|
Net Income
|
1.63M | 8.08M | 5.18M | -8.47M | 3.87M | 5.54M | 4.72M | 4.71M | 4.72M | 4.72M | 5.13M | 5.27M | 5.27M | 1.52M | | | | | | 33.31M | | | | | 43.87M | 44.24M | 46.97M | -17.79M | 34.69M | 54.72M | 13.69M | 41.55M | 34.37M | 87.61M | 62.82M | -2.30M | 42.18M | 67.63M | 62.12M | 34.15M | 38.15M | 62.09M | 46.22M | 25.45M | -2.77M | -78.24M | -40.95M | -51.25M | -46.44M | 20.28M | 31.76M | 13.22M | 18.00M | 65.34M | 59.15M | 2.28M | 32.92M | 65.29M | 58.51M | 20.77M | 54.05M | 73.93M | 56.27M | 29.82M | 31.22M | 63.65M | 50.88M |
|
Depreciation and Depletion
|
2.65M | 3.74M | 4.62M | 4.93M | 5.70M | 6.85M | 7.93M | 10.27M | 11.90M | 12.78M | 12.51M | 12.63M | 12.84M | 13.17M | 13.33M | 13.41M | 13.50M | 13.63M | 13.73M | 13.96M | 19.56M | 30.75M | 31.09M | 31.70M | 30.72M | 31.14M | 32.35M | 33.24M | 33.48M | 33.82M | 37.34M | 43.51M | 43.77M | 43.89M | 44.11M | 44.73M | 44.84M | 45.74M | 46.17M | 46.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.08M | 0.11M | -0.01M | 0.03M | 0.03M | 0.16M | 0.04M | 0.07M | 0.07M | | | | | | -0.02M | 1.94M | -0.05M | -0.17M | -0.05M | 33.57M | -0.22M | -1.02M | 0.11M | 0.02M | 15.63M | -0.27M | | -0.07M | -1.57M | -1.66M | -1.57M | -1.94M | -1.85M | 17.99M | -0.16M | 0.31M | -1.99M | -2.00M | -2.00M | -1.98M | 1.21M | -3.85M | -0.28M | -1.60M | -1.77M | -3.03M | -1.25M | -2.80M | -2.68M | -2.81M | 29.49M | 0.04M | 4.42M | | -11.00M | -2.07M | 5.74M | | -12.35M | -2.10M | 5.05M | | -11.34M | -2.07M | 3.27M | -6.67M | -1.74M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | 8.60M | 2.39M | | | | 45.00M | | | 5.47M | | 7.88M | | | 38.02M | | 3.13M | | | | | 6.47M | 0.03M | | 4.38M | | 0.72M | 10.75M | | | 0.05M | | | | | | | | 5.64M | | | 2.90M | 0.16M | | | 5.72M |
|
Change in Working Capital
|
| | 0.00M | 0.28M | 0.51M | 0.20M | -0.04M | 1.24M | -0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.19M | 2.44M | 1.03M | -0.63M | -1.95M | 1.52M | 3.31M | -1.30M | 0.47M | 0.60M | 2.53M | -0.85M | -3.09M | 1.43M | 2.34M | -2.53M | -0.80M | 1.47M | 3.25M | -4.22M | -5.52M | 4.05M | 6.34M | -2.31M | -6.53M | 6.21M | 6.71M | -3.33M | -1.78M | 0.40M | 36.68M | -3.71M | -34.81M | 3.92M | 9.95M | -1.93M | -7.75M | 0.84M | 6.96M | 2.99M | -5.24M | -1.14M | 14.89M | 0.63M | -11.67M | 3.65M | 9.60M | -8.75M | 2.26M | -2.04M | 17.07M | -3.19M | -2.62M | 8.26M | 13.62M | -5.24M | -0.62M | 9.13M | 17.29M | -2.86M | -6.20M | 7.77M | 11.87M | -7.42M | -4.38M | 5.07M | 10.79M |
|
Other Working Capital Changes
|
