|
Net Income
|
13.00M | 8.60M | 15.54M | -11.17M | 11.86M | 17.64M | 11.88M | 18.43M | 16.12M | 14.69M | 18.96M | 28.19M | 27.12M | 29.35M | 28.08M | 31.35M | 28.53M | 32.07M | 36.95M | 36.24M | 40.15M | 54.73M | 43.12M | -0.91M | 4.41M | 46.85M | 37.90M | -44.35M | 18.89M | 20.69M | 11.47M | -19.66M | 7.16M | 9.72M | 7.77M | 286.98M | -3.61M | 2.25M | 9.52M | -10.87M | -2.74M | -4.60M | 7.55M | -306.06M | -11.54M | -34.86M | -12.94M | -7.00M | -21.91M | -18.67M | -18.33M | 70.99M | -12.04M | -15.32M | -14.25M | -11.23M | -12.87M | -18.84M | -11.28M | -13.06M | -9.16M | -8.27M | -9.30M | -8.72M | -5.27M | 16.69M | -2.37M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.63M | 4.89M | 3.67M | 4.31M | 4.12M | 3.60M | 3.80M | 3.38M | 1.20M | 1.20M | 1.10M | 1.10M | 1.00M | 0.90M | 0.90M | 0.74M | 0.70M | 0.70M | 0.60M | 0.47M | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M |
|
Share-based Compensation
|
| | | | | | 1.16M | 0.98M | 0.79M | 0.60M | 0.70M | 1.82M | -0.20M | 1.10M | 1.10M | 1.61M | 1.42M | 0.10M | 0.60M | 0.32M | 0.66M | 0.40M | 0.51M | 0.60M | 0.44M | 0.87M | 1.94M | 1.55M | 1.88M | 1.69M | 1.12M | 1.50M | 0.69M | 1.16M | 1.38M | 1.02M | 2.20M | 1.90M | 2.00M | 3.99M | 2.62M | 2.80M | 2.80M | 3.57M | 2.90M | 1.90M | 1.70M | 1.20M | 1.44M | 0.60M | 0.40M | 0.32M | 1.30M | 1.30M | 1.30M | 1.15M | 1.45M | 1.20M | 1.20M | 1.15M | 2.21M | 0.80M | 0.90M | 0.82M | 1.09M | 0.66M | 1.31M |
|
Deferred Taxes
|
0.15M | -0.26M | -1.31M | 0.23M | | | -2.10M | -0.08M | 0.22M | 0.41M | -0.67M | -0.35M | | | | | | | | 2.02M | 0.46M | 0.00M | 0.00M | 0.70M | -0.02M | 0.03M | 0.05M | -1.38M | | 0.02M | -0.00M | -2.61M | | | | -297.34M | -1.97M | 0.62M | 0.67M | -5.12M | 0.58M | 15.26M | -0.28M | 291.77M | 0.13M | 0.14M | 0.01M | 4.76M | 0.56M | -0.50M | -0.06M | -0.71M | 0.07M | 0.01M | -0.40M | 1.43M | -0.15M | -0.05M | -0.02M | 0.27M | -0.03M | | 0.06M | -0.76M | 0.05M | | 0.02M |
|
Gains from Investment Securities
|
0.17M | 0.09M | 0.28M | 0.26M | 0.03M | 0.01M | 1.69M | 5.81M | 1.11M | -4.46M | 18.34M | | 0.20M | 0.10M | 3.20M | -6.62M | 0.92M | 8.71M | -7.26M | 1.31M | 2.55M | | | | -3.29M | 1.43M | | 3.09M | 3.83M | | | 4.15M | 6.51M | 6.15M | 2.78M | 2.89M | 0.95M | 1.92M | 1.30M | 2.97M | 2.41M | 3.79M | -0.31M | 7.89M | -1.72M | 3.14M | 0.08M | 0.57M | 0.90M | 1.43M | 4.65M | 0.34M | 3.26M | | | 0.74M | -4.66M | 1.77M | -2.23M | 0.26M | 0.59M | | | 0.66M | 0.32M | -1.00M | -0.03M |
|
Asset Writedowns and Impairment
|
