|
Net Income
|
4.07M | 6.59M | 9.83M | 7.03M | 5.83M | 7.77M | 8.81M | 6.77M | 7.29M | 9.36M | 10.21M | 6.35M | 2.76M | -2.27M | 2.83M | 3.27M | 2.67M | 6.62M | 9.39M | 11.79M | 3.81M | 9.28M | 10.38M | 4.82M | 4.29M | 7.04M | 7.91M | 6.41M | 6.24M | 9.06M | 8.93M | 14.75M | 13.14M | 11.03M | 12.82M | 36.64M | 17.75M | 6.59M | 11.16M | 9.33M | -1.12M | 7.14M | 4.57M | 1.32M | 4.64M | 11.82M | 4.88M | -13.62M | -0.16M | 6.73M | 6.19M | -7.06M | -10.41M | -3.42M | -10.32M | -21.26M | -14.70M | 2.10M | 9.02M | 6.58M | 7.30M | 21.20M | 18.29M | -346.41M | 4.40M | 26.40M | 47.49M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.80M | 3.70M | | | 5.10M | 6.90M | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
3.22M | 3.02M | 2.82M | 3.35M | 3.15M | 2.91M | 3.18M | 3.82M | 3.80M | 3.53M | 3.59M | 3.97M | 3.84M | 5.79M | 4.83M | 4.79M | 5.18M | 4.72M | 3.07M | 3.94M | 3.71M | 4.33M | 4.45M | 4.85M | 5.10M | 6.31M | 6.49M | 7.35M | 7.74M | 8.44M | 8.82M | 7.63M | 9.29M | 10.84M | 10.93M | 9.58M | 11.09M | 13.86M | 10.73M | 12.59M | 13.73M | 15.03M | 14.87M | 15.01M | 13.58M | 20.13M | 20.84M | 32.70M | 30.00M | 30.55M | 28.93M | 30.90M | 27.86M | 27.85M | 27.95M | 26.64M | 29.93M | 33.36M | 32.38M | 32.09M | 30.30M | 25.00M | 21.13M | 28.57M | 22.17M | 27.25M | 21.66M |
|
Deferred Taxes
|
1.71M | 1.63M | 2.55M | 6.57M | 0.80M | 0.94M | 1.74M | 7.83M | 1.08M | 2.11M | 3.32M | 7.02M | 0.97M | -0.50M | 2.21M | 4.92M | -0.19M | 5.12M | 4.26M | 4.68M | 0.62M | 1.14M | -1.67M | 2.96M | -0.89M | 0.09M | -1.47M | 5.44M | 0.63M | -0.91M | 0.06M | 5.64M | 0.59M | -2.12M | 0.96M | -17.25M | 0.90M | 0.22M | 0.31M | -2.05M | -1.16M | 1.62M | -0.54M | -3.52M | 0.95M | 0.99M | -0.07M | 6.96M | -1.14M | 1.42M | 0.12M | -2.83M | -7.43M | -9.22M | -5.02M | -4.97M | 9.24M | -42.35M | 1.94M | 6.79M | -11.70M | -6.70M | -3.40M | -47.70M | -0.22M | -0.43M | -16.03M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.04M | 0.03M | 0.03M | 5.81M | -0.16M | 0.02M | 0.03M | 9.64M | 0.01M | 0.06M | 0.09M | 4.45M | 0.56M | -0.73M | -0.27M | -3.01M | 0.00M | -0.09M | -0.12M | 4.34M | -0.17M | -1.32M | -0.18M | -7.91M | -0.52M | 0.23M | 3.02M | 6.69M | 5.52M | 2.52M | 2.46M | 4.88M | 14.83M | 1.82M | 2.45M | 4.87M | 22.51M | 2.67M | 2.21M | 0.29M | 18.40M | 1.36M | 0.52M | 3.50M | 19.78M | 1.21M | 0.29M | 0.14M | 18.43M | 20.29M | 0.30M | 0.39M | 34.67M | 0.93M | 0.46M | 0.32M | 31.42M | 2.27M | 1.88M | 0.30M | 52.72M | 1.76M | 1.47M | 4.72M | 37.95M | 0.71M | 1.01M |
|
Asset Writedowns and Impairment
|
