|
Net Income
|
26.86M | 33.30M | 42.14M | 30.11M | 20.75M | 34.37M | 49.45M | 33.47M | 23.56M | 38.35M | 56.08M | 37.81M | 23.22M | 41.92M | 61.36M | 37.55M | 25.14M | 40.58M | 59.30M | 37.34M | 24.47M | 40.62M | 60.13M | 33.57M | 23.48M | 35.89M | 54.34M | 23.10M | 15.47M | 23.40M | 35.99M | 16.29M | 11.48M | 19.90M | 42.03M | 18.34M | 15.66M | 20.48M | 41.13M | 15.09M | 16.37M | 25.98M | 46.98M | -11.78M | 34.68M | 41.63M | 65.61M | 57.27M | 51.42M | 62.22M | 83.92M | 55.25M | 50.14M | 61.39M | 87.84M | 42.94M | 45.64M | 51.76M | 79.58M | 34.84M | 39.26M | 44.17M | 77.20M | 35.19M | 45.01M | 48.70M |
|
Depreciation and Depletion
|
| 6.37M | 7.32M | 6.49M | 6.87M | 7.61M | 8.81M | 7.50M | 7.81M | 8.13M | 9.33M | 7.89M | 8.36M | 8.47M | 9.12M | 7.89M | 8.04M | 8.06M | 8.64M | 7.65M | 7.87M | 7.74M | 8.42M | 7.73M | 8.11M | 7.78M | 8.53M | 7.93M | 8.22M | 7.92M | 8.72M | 7.85M | 7.93M | 7.36M | 7.60M | 6.95M | 6.97M | 6.39M | 6.54M | 6.18M | 6.25M | 5.59M | 5.77M | 5.48M | 5.53M | 4.68M | 5.17M | 4.81M | 4.89M | 4.33M | 4.66M | 4.49M | 4.69M | 4.41M | 5.26M | 4.85M | 5.06M | 4.94M | 5.98M | 5.42M | 5.67M | 5.51M | 6.39M | 5.86M | 6.13M | 6.18M |
|
Share-based Compensation
|
| 1.18M | 1.40M | 1.50M | 0.67M | 1.04M | 1.23M | 1.62M | 1.51M | 1.51M | 1.77M | 2.14M | 2.00M | 2.00M | 2.25M | 2.58M | 2.43M | 2.43M | -2.38M | 2.08M | 1.93M | 1.93M | 0.07M | 2.33M | 2.17M | -0.05M | 1.74M | 1.88M | 1.79M | 1.14M | 0.52M | 1.65M | 1.58M | 1.05M | 0.61M | 1.48M | 1.41M | 0.41M | 0.98M | 1.30M | 1.24M | 0.36M | 0.88M | 0.96M | 1.68M | 1.26M | 2.28M | 2.63M | 2.46M | 2.46M | 1.72M | 2.95M | 2.77M | 2.77M | 3.14M | 3.58M | 3.38M | 3.38M | 3.39M | 3.53M | 3.34M | 3.34M | 2.92M | 4.18M | 3.78M | 3.78M |
|
Deferred Taxes
|
| -0.45M | 1.80M | -0.56M | -0.25M | -0.39M | 12.16M | -0.60M | -0.56M | -0.56M | 7.13M | -0.79M | -0.74M | -0.74M | 0.33M | -0.96M | -0.90M | -0.90M | 0.67M | -0.77M | -0.71M | -0.71M | 0.52M | -0.86M | -0.81M | 0.02M | 0.43M | -0.70M | -0.66M | -0.42M | -1.48M | -0.61M | -0.58M | -0.39M | 1.24M | -0.39M | -0.36M | -0.11M | -0.24M | -0.31M | -0.30M | -0.09M | -1.29M | -0.23M | -0.40M | -0.30M | -0.36M | -0.63M | -0.59M | -0.59M | 1.43M | -0.71M | -0.67M | -0.67M | 3.18M | -0.86M | -0.81M | -0.81M | 1.39M | -0.85M | -0.80M | -0.80M | 3.09M | -1.00M | -0.91M | -0.91M |
|
Gains from Investment Securities
|
| 0.47M | -1.30M | -0.01M | 0.81M | 0.48M | 0.05M | -0.31M | -0.12M | -0.05M | -0.38M | -0.21M | -0.19M | -0.68M | -0.45M | -0.02M | -0.05M | -0.07M | -0.85M | -0.16M | -0.06M | -0.23M | -0.72M | -0.12M | -0.17M | -0.21M | 0.05M | -0.53M | -0.62M | -0.17M | -0.55M | -0.30M | -0.09M | -0.03M | -1.20M | -0.30M | -0.23M | -0.01M | -1.39M | -0.05M | -0.23M | -0.14M | -0.08M | -0.04M | -0.07M | -0.00M | -0.16M | -0.20M | -0.03M | -0.20M | 0.46M | -0.03M | -0.24M | -0.09M | -0.34M | -0.11M | -0.37M | -0.20M | -0.36M | -0.20M | -0.41M | -0.02M | -0.28M | -0.17M | -0.12M | -0.31M |