| | | | | | 0.28M | 0.75M | 1.28M | -0.60M | 0.32M | -0.03M | 0.65M | 0.20M | 0.32M | 1.88M | | | | | | | | | 3.29M | | | | 0.88M | 0.17M | -0.28M | 1.07M | 1.90M | 0.99M | 0.21M | 2.02M | 0.72M | 0.78M | 0.91M | 0.42M | 0.15M | -0.02M | -0.02M | 5.79M | 0.34M | 0.72M | 0.36M | 0.81M | 0.22M | 0.40M | 0.65M | 0.09M | 0.34M | 0.26M | -0.02M | 0.31M | 0.04M | 0.48M | -0.20M | 0.54M | 0.56M | -0.01M | 0.23M | 0.06M | -0.14M | 0.10M | 0.16M |
|
Non-cash Items
|
| | | | | | | | | | | 116.75M | | 1.82M | 212.19M | 211.07M | 159.43M | 220.62M | 332.95M | 2.19M | 264.08M | 2.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.49M | 11.61M | 13.29M | 6.90M | | | 8.92M | 19.55M | 16.60M | 21.56M | 30.59M | 42.86M | 27.77M | 26.28M | 43.09M | 19.39M | 9.56M | 57.91M | 67.17M | 50.83M | 36.31M | 75.22M | 14.17M | 71.80M | -15.94M | 70.75M | 54.34M | 86.20M | 29.03M | 40.37M | 36.63M | 20.78M | -18.36M | 30.88M | 34.61M | 18.95M | -8.57M | 31.82M | 20.40M | 24.75M | -6.66M | 39.81M | -10.96M | 24.49M | -1.65M | -9.57M | -2.86M | -8.32M | -16.81M | -5.96M | -18.36M | -19.27M | -16.91M | -8.87M | -6.51M | -12.60M | -3.06M | -7.88M | -6.66M | -4.24M | -2.24M | 0.18M | -1.57M | -1.40M | -4.97M | -0.31M | 0.72M |
|
Amortizatization of Intangibles
|
0.64M | 0.70M | 0.67M | 0.67M | | | 1.45M | 0.80M | 1.27M | 1.34M | 1.34M | 1.34M | 1.34M | 1.29M | 1.20M | 1.20M | 1.20M | 9.04M | 8.62M | 9.32M | 9.47M | 10.11M | 9.72M | 8.39M | 8.89M | 8.99M | 10.12M | 13.14M | 12.21M | 12.80M | 11.50M | 11.17M | 9.15M | 9.40M | 8.60M | 8.26M | 7.15M | 7.54M | 6.62M | 7.10M | 8.65M | 3.54M | 3.30M | 3.52M | 4.21M | 2.84M | 4.30M | 3.38M | 2.60M | 2.91M | 2.70M | 1.30M | 1.30M | 1.30M | 1.30M | 1.28M | 1.30M | 1.30M | 1.40M | 1.29M | 1.30M | 1.30M | 1.30M | 1.29M | 1.30M | 1.30M | 1.30M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | 0.21M | 0.24M | 0.25M | 0.26M | 0.24M | 0.24M | 0.32M | 0.35M | 0.35M | 0.23M | 0.46M | 0.33M | 0.32M | 0.23M | 0.29M | 0.29M | 0.29M | 0.14M | 0.19M | 0.21M | 0.27M | 0.23M | 0.24M | 0.23M | 3.74M | 3.06M | 2.90M | 2.65M | 0.18M | 0.18M | 0.18M | 9.70M | 0.21M | 0.18M | 0.23M | 0.22M | 0.28M | 0.22M | 0.22M | 0.22M | 0.63M | 1.93M | 2.22M | 2.10M | 2.10M | 2.17M | 2.24M | 2.21M | 0.64M | 0.08M | 0.10M |
|
Depreciation & Amortization (CF)
|