0.91M | 0.38M | 0.80M | 1.38M | 0.46M | 0.24M | 1.26M | 0.81M | 1.12M | | | 1.94M | 1.12M | 0.20M | | 5.38M | 0.67M | | | 4.33M | 1.07M | 1.89M | 0.87M | 1.41M | 1.36M | 1.58M | 1.64M | 2.25M | 1.02M | 1.25M | 0.88M | 0.59M | 2.74M | 2.73M | 1.78M | 4.44M | 1.77M | 1.92M | 1.06M | 2.13M | 2.03M | 2.61M | 1.55M | 2.53M | 2.49M | 4.19M | 3.48M | 3.07M | 2.14M | 2.28M | 3.57M | 3.46M | 1.88M | 1.78M | 0.72M | 1.69M | 1.52M | 2.28M | 1.02M | -0.32M | 0.30M | 0.21M | 1.20M | 3.21M | 0.80M | 2.20M | 0.79M |
|
Non-cash Items
|
| | | | | | | | | | | 7.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
12.43M | 22.10M | 25.83M | 26.53M | 7.33M | 17.36M | 24.18M | 7.18M | 17.51M | 20.84M | 30.27M | 16.90M | 3.98M | 6.96M | 28.72M | 29.02M | 12.94M | 24.53M | 40.50M | 29.27M | 13.26M | 31.84M | 40.39M | 31.39M | 4.23M | 43.33M | 41.95M | 39.72M | 6.76M | 42.00M | 51.39M | 53.48M | 12.76M | 41.79M | 68.83M | 52.91M | 11.75M | 54.64M | 71.44M | 63.55M | -10.01M | 55.10M | 77.03M | 60.35M | -24.50M | 61.99M | 71.68M | 38.79M | 30.10M | 69.82M | 69.87M | 43.87M | 24.50M | 57.27M | 108.03M | 14.09M | 21.81M | 53.20M | 127.98M | -3.38M | 65.30M | 53.10M | 104.00M | 73.60M | 1.40M | 66.90M | 139.24M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.41M | -0.11M | 0.16M | 0.18M | 0.18M | 0.21M | 0.21M | 0.21M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.23M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.21M | 0.51M | 0.37M | 0.35M | 0.34M | 0.65M | 0.61M | 0.57M | 0.54M | 0.50M | 0.46M | 0.42M | 0.39M | 0.35M | 0.64M | 0.80M | 0.75M | 0.70M | 0.65M | 0.59M |
|
Depreciation & Amortization (CF)
|
3.83M | 3.87M | 3.87M | 4.06M | 3.82M | 4.03M | 4.11M | 4.23M | 4.05M | 4.12M | 4.21M | 4.62M | 4.82M | 7.41M | 9.21M | 10.81M | 10.61M | 10.97M | 10.51M | 11.08M | 10.67M | 10.52M | 11.39M | 12.83M | 13.68M | 13.59M | 14.07M | 14.66M | 17.61M | 17.94M | 17.56M | 17.38M | 18.09M | 18.39M | 18.28M | 19.18M | 19.82M | 20.03M | 20.15M | 19.57M | 21.72M | 21.39M | 20.89M | 21.70M | 21.80M | 24.28M | 22.67M | 23.98M | 20.46M | 20.28M | 19.74M | 21.93M | 25.55M | 25.74M | 25.32M | 25.76M | 27.27M | 26.35M | 28.00M | 27.86M | 30.09M | 30.46M | 31.07M | 30.05M | 21.65M | 21.70M | 21.31M |
|
Change in Receivables
|
| | -7.04M | -0.14M | -0.70M | 13.24M | -4.99M | 5.23M | -9.15M | 19.73M | -4.76M | 2.87M | 1.69M | 14.45M | -4.17M | -2.57M | -5.40M | 17.37M | -15.17M | 0.04M | -2.68M | 17.77M | -13.84M | 4.49M | -0.56M | 13.91M | -6.98M | 1.22M | -0.82M | 30.91M | -20.81M | 3.72M | 4.03M | 40.78M | -27.71M | -1.28M | -5.09M | 43.18M | -33.61M | -6.65M | 1.80M | 43.27M | -38.70M | 0.19M | 3.88M | 44.29M | -29.85M | 0.10M | -10.41M | 37.54M | -8.36M | -12.25M | -9.01M | 59.83M | -60.82M | 17.34M | -1.14M | 70.76M | -64.87M | -1.52M | -3.84M | 56.91M | -53.98M | -3.81M | -4.77M | 69.75M | -62.56M |