|
Cash from Operations
|
| 39.14M | 87.70M | 33.61M | -13.02M | 63.51M | 95.84M | 38.93M | -6.35M | 53.25M | 123.44M | 37.76M | -6.16M | 60.75M | 128.59M | 21.14M | 5.04M | 43.14M | 104.71M | 29.91M | 15.75M | 45.99M | 104.12M | 21.75M | 9.01M | 22.83M | 105.73M | 12.32M | 32.13M | 19.70M | 84.72M | 28.21M | 0.84M | 29.57M | 61.10M | 19.33M | 11.54M | 17.75M | 60.11M | 29.27M | 6.27M | 29.32M | 65.80M | -28.30M | 77.47M | 77.17M | 101.09M | 93.53M | 42.93M | 84.59M | 90.70M | 21.50M | 47.99M | 65.60M | 107.29M | 33.30M | 48.20M | 63.84M | 109.30M | 29.88M | 47.60M | 43.75M | 120.77M | 30.98M | 58.44M | 49.45M |
|
Depreciation & Amortization (CF)
|
| 6.37M | 7.32M | 6.49M | 6.87M | 7.61M | 8.81M | 7.50M | 7.81M | 8.13M | 9.33M | 7.89M | 8.36M | 8.47M | 9.12M | 7.89M | 8.04M | 8.06M | 8.64M | 7.65M | 7.87M | 7.74M | 8.42M | 7.73M | 8.11M | 7.78M | 8.53M | 7.93M | 8.22M | 7.92M | 8.72M | 7.85M | 7.93M | 7.36M | 7.60M | 6.95M | 6.97M | 6.39M | 6.54M | 6.18M | 6.25M | 5.59M | 5.77M | 5.48M | 5.53M | 4.68M | 5.17M | 4.81M | 4.89M | 4.33M | 4.66M | 4.49M | 4.69M | 4.41M | 5.26M | 4.85M | 5.06M | 4.94M | 5.98M | 5.42M | 5.67M | 5.51M | 6.39M | 5.86M | 6.13M | 6.18M |
|
Change in Receivables
|
| 0.75M | 0.71M | -0.76M | -0.64M | 0.31M | 0.55M | -1.58M | 1.93M | -1.17M | -0.41M | -0.52M | 0.46M | -0.18M | -0.36M | 0.85M | -0.04M | -0.33M | 0.51M | 0.13M | 1.87M | 0.55M | -0.42M | -1.82M | 0.81M | -1.03M | 2.42M | -1.07M | -0.13M | -0.99M | -1.66M | 0.19M | -0.04M | -0.10M | 0.37M | -0.63M | -0.36M | 0.12M | 1.42M | -0.23M | -0.30M | 0.16M | -0.44M | -1.86M | 0.58M | -0.10M | 1.06M | -1.15M | 0.87M | 2.23M | 1.34M | -1.69M | 0.05M | 2.36M | -0.63M | -0.72M | -0.03M | 1.66M | 0.10M | -1.66M | 0.50M | 0.71M | -0.17M | 1.33M | -0.29M | 0.59M |
|
Change in Inventory
|
| 11.69M | -30.03M | -3.45M | 23.94M | 2.56M | -22.64M | 1.27M | 36.98M | 13.94M | -36.57M | -7.17M | 27.47M | 10.00M | -30.65M | 2.04M | 27.66M | 12.74M | -22.15M | -4.93M | 8.98M | 19.04M | -17.30M | -0.29M | 21.16M | 25.06M | -26.29M | -10.78M | 5.48M | 3.93M | -22.50M | -6.33M | 2.31M | 7.15M | -10.81M | 0.48M | 9.72M | 17.57M | -20.28M | -4.38M | 8.25M | 9.81M | -17.62M | 0.41M | -5.19M | 2.23M | -17.64M | -12.05M | 6.26M | 5.32M | 1.50M | 19.07M | 7.33M | 23.84M | -27.20M | 12.60M | -1.66M | 16.21M | -26.00M | 4.37M | 0.76M | 17.93M | -28.56M | 11.61M | 10.09M | 23.29M |
|
Change in Account Payables
|