| | | | | | 1.80M | 2.14M | 1.94M | 2.20M | 2.10M | 2.18M | 2.28M | 2.90M | 3.80M | 3.74M | 4.72M | 4.60M | 4.50M | 5.26M | 6.25M | 7.20M | 7.71M | 7.96M | 8.83M | 9.61M | 9.20M | 8.86M | 9.21M | 9.10M | 9.20M | 9.28M | 10.01M | 8.90M | 8.50M | 9.04M | 8.72M | 8.30M | 7.70M | 6.06M | 9.37M | 7.90M | -3.10M | 4.31M | 4.12M | 3.60M | 3.80M | 3.38M | 1.20M | 1.20M | 1.10M | 1.10M | 1.00M | 0.90M | 0.90M | 0.74M | 0.70M | 0.70M | 0.60M | 0.47M | 0.30M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M |
|
Change in Receivables
|
| | | | | | 9.51M | 4.24M | 0.79M | -1.22M | -2.12M | 1.73M | 10.96M | 8.21M | -7.51M | 28.34M | 12.97M | -2.15M | -14.57M | 9.36M | 22.60M | 1.91M | 34.22M | -36.23M | 15.14M | -8.41M | 12.96M | -22.08M | -6.50M | 3.10M | -0.10M | -12.47M | -2.88M | -9.07M | -9.59M | -8.42M | -2.29M | -4.63M | 2.41M | -10.04M | -1.09M | 16.88M | 15.79M | -19.37M | 0.30M | -7.51M | -2.92M | -4.84M | -2.24M | -1.80M | 2.20M | -1.12M | 0.65M | -1.48M | -2.27M | -1.04M | 1.31M | -0.09M | -0.90M | -0.76M | 2.50M | -0.44M | 1.28M | 0.87M | 3.00M | 0.35M | -0.86M |
|
Change in Accured Expenses
|
4.96M | 5.32M | 7.00M | 24.19M | | -27.19M | 26.96M | 35.38M | -4.97M | 0.80M | 6.02M | 12.92M | 3.57M | 2.31M | 4.53M | 1.25M | -7.80M | 5.86M | 6.52M | 2.81M | 7.70M | 13.62M | -39.46M | 42.43M | -27.56M | -1.00M | 7.68M | 6.39M | -12.13M | 5.13M | -2.83M | 34.14M | -36.73M | -4.31M | -0.80M | 2.97M | -18.19M | 1.04M | 2.83M | -2.42M | -16.32M | -0.27M | -0.47M | 0.80M | -3.12M | -3.62M | -3.94M | 0.34M | -2.29M | 5.26M | -5.70M | -5.70M | -4.51M | -0.35M | -0.15M | -7.95M | -1.04M | -0.14M | -1.29M | -0.94M | -1.62M | 1.89M | 2.14M | 1.29M | 0.41M | -17.08M | 0.17M |
|
Other Working Capital Changes
|
| | | | | | -0.05M | 7.26M | -0.69M | -5.90M | 1.52M | 9.96M | -0.68M | -0.19M | 4.93M | -1.44M | 1.74M | 1.27M | 3.13M | -3.33M | 1.85M | 3.28M | 1.39M | 5.98M | -2.41M | -2.07M | 2.40M | -0.91M | 4.97M | 1.04M | 4.16M | -2.31M | 4.75M | 2.06M | 10.46M | -11.52M | -0.70M | -0.27M | -4.44M | 0.79M | 3.48M | 3.25M | -19.32M | -1.04M | 3.35M | -9.38M | -2.49M | -2.08M | -1.94M | -2.91M | -2.10M | -1.84M | 3.56M | -5.49M | -0.51M | -0.47M | -10.51M | -2.00M | 0.15M | 0.12M | -2.99M | -0.04M | -0.07M | 1.43M | -0.34M | -0.40M | -1.31M |
|
Capital Expenditures
|
-0.77M | 13.81M | 12.63M | 11.32M | 13.41M | 18.15M | 20.56M | 3.48M | 1.35M | 2.06M | 7.87M | 5.15M | 16.15M | 4.97M | 3.07M | 11.36M | 6.96M | 6.44M | 7.13M | 13.61M | 12.95M | 17.58M | 17.60M | 16.73M | 3.93M | 17.49M | 6.25M | 8.52M | 5.98M | 6.46M | 4.08M | 6.74M | 1.94M | 3.71M | 1.83M | 3.03M | 1.26M | 1.50M | 1.45M | -0.29M | 0.79M | 0.14M | 0.27M | 0.96M | 0.51M | 0.95M | 1.04M | 0.20M | 0.47M | 0.23M | 0.43M | 0.25M | 0.07M | 0.56M | 0.23M | | | | | | | | | 0.00M | 0.03M | 0.00M | 0.02M |