|
Change in Account Payables
|
| | 0.27M | -0.17M | 0.06M | 1.35M | -2.18M | 1.00M | -1.68M | 3.03M | -0.45M | 0.81M | 1.74M | -1.10M | -1.96M | -0.05M | -0.75M | -3.83M | 3.12M | 1.25M | 2.79M | -4.12M | 2.27M | -1.89M | -0.11M | 5.35M | -1.95M | 2.85M | 0.14M | 8.72M | -8.59M | 3.42M | -1.27M | -2.68M | 1.06M | 3.92M | -1.66M | 7.98M | -6.46M | 9.62M | -3.62M | 3.84M | -0.29M | 12.97M | -4.02M | -4.96M | -8.22M | -2.79M | 7.55M | -5.19M | 8.37M | -20.40M | 15.92M | -3.15M | 1.67M | 7.17M | 3.36M | -6.79M | 0.07M | -15.21M | 23.80M | -4.70M | -0.78M | 9.98M | -4.65M | -3.76M | 5.17M |
|
Change in Accured Expenses
|
| | 2.89M | -2.40M | -6.36M | 2.84M | 0.72M | -1.45M | -7.07M | 4.93M | 2.93M | -1.85M | -5.25M | 0.56M | 1.07M | 3.23M | -10.07M | 0.34M | -8.91M | 1.59M | -4.16M | 8.58M | -1.52M | 8.26M | -18.77M | 8.89M | 3.58M | 15.55M | -20.42M | 7.70M | -0.12M | 12.09M | -15.54M | 7.07M | -1.05M | 4.55M | -14.09M | 7.42M | -0.25M | 4.90M | -11.69M | 2.68M | -4.58M | 3.87M | -31.69M | 5.17M | -5.08M | -17.64M | 0.55M | 0.89M | 1.35M | -10.98M | -13.43M | 4.69M | 1.71M | 4.64M | -15.93M | 27.88M | -2.88M | -38.77M | 8.10M | -21.50M | -2.70M | 3.10M | -8.10M | -1.80M | 11.93M |
|
Other Working Capital Changes
|
| | 0.84M | 1.50M | -3.35M | 13.46M | 4.03M | -1.02M | -6.89M | 16.14M | 5.35M | -1.84M | 1.75M | 11.30M | 2.47M | -2.62M | -7.14M | -1.18M | -1.77M | 16.77M | -8.97M | 14.55M | 4.90M | 6.52M | -4.76M | 18.56M | 2.18M | -3.36M | -8.88M | 28.54M | -2.06M | -3.17M | -7.06M | 37.45M | -5.68M | -2.52M | -18.87M | 48.41M | -3.66M | -6.70M | -18.01M | 44.33M | -5.96M | -7.90M | -23.36M | 45.85M | -9.96M | -35.10M | -22.75M | 50.58M | -10.43M | -6.87M | -22.86M | 62.10M | -15.41M | -50.07M | -17.56M | 69.80M | -18.55M | -50.38M | -25.40M | 62.00M | -17.07M | -16.33M | -29.40M | 68.20M | -15.81M |
|
Capital Expenditures
|
-1.11M | 3.78M | 1.20M | 1.67M | 5.07M | 1.69M | 3.84M | 0.16M | 1.07M | 6.63M | 5.29M | 5.22M | 6.30M | 5.27M | 3.86M | 5.13M | 6.29M | 3.78M | 3.34M | 6.68M | 6.12M | -0.70M | 2.89M | 5.59M | 3.13M | 3.88M | 7.55M | 4.07M | 7.84M | 4.73M | 6.51M | 7.28M | 6.58M | 7.03M | 6.99M | 7.74M | 7.10M | 9.26M | 10.27M | 11.00M | 11.32M | 11.89M | 11.31M | 12.36M | 10.94M | 10.74M | 10.35M | 10.13M | 9.30M | 10.56M | 9.80M | 10.83M | 12.68M | 14.50M | 15.57M | 16.02M | 13.97M | 14.79M | 15.91M | 14.78M | 1.00M | 5.10M | 36.78M | -35.48M | 12.97M | 14.82M | 12.48M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.60M | 0.12M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 4.94M | 16.48M | | | 6.91M | | 280.10M | 0.59M | | 0.88M | | | | 0.14M | 32.63M | 0.51M | 155.64M | | | 0.52M | 106.20M | | -0.53M | 3.91M | | -0.06M | 49.79M | | 97.06M | 5.04M | 40.28M | | -0.37M | 109.39M | | -0.03M | | | | | | | | | 419.12M | 19.98M | -0.97M | 1.93M | -0.03M | | | 0.01M | | | | | | | | |