-0.39M | -1.22M | 0.00M | 2.92M | 0.51M | -1.22M | 0.04M | -1.24M | -0.55M | 0.44M | 0.57M | -1.08M | 0.38M | 0.46M | 0.36M | -0.61M | -0.62M | 1.06M | 0.09M | -0.89M | 1.19M | 1.53M | 1.36M | -2.60M | 2.23M | 0.29M | 2.11M | -3.99M | -1.12M | 2.67M | -0.54M | 9.76M | -9.35M | 2.29M | -0.97M | -3.21M | 2.48M | 1.22M | 0.40M | -3.33M | 2.35M | 2.00M | 0.04M | -3.57M | -0.44M | 0.71M | 1.36M | -1.05M | -1.03M | 0.88M | 0.90M | -1.60M | 3.31M | 2.06M | -1.30M | -2.38M | 0.74M | 7.30M | -1.18M | -0.77M | -2.83M | 3.97M | -1.46M | -1.31M | -0.67M | 4.15M | -1.97M |
|
Cash from Operations
|
2.20M | 8.89M | 8.91M | 9.14M | 3.96M | 11.70M | 15.25M | 7.84M | 17.87M | 32.48M | 36.09M | 29.61M | 20.60M | 37.49M | 35.84M | 29.04M | 23.30M | 36.87M | 37.86M | 39.42M | 22.87M | 75.10M | 86.14M | 68.07M | 36.26M | 80.56M | 88.34M | 75.89M | 50.80M | 85.87M | 101.30M | 93.20M | 36.16M | 118.77M | 125.09M | 104.04M | 52.86M | 113.50M | 130.51M | 107.93M | 56.24M | 107.83M | 127.45M | 90.16M | 33.34M | -20.79M | 13.65M | 0.53M | -2.11M | 51.89M | 96.59M | 71.20M | 39.06M | 113.15M | 120.99M | 95.25M | 51.69M | 118.87M | 131.60M | 96.88M | 54.65M | 127.30M | 128.19M | 95.20M | 49.14M | 108.80M | 126.44M |
|
Amortization of Deferred Charges
|
| | | | | | 0.04M | 0.07M | 0.07M | 0.21M | 0.04M | 0.04M | 0.03M | 0.21M | 0.02M | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
2.65M | 3.74M | 4.62M | 4.93M | 5.70M | 6.85M | 7.93M | 10.27M | 11.90M | 12.78M | 12.51M | 12.63M | 12.84M | 13.17M | 13.33M | 13.41M | 13.50M | 13.63M | 13.73M | 13.96M | 19.56M | 30.75M | 31.09M | 31.70M | 30.72M | 31.14M | 32.35M | 33.24M | 33.48M | 33.82M | 37.34M | 43.51M | 43.77M | 43.89M | 44.11M | 44.73M | 44.84M | 45.74M | 46.17M | 46.73M | 47.95M | 48.11M | 47.89M | 49.29M | 49.52M | 49.90M | 50.17M | 50.20M | 48.71M | 46.39M | 44.22M | 45.16M | 45.32M | 45.32M | 45.13M | 45.92M | 45.91M | 45.99M | 45.50M | 45.84M | 46.82M | 47.72M | 48.14M | 47.92M | 47.94M | 48.02M | 48.10M |
|
Capital Expenditures
|
0.23M | -2.49M | -2.69M | 16.69M | -5.39M | 14.96M | 5.78M | 7.38M | 7.50M | 2.52M | 2.47M | 3.25M | 4.68M | 4.52M | 4.32M | 3.01M | 3.31M | 3.51M | 4.55M | 11.13M | 11.79M | 17.04M | 19.41M | 19.75M | 18.81M | 10.37M | 10.88M | 193.02M | 22.33M | 13.16M | 12.04M | 17.61M | 18.13M | 10.73M | 27.93M | 106.11M | 61.61M | 73.55M | 0.03M | -60.90M | 52.58M | 0.01M | -0.97M | 23.29M | 27.02M | 11.27M | 6.09M | 4.18M | 2.51M | 2.40M | 4.23M | 9.17M | 13.59M | 11.43M | 9.90M | 24.45M | 23.90M | 11.19M | 14.25M | 22.73M | 31.30M | 13.70M | 14.58M | 20.76M | 27.29M | 14.28M | 17.24M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 1.41M | -0.02M | | | -0.01M | | | -0.35M | | -0.02M | 2.13M | 3.51M | | | 201.85M | 1.65M | 1.65M | 0.01M | | | | 9.76M | | | -0.16M | 40.94M | | | 9.80M | 5.62M | 95.14M | -0.11M | | 26.20M | 44.39M | -0.01M | 0.00M | 10.11M | 17.59M | 5.18M | 208.24M | | | | | | | | | | 33.11M | 6.95M | | 22.29M | 20.64M | | 15.60M |