| -6.64M | -15.34M | 11.18M | 5.45M | -3.82M | -2.09M | 9.74M | 4.74M | -4.59M | -12.78M | 4.58M | 11.40M | -6.24M | -3.20M | 6.47M | 15.09M | -7.32M | -11.51M | -0.46M | 14.48M | 2.17M | -19.10M | 3.01M | 20.40M | -5.48M | -18.11M | -1.96M | 15.85M | -12.28M | -9.93M | 7.13M | 7.83M | 1.49M | -11.87M | -2.95M | 20.45M | 2.23M | -19.45M | 7.56M | 5.96M | 2.18M | -18.37M | -6.95M | 28.69M | 9.70M | -14.69M | 10.24M | 14.18M | -5.46M | -3.05M | 1.11M | 1.51M | 10.76M | -29.59M | 13.63M | -3.59M | 9.23M | -19.18M | 10.82M | 6.15M | 5.80M | -21.29M | 16.07M | 8.70M | 9.81M |
|
Change in Accured Expenses
|
| 10.39M | 11.48M | -24.77M | -0.42M | 9.81M | 9.94M | -20.74M | 1.95M | 12.63M | 13.00M | -26.43M | 0.53M | 11.16M | 13.72M | -28.75M | 7.25M | 5.09M | 11.15M | -24.03M | 7.18M | 4.40M | 12.44M | -24.88M | 6.85M | 2.50M | 11.74M | -23.27M | 5.43M | 0.36M | 25.53M | -18.02M | 5.25M | 0.77M | 7.41M | -10.41M | -0.04M | 16.66M | -3.87M | -9.82M | -0.12M | 6.61M | 4.81M | -17.62M | 4.08M | 18.38M | 8.09M | -9.39M | 20.40M | 2.60M | 12.58M | -38.96M | 6.41M | 14.67M | 11.31M | -37.55M | 4.42M | 12.43M | 15.04M | -36.06M | 10.71M | 2.62M | 19.62M | -31.49M | 14.80M | 5.10M |
|
Change in Taxes
|
| 8.14M | -6.12M | 15.38M | -22.19M | 9.28M | -13.05M | 18.62M | -13.18M | 9.53M | 3.05M | 9.55M | -20.42M | 12.21M | 13.55M | 0.92M | -22.37M | 7.88M | 10.87M | 4.88M | -27.06M | 7.83M | 12.38M | 3.73M | -27.87M | 8.58M | 11.12M | 1.81M | -21.46M | 5.29M | 10.75M | 9.61M | -26.73M | 7.47M | 11.31M | 6.47M | -23.35M | 3.96M | 7.74M | 5.58M | -15.38M | 1.94M | 8.61M | -3.18M | -0.11M | 8.53M | 2.76M | 18.99M | -33.87M | 3.27M | -3.60M | 18.10M | -22.20M | -0.69M | 2.79M | 14.09M | -11.87M | 1.53M | 5.88M | 11.44M | -16.27M | 3.03M | 4.47M | 11.75M | -14.94M | 2.03M |
|
Other Working Capital Changes
|
| 1.75M | -8.80M | 7.35M | 0.85M | -6.27M | 0.83M | 7.87M | -8.07M | 0.29M | -0.41M | 0.56M | 1.08M | 0.58M | 8.06M | 0.52M | 0.71M | 0.99M | 0.03M | -0.46M | 1.84M | 0.54M | -5.43M | 0.58M | -0.23M | 1.18M | -11.25M | 10.95M | -11.11M | 1.46M | -1.30M | 1.27M | 0.46M | 0.57M | 9.75M | 1.11M | -0.33M | 1.01M | -3.36M | -2.37M | -0.96M | 7.39M | -1.26M | -7.50M | 4.79M | -0.52M | -6.52M | 9.43M | -0.32M | -12.24M | 5.32M | 9.54M | -13.59M | -0.63M | 7.04M | -2.45M | -1.36M | -0.66M | 10.84M | -2.30M | -1.16M | -0.64M | 6.18M | 2.62M | -6.05M | 7.47M |
|
Capital Expenditures
|
| 8.59M | 15.93M | 20.70M | 16.79M | 9.89M | 7.57M | 10.59M | 12.58M | 8.29M | 5.17M | 8.77M | 10.87M | 6.49M | 4.17M | 11.16M | 7.74M | 6.27M | 3.65M | 10.15M | 12.58M | 13.55M | 9.18M | 11.33M | 9.69M | 9.90M | 3.65M | 7.83M | 9.21M | 9.70M | 4.92M | 3.87M | 3.29M | 3.79M | 2.50M | 3.48M | 2.62M | 1.70M | 2.22M | 2.46M | 1.69M | 1.30M | 1.87M | 2.07M | 1.31M | 1.17M | 3.10M | 4.64M | 4.58M | 2.97M | 6.92M | 7.11M | 7.81M | 7.45M | 7.99M | 9.32M | 8.55M | 10.12M | 9.29M | 10.83M | 11.47M | 10.15M | 9.82M | 11.40M | 12.04M | 11.06M |