|
Cash from Investing Activities
|
-1.11M | -3.81M | -1.20M | -1.71M | -5.20M | -4.08M | -3.84M | -5.28M | -16.95M | -7.02M | -5.64M | -12.13M | -6.30M | -285.60M | -4.79M | -5.80M | -7.93M | -4.66M | -4.07M | -7.50M | -7.41M | -34.61M | -5.86M | -163.49M | -5.65M | -8.87M | -11.95M | -114.89M | -13.63M | -10.57M | -13.71M | -9.52M | -9.24M | -60.28M | -8.71M | -106.64M | -17.91M | -53.34M | -13.61M | -12.94M | -121.86M | -16.61M | -14.50M | -14.26M | -13.80M | -13.76M | -30.30M | -13.98M | -12.77M | -13.22M | -12.00M | -433.28M | -36.93M | -16.78M | -14.07M | -17.76M | -15.33M | -16.20M | -17.64M | -15.22M | -15.20M | -25.50M | -15.62M | -17.07M | -25.89M | -15.44M | -15.97M |
|
Other financing activities
|
-0.07M | 0.53M | 132.32M | -2.45M | 1.01M | 0.03M | 0.16M | 1.47M | 0.20M | 0.57M | | 0.17M | 2.44M | | | | | | | | 2.48M | | 1.28M | -0.76M | 0.58M | 0.37M | -0.53M | 33.85M | 1.14M | -1.14M | | 96.00M | -196.00M | 110.42M | -128.66M | 440.96M | -434.64M | 125.45M | -116.03M | 236.72M | -242.88M | 135.08M | -108.13M | 215.94M | -311.10M | 189.48M | 122.20M | 3.99M | -353.60M | 353.60M | | 3.11M | | | 0.65M | 0.13M | | | | | | | | | | | |
|
Cash from Financing Activities
|
-4.60M | -22.72M | -21.53M | -24.39M | -1.51M | -23.03M | -7.83M | -0.34M | -4.84M | -4.49M | -5.00M | -4.93M | -4.58M | 254.23M | -20.16M | -34.94M | -9.91M | -20.83M | -27.18M | -26.36M | 14.70M | -5.09M | -4.87M | 92.70M | 0.07M | -33.65M | -25.43M | 188.78M | 2.89M | -27.51M | -164.36M | 180.43M | -202.78M | 132.48M | -189.25M | 538.19M | -438.93M | 129.87M | -178.73M | 195.88M | -74.43M | 105.28M | -175.47M | 255.84M | -278.94M | 146.40M | -261.21M | 383.07M | -379.62M | 122.58M | -276.11M | 797.26M | -325.45M | 131.40M | -190.15M | 358.51M | -353.24M | 363.68M | -507.19M | 353.78M | -394.64M | 420.29M | -460.77M | 295.77M | -330.03M | 398.13M | -576.17M |
|
Dividends Paid - Common
|