|
Acquisitions
|
| | | | | | 1.37M | | | | 0.73M | | | | | | 75.82M | 139.88M | -11.13M | 63.38M | | | | 19.79M | | | | 17.48M | | | | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | 3.31M | | 3.00M | | | 101.14M | | 0.35M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 1.30M | 0.17M | | | | 46.62M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.77M | -0.78M | -2.23M | -3.75M | | | -4.69M | -3.75M | -2.65M | -6.06M | -20.27M | -4.09M | -16.15M | -4.97M | -3.07M | -86.36M | -7.83M | -133.67M | 4.00M | -78.45M | -13.24M | -17.57M | -32.53M | -37.92M | -33.90M | 10.62M | -16.72M | -26.00M | -35.40M | -25.27M | -13.43M | -6.80M | -1.94M | -3.71M | -1.83M | -2.84M | -1.26M | -1.50M | 13.55M | 0.29M | -0.79M | 7.42M | 39.10M | -0.84M | -0.51M | -0.95M | 2.27M | 46.42M | 2.53M | -0.23M | -0.43M | 100.89M | -0.07M | -0.21M | -0.23M | -0.25M | | | | | | | | 2.25M | -0.03M | -0.00M | -0.27M |
|
Other financing activities
|
0.02M | -0.01M | 2.74M | -0.08M | -0.05M | 0.06M | 0.72M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | -4.34M | 0.01M | -2.41M | | 5.60M | | | | 5.22M | | | | | | | | 4.78M | | | 0.00M | 1.09M | 0.50M | 4.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19M | 0.16M | 0.43M |
|
Cash from Financing Activities
|
-2.46M | -3.87M | 1.45M | 2.60M | | | -2.03M | -16.71M | -9.76M | -6.79M | -24.10M | -27.90M | -17.08M | -2.81M | -0.75M | 88.05M | -23.30M | 169.63M | -36.39M | -54.65M | -37.01M | -46.24M | 67.06M | -49.00M | -5.90M | -56.91M | -17.56M | -31.02M | -13.26M | -54.32M | -8.74M | -0.31M | -11.89M | -29.78M | -33.06M | -25.59M | -10.03M | -28.96M | -15.71M | -69.58M | -1.18M | -13.53M | -46.63M | -7.69M | -1.52M | -0.39M | -0.56M | -46.84M | -2.23M | 0.75M | 19.41M | -20.23M | -1.28M | -0.49M | -0.17M | -0.28M | -4.89M | -0.20M | 8.26M | -0.19M | -0.70M | -0.07M | 0.21M | 0.62M | 5.99M | -0.52M | -0.83M |
|
Dividends Paid - Common
|
| | | | | | 1.31M | 1.95M | 2.82M | 1.37M | 1.25M | 1.33M | 2.08M | 2.75M | 1.18M | 1.14M | 1.09M | 0.80M | 1.34M | 0.94M | 0.65M | 0.55M | 0.61M | 0.78M | 0.66M | 0.69M | 0.80M | 0.81M | 0.45M | 0.62M | 0.57M | 0.94M | 0.57M | 0.49M | 1.09M | 0.63M | 0.67M | 0.51M | 0.73M | 0.91M | 0.62M | 0.52M | 0.86M | 0.75M | 0.31M | 0.18M | 0.48M | 0.12M | 1.40M | 0.36M | 0.05M | 0.15M | 0.26M | 0.49M | 0.14M | 0.19M | 0.10M | 0.10M | 0.07M | 0.12M | 0.02M | 0.03M | | 0.09M | 0.00M | 0.05M | 0.09M |