|
Sales of Property, Plant and Equipment
|
| 0.00M | | 0.01M | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 10.93M | 7.19M | 6.09M | 17.67M | 9.36M | 13.18M | 4.52M | 9.49M | 4.66M | 14.45M | 2.47M | 14.19M | 10.49M | 10.14M | 5.62M | 11.06M | 4.75M | 9.55M | 5.07M | 18.61M | 8.95M | 5.51M | 5.42M | 15.34M | 6.16M | 2.22M | 2.87M | 14.75M | 15.53M | 11.07M | 6.60M | 15.62M | 20.00M | 10.23M | 10.15M | 18.74M | 32.67M | 14.77M | 16.94M | 10.99M | 20.03M | 19.57M | 9.55M | 5.62M | 5.16M | 4.01M | 3.47M | 0.76M | 1.10M | 2.85M | 5.13M | 5.79M | 6.47M | 5.63M | 7.24M | 13.22M | 6.83M | 11.62M | 8.71M | 13.35M | 6.40M | 8.56M | 7.78M | 9.49M | 9.35M |
|
Cash from Investing Activities
|
| -18.68M | -18.23M | -29.84M | -16.95M | -2.70M | -0.16M | -8.18M | -8.95M | -4.59M | 4.15M | -12.02M | -4.93M | -4.59M | -0.13M | -12.66M | -8.97M | -5.75M | -2.65M | -14.59M | -5.36M | -22.54M | -8.13M | -9.67M | -10.02M | -12.10M | -3.07M | -7.93M | -5.22M | -12.76M | -2.75M | -4.66M | -0.89M | -7.79M | -3.96M | -3.77M | 1.27M | 3.37M | -8.47M | -1.50M | 0.21M | 18.67M | 17.38M | -7.26M | 3.21M | 3.84M | -0.56M | -2.74M | -12.94M | -6.14M | -6.95M | -7.87M | -13.80M | -12.62M | -7.11M | -13.28M | -9.40M | -10.11M | -8.98M | -12.90M | -10.00M | -11.29M | -11.10M | -11.12M | -11.61M | -13.20M |
|
Other financing activities
|
| 0.05M | 0.80M | 1.17M | 0.63M | 0.47M | 7.18M | 1.02M | 0.32M | 0.64M | 0.38M | 3.71M | | 0.19M | 1.71M | 0.17M | 0.06M | 0.06M | 0.12M | 0.17M | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -92.20M | -8.13M | -7.70M | -8.36M | -14.71M | -118.39M | -7.93M | -9.09M | -115.61M | -9.03M | -5.56M | -9.58M | -9.14M | -223.89M | -9.49M | -9.61M | -9.61M | -68.03M | -10.47M | -10.64M | -10.64M | -144.55M | -11.16M | -11.16M | -11.76M | -62.91M | -12.16M | -12.16M | -12.10M | -48.43M | -12.21M | -12.21M | -12.15M | -97.30M | -12.26M | -12.25M | -12.14M | -61.09M | -12.31M | -12.37M | -12.20M | -76.04M | -0.37M | | -14.80M | -113.66M | -16.43M | -16.43M | -16.43M | -298.51M | -17.53M | -17.53M | -17.53M | -150.28M | -17.66M | -17.65M | -17.66M | -143.77M | -17.77M | -17.77M | -17.77M | -144.71M | -17.91M | -17.90M | -17.90M |
|
Dividends Paid - Common
|
| 92.59M | 9.28M | 9.34M | 9.36M | 9.32M | 126.27M | 9.46M | 9.47M | 116.14M | 9.49M | 9.58M | 9.58M | 9.59M | 225.88M | 9.66M | 9.66M | 9.67M | 68.15M | 10.64M | 10.64M | 10.64M | 144.68M | 11.16M | 11.16M | 11.07M | 60.37M | 12.16M | 12.16M | 12.10M | 48.43M | 12.21M | 12.21M | 12.15M | 97.30M | 12.26M | 12.25M | 12.14M | 61.09M | 12.31M | 12.31M | 12.20M | 76.04M | | | 14.80M | 113.66M | 16.43M | 16.43M | 16.43M | 298.51M | 17.53M | 17.53M | 17.53M | 150.28M | 17.66M | 17.65M | 17.66M | 143.77M | 17.77M | 17.77M | 17.77M | 144.71M | 17.91M | 17.90M | 17.90M |