|
Change in Intangibles
|
-3.24M | | | | | | | -11.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-25.96M | -195.53M | -103.90M | 650.48M | -88.41M | -135.26M | 600.18M | 364.23M | 80.02M | 50.69M | -0.04M | 30.97M | | 14.83M | 3.18M | 0.00M | | | 0.01M | | | | | | | | 170.22M | -213.19M | | | 93.59M | -11.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
29.69M | -256.69M | -106.89M | -7.24M | -95.59M | -139.09M | -172.80M | -378.62M | -93.85M | -53.73M | -0.82M | -17.69M | -5.17M | 116.45M | -4.84M | -0.49M | -1.42M | -9.95M | -3.05M | 39.88M | -9.47M | -12.06M | -18.70M | -18.18M | 186.88M | -48.88M | -179.87M | -40.42M | -20.88M | -13.50M | -128.27M | 0.45M | -35.59M | 17.13M | -53.13M | -86.66M | -86.49M | -88.11M | -3.99M | -31.57M | 20.98M | -18.25M | -13.25M | -3.81M | 17.36M | -35.96M | -69.51M | 5.84M | -34.29M | 0.43M | 55.86M | -172.68M | -13.59M | -11.43M | -3.21M | -107.68M | -24.58M | -42.53M | -18.99M | -278.54M | -116.95M | -85.28M | -14.64M | 1.16M | -7.08M | -32.74M | -5.28M |
|
Other financing activities
|
| | | | | | 0.38M | 0.22M | 0.10M | 0.31M | 0.00M | | 0.01M | 0.16M | 0.18M | 0.37M | | | | 0.45M | 4.81M | 0.07M | 0.12M | -0.10M | 0.49M | 6.51M | 0.01M | 0.04M | | 3.06M | 0.70M | -0.75M | | | 0.77M | 0.92M | | | 6.99M | 0.01M | | | 0.26M | 0.77M | 0.51M | 1.67M | 0.10M | 0.01M | 1.47M | 0.03M | 0.07M | 0.01M | 0.02M | 0.16M | 10.04M | | 0.01M | 0.04M | 0.46M | | 0.16M | 0.17M | 0.49M | | 0.14M | 0.23M | 3.14M |
|
Cash from Financing Activities
|
108.06M | 121.02M | 124.56M | 156.08M | 138.54M | 165.83M | 210.76M | 183.41M | -30.54M | -28.64M | -41.56M | -42.59M | -43.32M | -149.39M | -18.88M | -39.03M | -30.90M | -26.91M | -34.81M | -61.20M | -31.50M | -62.24M | -68.25M | -49.89M | -176.24M | -78.58M | 91.63M | -35.58M | -29.92M | -50.76M | 5.35M | -86.87M | -2.69M | -134.96M | -69.91M | -17.89M | 35.27M | -24.55M | -124.31M | -77.22M | -78.59M | -88.65M | -112.11M | -86.97M | 385.23M | -229.67M | -72.70M | -27.62M | 37.96M | -54.12M | -112.68M | 67.55M | -24.22M | -95.67M | -100.64M | -8.45M | -31.85M | -76.95M | -81.72M | 156.21M | 53.26M | -38.09M | -113.35M | -91.02M | -36.03M | -84.33M | -77.63M |
|
Net Equity Issued and Repurchased