-4.35M | 13.16M | 4.40M | 4.47M | 4.91M | 4.93M | 4.77M | 4.88M | 5.34M | 5.35M | 5.35M | 5.39M | 5.41M | 5.42M | 5.42M | 5.48M | 5.48M | 5.48M | 5.50M | 5.62M | 5.54M | 5.54M | 5.55M | 5.48M | 5.63M | 5.63M | 5.63M | 5.62M | 5.70M | 5.70M | 5.71M | 5.70M | 5.76M | 5.76M | 5.77M | 5.77M | 5.83M | 5.83M | 5.83M | 5.83M | 5.90M | 5.90M | 5.90M | 5.90M | 5.96M | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.05M | -0.07M | 0.61M | 0.10M | -0.11M | -0.26M | 0.47M | 0.19M | 0.43M | -0.07M | -1.02M | 0.65M | 0.34M | -0.37M | 0.61M | -0.37M | -0.14M | -0.20M | 0.13M | -0.19M | 0.10M | 0.16M | -0.54M | 0.17M | -0.10M | -0.88M | -0.24M | -1.47M | 0.71M | -0.73M | 0.07M | 2.58M | 0.03M | -0.22M | 0.07M | -0.42M | 0.71M | -2.32M | 1.32M | -1.73M | 1.04M | -1.56M | -1.71M | 3.22M | -2.82M | 0.59M | 1.61M | 2.87M | 0.23M | 0.76M | -0.90M | 0.20M | -0.50M | -6.75M | -6.98M | 3.75M | 0.99M | 1.50M | -2.80M | 2.36M | -0.86M | 0.34M | 4.05M | -5.48M | 1.67M | 5.54M | -1.44M |
|
Change in Cash
|
6.67M | -4.49M | 3.70M | 0.53M | 0.51M | -10.02M | 12.99M | 1.75M | -3.85M | 9.27M | 18.60M | 0.49M | -6.55M | -24.77M | 4.39M | -12.09M | -5.04M | -1.15M | 9.38M | -4.79M | 20.66M | -7.70M | 29.11M | -39.23M | -1.45M | -0.06M | 4.33M | 112.14M | -3.28M | 3.18M | -124.25M | 224.62M | -199.23M | 113.76M | -129.06M | 484.03M | -444.37M | 128.85M | -119.58M | 244.76M | -205.26M | 142.20M | -114.65M | 305.15M | -320.07M | 195.22M | -218.22M | 410.75M | -362.06M | 179.94M | -219.14M | 408.05M | -338.38M | 165.14M | -103.18M | 358.59M | -345.78M | 402.18M | -399.64M | 337.57M | -345.39M | 448.24M | -368.38M | 346.78M | -352.87M | 455.17M | -454.37M |
|
Free Cash Flow
|
13.54M | 18.32M | 24.63M | 24.86M | 2.26M | 15.67M | 20.34M | 7.02M | 16.44M | 14.21M | 24.98M | 11.69M | -2.31M | 1.69M | 24.86M | 23.89M | 6.65M | 20.76M | 37.16M | 22.59M | 7.14M | 32.54M | 37.49M | 25.80M | 1.10M | 39.45M | 34.40M | 35.65M | -1.08M | 37.26M | 44.88M | 46.20M | 6.18M | 34.76M | 61.84M | 45.16M | 4.65M | 45.38M | 61.17M | 52.55M | -21.33M | 43.21M | 65.73M | 47.99M | -35.44M | 51.25M | 61.33M | 28.66M | 20.80M | 59.26M | 60.07M | 33.05M | 11.82M | 42.77M | 92.45M | -1.93M | 7.84M | 38.41M | 112.07M | -18.16M | 64.30M | 48.00M | 67.22M | 109.08M | -11.57M | 52.08M | 126.76M |
|
Net Cash Flow
|
6.71M | -4.42M | 3.09M | 0.43M | 0.62M | -9.76M | 12.52M | 1.56M | -4.28M | 9.34M | 19.62M | -0.15M | -6.89M | -24.40M | 3.78M | -11.72M | -4.90M | -0.95M | 9.25M | -4.60M | 20.56M | -7.86M | 29.65M | -39.39M | -1.34M | 0.82M | 4.57M | 113.61M | -3.98M | 3.91M | -126.68M | 224.40M | -199.25M | 113.98M | -129.13M | 484.45M | -445.08M | 131.17M | -120.90M | 246.49M | -206.30M | 143.77M | -112.93M | 301.94M | -317.25M | 194.63M | -219.83M | 407.88M | -362.29M | 179.18M | -218.25M | 407.85M | -337.88M | 171.89M | -96.20M | 354.84M | -346.76M | 400.67M | -396.84M | 335.18M | -344.54M | 447.89M | -372.40M | 352.29M | -354.52M | 449.59M | -452.90M |