|
Change in Cash
|
| -71.74M | 61.34M | -3.92M | -38.34M | 46.10M | -22.71M | 22.82M | -24.39M | -66.95M | 118.56M | 20.18M | -20.67M | 47.02M | -95.43M | -1.01M | -13.55M | 27.79M | 34.03M | 4.85M | -0.26M | 12.81M | -48.56M | 0.92M | -12.17M | -1.03M | 39.76M | -7.77M | 14.76M | -5.17M | 33.53M | 11.33M | -12.25M | 9.63M | -40.16M | 3.30M | 0.56M | 8.97M | -9.45M | 15.47M | -5.90M | 35.80M | 7.13M | -35.93M | 80.68M | 66.21M | -13.13M | 74.36M | 13.56M | 62.02M | -214.76M | -3.90M | 16.66M | 35.45M | -50.10M | 2.36M | 21.15M | 36.07M | -43.44M | -0.79M | 19.84M | 14.69M | -35.03M | 1.96M | 28.93M | 18.34M |
|
Beginning Cash Balance
|
145.74M | 145.74M | 74.00M | 135.34M | 131.42M | 93.08M | 139.18M | 116.47M | 139.29M | 114.90M | 47.96M | 166.51M | 186.69M | 166.02M | 213.04M | 117.61M | 116.60M | 103.05M | 130.84M | 164.87M | 169.72M | 169.46M | 182.27M | 133.71M | 134.63M | 122.46M | 121.43M | 161.19M | 153.41M | 168.17M | 163.01M | 196.54M | 207.87M | 195.61M | 205.25M | 165.09M | 168.39M | 168.95M | 177.92M | 168.47M | 183.94M | 178.04M | 213.84M | 220.97M | 185.04M | 265.71M | 331.92M | 318.79M | 393.15M | 406.71M | 468.73M | 253.97M | 250.07M | 266.73M | 302.18M | 252.08M | 254.43M | 275.58M | 311.66M | 268.21M | 267.43M | 287.27M | 301.96M | 266.93M | 268.88M | 297.81M |
|
Free Cash Flow
|
| 30.55M | 71.77M | 12.91M | -29.82M | 53.62M | 88.27M | 28.34M | -18.93M | 44.96M | 118.27M | 28.99M | -17.03M | 54.26M | 124.42M | 9.98M | -2.70M | 36.87M | 101.06M | 19.77M | 3.17M | 32.44M | 94.94M | 10.43M | -0.69M | 12.93M | 102.08M | 4.49M | 22.92M | 10.00M | 79.79M | 24.33M | -2.45M | 25.78M | 58.60M | 15.85M | 8.92M | 16.05M | 57.88M | 26.81M | 4.58M | 28.02M | 63.93M | -30.37M | 76.16M | 75.99M | 97.99M | 88.90M | 38.36M | 81.62M | 83.78M | 14.39M | 40.18M | 58.16M | 99.29M | 23.98M | 39.66M | 53.73M | 100.01M | 19.05M | 36.13M | 33.60M | 110.95M | 19.57M | 46.40M | 38.39M |
|
Net Cash Flow
|
| -71.74M | 61.34M | -3.92M | -38.34M | 46.10M | -22.71M | 22.82M | -24.39M | -66.95M | 118.56M | 20.18M | -20.67M | 47.02M | -95.43M | -1.01M | -13.55M | 27.79M | 34.03M | 4.85M | -0.26M | 12.81M | -48.56M | 0.92M | -12.17M | -1.03M | 39.76M | -7.77M | 14.76M | -5.17M | 33.53M | 11.33M | -12.25M | 9.63M | -40.16M | 3.30M | 0.56M | 8.97M | -9.45M | 15.47M | -5.90M | 35.80M | 7.13M | -35.93M | 80.68M | 66.21M | -13.13M | 74.36M | 13.56M | 62.02M | -214.76M | -3.90M | 16.66M | 35.45M | -50.10M | 2.36M | 21.15M | 36.07M | -43.44M | -0.79M | 19.84M | 14.69M | -35.03M | 1.96M | 28.93M | 18.34M |