|
155.77M | -67.41M | 26.58M | 157.98M | 319.83M | 38.43M | 53.21M | -187.37M | 117.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-9.89M | -12.62M | -15.75M | 95.59M | -22.82M | 72.39M | 31.39M | 37.16M | 39.91M | 40.13M | 40.20M | 40.16M | 40.10M | 39.28M | 37.78M | 37.82M | 37.84M | 37.86M | 37.94M | 37.94M | 45.87M | 61.69M | 62.30M | 63.55M | 63.42M | 60.82M | 52.58M | 52.31M | 52.36M | 52.35M | 57.23M | 71.97M | 66.91M | 66.90M | 66.91M | 67.93M | 69.14M | 69.06M | 69.06M | 68.64M | 67.19M | 67.17M | 67.16M | 67.19M | 67.32M | | | 0.08M | 2.23M | 2.28M | 2.30M | 2.29M | 11.40M | 11.40M | 43.41M | 73.26M | 73.40M | 54.90M | 54.86M | 55.18M | 70.20M | 58.00M | 57.70M | 57.82M | 69.61M | 57.10M | 56.88M |
|
Change in Cash
|
80.57M | -67.41M | 26.58M | 157.98M | 46.91M | 38.43M | 53.21M | -187.37M | -106.53M | -49.89M | -6.29M | -30.67M | -27.89M | 4.54M | 12.12M | -10.49M | -9.03M | | | 18.10M | -18.10M | 0.81M | -0.81M | | 46.91M | -46.91M | 0.10M | -0.10M | | 21.61M | -21.61M | 6.77M | -2.12M | 0.94M | 2.06M | -0.51M | 1.65M | 0.84M | 2.21M | -0.86M | -1.36M | 0.93M | 2.09M | -0.63M | 435.93M | -286.42M | -128.56M | -21.25M | 1.56M | -1.81M | 39.76M | -33.93M | 1.25M | 6.04M | 17.15M | -20.88M | -4.73M | -0.60M | 30.89M | -25.45M | -9.04M | 3.94M | 0.20M | 5.35M | 6.04M | -8.28M | 43.53M |
|
Free Cash Flow
|
1.97M | 11.38M | 11.60M | -7.55M | 9.35M | -3.27M | 9.47M | 0.46M | 10.37M | 29.96M | 33.62M | 26.36M | 15.92M | 32.97M | 31.52M | 26.03M | 19.99M | 33.35M | 33.31M | 28.29M | 11.08M | 58.06M | 66.73M | 48.32M | 17.45M | 70.19M | 77.47M | -117.13M | 28.47M | 72.71M | 89.27M | 75.59M | 18.03M | 108.04M | 97.17M | -2.07M | -8.75M | 39.95M | 130.49M | 168.83M | 3.67M | 107.82M | 128.42M | 66.87M | 6.32M | -32.07M | 7.56M | -3.65M | -4.62M | 49.49M | 92.36M | 62.03M | 25.48M | 101.71M | 111.09M | 70.79M | 27.79M | 107.69M | 117.35M | 74.15M | 23.35M | 113.61M | 113.61M | 74.44M | 21.85M | 94.51M | 109.21M |
|
Net Cash Flow
|
139.95M | -126.79M | 26.58M | 157.98M | 46.91M | 38.43M | 53.21M | -187.37M | -106.53M | -49.89M | -6.29M | -30.67M | -27.89M | 4.54M | 12.12M | -10.49M | -9.03M | | | 18.10M | -18.10M | 0.81M | -0.81M | | 46.91M | -46.91M | 0.10M | -0.10M | | 21.61M | -21.61M | 6.77M | -2.12M | 0.94M | 2.06M | -0.51M | 1.65M | 0.84M | 2.21M | -0.86M | -1.36M | 0.93M | 2.09M | -0.63M | 435.93M | -286.42M | -128.56M | -21.25M | 1.56M | -1.81M | 39.76M | -33.93M | 1.25M | 6.04M | 17.15M | -20.88M | -4.73M | -0.60M | 30.89M | -25.45M | -9.04M | 3.94M | 0.20M | 5.35M | 6.04M | -8.28M | 43.53M |