|
Change in Cash
|
| | | 5.75M | | | 2.20M | -0.90M | 4.19M | 8.71M | -13.78M | 10.88M | -5.46M | 18.49M | 39.27M | 21.07M | -21.57M | 93.87M | 34.78M | -82.26M | -13.95M | 11.40M | 48.70M | -15.12M | -55.74M | 24.46M | 20.07M | 29.18M | -19.62M | -39.22M | 14.46M | 13.67M | -32.20M | -2.62M | -0.28M | -9.48M | -19.86M | 1.37M | 18.24M | -44.54M | -8.62M | 33.70M | -18.50M | 15.96M | -3.67M | -10.91M | -1.15M | -8.74M | -16.50M | -5.44M | 0.62M | 61.38M | -18.26M | -9.58M | -6.91M | -13.12M | -7.95M | -8.09M | 1.60M | -4.43M | -2.94M | 0.11M | -1.36M | 1.47M | 0.99M | -0.83M | -0.39M |
|
Beginning Cash Balance
|
5.25M | 12.21M | 24.71M | 24.71M | 19.62M | 20.84M | 20.84M | 23.04M | 22.13M | 26.32M | 35.03M | 21.25M | 32.12M | 26.67M | 45.16M | 84.43M | 105.50M | 83.94M | 177.81M | 212.59M | 130.32M | 116.48M | 127.88M | 176.48M | 161.36M | 105.62M | 130.08M | 150.15M | 179.33M | 159.71M | 120.49M | 135.62M | 149.29M | 116.83M | 114.40M | 114.49M | 104.71M | 83.20M | 84.62M | 102.84M | 60.13M | 51.68M | 85.40M | 66.78M | 82.77M | 79.09M | 68.18M | 67.01M | 57.84M | 40.77M | 35.88M | 36.75M | 98.21M | 80.28M | 70.72M | 64.15M | 51.06M | 43.13M | 35.04M | 36.95M | 32.53M | 29.60M | 29.70M | 28.34M | 29.82M | 30.82M | 28.98M |
|
Free Cash Flow
|
2.26M | -2.20M | 0.65M | -4.42M | -13.41M | -18.15M | -11.64M | 16.07M | 15.24M | 19.50M | 22.72M | 37.71M | 11.62M | 21.30M | 40.02M | 8.03M | 2.60M | 51.48M | 60.04M | 37.23M | 23.36M | 57.64M | -3.43M | 55.07M | -19.87M | 53.26M | 48.09M | 77.68M | 23.05M | 33.91M | 32.55M | 14.04M | -20.30M | 27.16M | 32.78M | 15.92M | -9.83M | 30.32M | 18.95M | 25.04M | -7.45M | 39.67M | -11.23M | 23.54M | -2.16M | -10.52M | -3.90M | -8.53M | -17.28M | -6.19M | -18.79M | -19.53M | -16.98M | -9.43M | -6.74M | -12.60M | -3.06M | -7.88M | -6.66M | -4.24M | -2.24M | 0.18M | -1.57M | -1.40M | -5.00M | -0.31M | 0.70M |
|
Net Cash Flow
|
-1.74M | 6.96M | 12.51M | 5.75M | | | 2.20M | -0.90M | 4.19M | 8.71M | -13.78M | 10.88M | -5.46M | 18.49M | 39.27M | 21.07M | -21.57M | 93.87M | 34.78M | -82.26M | -13.95M | 11.40M | 48.70M | -15.12M | -55.74M | 24.46M | 20.07M | 29.18M | -19.62M | -39.22M | 14.46M | 13.67M | -32.20M | -2.62M | -0.28M | -9.48M | -19.86M | 1.37M | 18.24M | -44.54M | -8.62M | 33.70M | -18.50M | 15.96M | -3.67M | -10.91M | -1.15M | -8.74M | -16.50M | -5.44M | 0.62M | 61.38M | -18.26M | -9.58M | -6.91M | -13.12M | -7.95M | -8.09M | 1.60M | -4.43M | -2.94M | 0.11M | -1.36M | 1.47M | 0.99M | -0.83M | -0.39M |