.90M | 3.69M | -1.39M | -7.17M | 0.94M | -3.70M | -0.71M | -3.16M | -0.68M | 2.22M | 4.64M | -3.80M | -4.06M | -1.49M | -0.83M | -1.93M | -6.35M | -5.23M | -4.84M | -9.43M | -2.40M | -0.84M | 3.58M | 13.37M | -0.72M | 2.52M | -22.73M | -2.34M | -1.06M | -0.84M | -56.40M | 3.33M | -7.40M | -3.27M | -36.20M | 1.20M | -1.53M | -1.64M | -29.11M | 4.46M | 0.23M | -0.45M | -38.28M | 32.74M | 9.84M |
|
Other financing activities
|
| | 2.57M | | 3.17M | | | 1.00M | 0.78M | 1.56M | 0.45M | 0.01M | 0.78M | 0.38M | -0.17M | 0.32M | | | | | 0.10M | 0.19M | 0.32M | -0.10M | 0.09M | 0.08M | | | | | 0.31M | 0.06M | 0.11M | 0.11M | | 0.01M | 0.10M | 0.14M | 0.01M | | | | 0.54M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-33.35M | -29.55M | -43.73M | -8.22M | 89.60M | -13.49M | -52.13M | -74.20M | -138.75M | -90.26M | -69.50M | -74.83M | -94.50M | -78.08M | -83.05M | -70.38M | -59.25M | -89.36M | -58.68M | -70.41M | -58.23M | -78.50M | -63.83M | -18.31M | -80.05M | -80.33M | -51.19M | -51.92M | -109.55M | -75.01M | -61.96M | -60.05M | -90.30M | -78.55M | -59.41M | -53.97M | -52.95M | -104.29M | -94.95M | -83.24M | -132.19M | -69.70M | -57.41M | -47.09M | -54.85M | -38.85M | -40.61M | -40.65M | -63.79M | -75.98M | -66.14M | -48.30M | -91.86M | -31.05M | -19.68M |
|
Dividends Paid - Common
|
-11.66M | | | 80.89M | | | 6.12M | 218.66M | 93.00M | 74.18M | 46.37M | 53.28M | 53.07M | 43.58M | 38.52M | 47.00M | 39.59M | 25.31M | 30.43M | 38.54M | 40.67M | 29.93M | 30.12M | 30.30M | 70.20M | 32.43M | 32.55M | 32.59M | 86.37M | 31.03M | 33.91M | 36.87M | 72.44M | 37.25M | 41.40M | 51.91M | 81.30M | 56.78M | 65.39M | 71.27M | 117.60M | 51.64M | 41.07M | 38.39M | 61.84M | 34.46M | 42.16M | 44.93M | 71.01M | 42.92M | 50.09M | 57.93M | 94.70M | 48.18M | 51.81M |
|
Change in Cash
|
37.01M | 8.12M | -16.05M | -14.87M | 57.94M | 58.30M | 18.52M | -64.09M | -3.47M | -4.79M | 24.40M | -45.69M | 32.83M | 0.35M | 2.21M | -51.48M | 51.72M | -20.13M | 14.82M | -56.09M | 65.41M | -4.79M | 4.36M | -62.58M | 86.45M | -8.63M | 29.75M | -52.07M | -20.54M | 4.35M | 14.58M | -29.67M | 33.77M | 18.26M | 34.66M | -31.49M | 117.10M | -39.90M | 48.64M | -89.69M | 2.90M | -39.75M | 23.70M | -44.37M | 29.88M | 24.52M | 37.56M | -52.06M | 54.12M | 4.36M | 46.85M | -11.58M | 27.74M | 52.63M | 30.58M |
|
Free Cash Flow
|
70.74M | 37.86M | 28.01M | -9.30M | -29.46M | 75.03M | 70.72M | -6.49M | 146.23M | 86.45M | 89.33M | 24.73M | 127.91M | 84.81M | 83.95M | 20.78M | 111.04M | 69.60M | 73.81M | 11.57M | 117.86M | 77.17M | 70.67M | -41.33M | 166.80M | 72.00M | 82.18M | 9.51M | 92.57M | 87.69M | 78.36M | 30.67M | 119.87M | 83.13M | 94.35M | 19.28M | 192.37M | 65.80M | 144.21M | -6.26M | 190.41M | 26.00M | 84.93M | 4.63M | 120.59M | 62.08M | 79.55M | -11.45M | 146.90M | 75.23M | 112.42M | 36.71M | 157.67M | 50.88M | 40.39M |
|
Net Cash Flow
|
37.01M | 8.12M | -16.05M | -14.87M | 57.94M | 58.30M | 18.52M | -64.09M | -3.47M | -4.79M | 24.40M | -45.69M | 32.83M | 0.35M | 2.21M | -51.48M | 51.72M | -20.13M | 14.82M | -56.09M | 65.41M | -4.79M | 4.36M | -62.58M | 86.45M | -8.63M | 29.75M | -52.07M | -20.54M | 4.35M | 14.58M | -29.67M | 33.77M | 18.26M | 34.66M | -31.49M | 117.10M | -39.90M | 48.64M | -89.69M | 2.90M | -39.75M | 23.70M | -44.37M | 29.88M | 24.52M | 37.56M | -52.06M | 54.12M | 4.36M | 46.85M | -11.58M | 27.74M | 52.63M | 30.58M |