|
Net Income
|
-0.03M | | | 43.20M | | | | 50.30M | 56.60M | 52.90M | 59.90M | 60.60M | 61.50M | 65.10M | 65.90M | 49.80M | 69.40M | 74.00M | 73.00M | 71.50M | 74.20M | 74.00M | 80.00M | 74.40M | 84.90M | 85.90M | 87.60M | 93.30M | 99.10M | 100.70M | 177.10M | 120.10M | 151.00M | 151.00M | 151.90M | 164.40M | 164.40M | 165.40M | 161.90M | -83.80M | 96.40M | 242.10M | 166.30M | 202.10M | 288.60M | 250.00M | 217.60M | 214.30M | 107.40M | 86.80M | 127.30M | 99.50M | 22.20M | 70.80M | 93.60M | 64.30M | -47.10M | 78.80M | 151.90M | 106.30M | 87.40M | 108.20M | 122.00M |
|
Depreciation and Depletion
|
| 1.09M | 1.00M | 1.02M | 1.01M | 1.04M | 1.02M | 1.20M | 1.30M | 1.20M | 1.40M | 1.40M | 1.30M | 1.40M | 1.30M | 1.30M | 1.20M | 1.50M | 1.50M | 1.50M | 1.40M | 1.40M | 1.40M | 1.60M | 1.60M | 1.50M | 1.40M | 1.60M | 1.60M | 1.50M | 1.30M | 1.30M | 1.30M | 1.30M | 1.50M | 1.50M | 1.90M | 1.90M | 2.00M | 1.80M | 2.20M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.50M | 2.30M | 2.30M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.30M | 2.20M | 2.00M | 1.30M | 1.20M | 1.20M | 0.90M | 0.80M | 0.70M |
|
Share-based Compensation
|
| 0.89M | 1.04M | 0.59M | 0.60M | 0.36M | 0.34M | 0.80M | 3.70M | 4.10M | 3.60M | 1.50M | 3.20M | 1.30M | 2.50M | 4.40M | 3.40M | 1.80M | 5.70M | 4.10M | 2.60M | 3.30M | 2.40M | 2.10M | 1.70M | 1.80M | 1.80M | 2.50M | 2.90M | 2.90M | 7.10M | 3.10M | 2.00M | 2.70M | 2.50M | 2.20M | 1.50M | 2.00M | 1.90M | 1.80M | 1.40M | 1.50M | 1.50M | 1.10M | -10.90M | 15.20M | 19.40M | 9.10M | 9.10M | 8.70M | 9.60M | 9.90M | 9.80M | 9.30M | 10.10M | 10.90M | 10.60M | 10.70M | 12.80M | 12.90M | 12.70M | 12.10M | 13.00M |
|
Deferred Taxes
|
| 5.88M | 4.34M | -5.38M | 6.05M | 8.09M | 6.54M | 5.90M | 5.10M | 0.90M | 13.10M | -11.00M | 3.90M | 4.50M | 11.40M | 27.70M | 2.40M | 3.70M | 22.30M | 7.00M | 8.20M | 7.90M | -58.70M | 3.30M | 13.20M | 15.50M | -56.20M | 40.30M | 11.20M | 9.00M | 25.10M | 19.10M | 19.80M | 9.60M | -97.80M | 19.50M | 10.50M | 4.20M | -119.70M | -37.50M | 6.90M | 14.20M | -51.90M | 12.90M | -1.90M | -15.10M | -40.60M | 11.00M | -5.30M | -1.90M | 3.90M | 24.20M | -2.40M | 13.30M | 2.90M | 31.90M | -11.60M | 13.10M | 37.00M | 1.60M | -14.90M | -7.90M | -13.40M |
|
Gains from Sales and Divestitures
|
| | -0.15M | | 0.16M | 0.16M | -0.16M | | 0.14M | 0.14M | -0.14M | | | | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 18.23M | 25.33M | 6.31M | 0.01M | 0.03M | 21.38M | 9.70M | 0.34M | 0.34M | 23.50M | 0.31M | 0.31M | 0.31M | 11.30M | 5.50M | 38.00M | 28.20M | 28.20M | 20.20M | 59.70M | 22.30M | 44.70M | 22.00M | 25.80M | 27.40M | 36.00M | 1.80M | 83.90M | 46.40M | 42.90M | 1.60M | 104.10M | 30.90M | 32.20M | 1.80M | 74.60M | 40.30M | 55.70M | 0.80M | | 35.00M | 105.70M | | 67.90M | 44.40M | 100.90M | 0.60M | 37.30M | 12.10M | 22.70M | 3.40M | 14.90M | 1.40M | 12.20M | 5.20M | -23.70M | | 1.70M | 6.50M | | | 47.20M |
|
Non-cash Items
|
| | 0.31M | | | | 0.10M | | | | 0.07M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 48.49M | 50.04M | 86.07M | 53.89M | 62.40M | 73.34M | 89.10M | 62.50M | 66.90M | 90.10M | 80.90M | 59.80M | 80.70M | 104.30M | 93.50M | 80.80M | 96.10M | 94.80M | 117.40M | 72.10M | 110.80M | 103.90M | 91.70M | 136.80M | 135.00M | 143.70M | 161.90M | 99.10M | 153.60M | 151.40M | 207.40M | 102.60M | 191.00M | 202.90M | 229.70M | 170.90M | 207.40M | 204.30M | 231.30M | 275.00M | 276.70M | 202.20M | 325.20M | 343.30M | 269.80M | 131.10M | 376.10M | 249.50M | 326.30M | 286.80M | 296.50M | 282.70M | 313.40M | 311.20M | 310.00M | 204.00M | 317.70M | 306.20M | 346.20M | 139.70M | 299.40M | 269.30M |
|
Amortization of Deferred Charges
|
| 1.47M | 1.30M | 1.46M | 1.31M | 1.57M | 1.55M | 1.60M | 1.70M | 1.80M | 2.00M | 1.80M | 1.80M | 1.90M | 2.30M | 1.70M | 2.00M | 2.00M | 2.00M | 2.20M | 1.90M | 2.30M | 2.10M | 2.20M | 2.20M | 2.40M | 2.40M | 2.50M | 2.60M | 2.40M | 2.90M | 2.90M | 3.40M | 3.70M | 4.10M | 3.60M | 3.70M | 4.00M | 3.80M | 3.70M | 3.60M | 3.80M | 3.90M | 4.10M | 4.00M | 4.40M | 4.10M | 4.30M | 4.20M | 4.00M | 4.10M | 4.20M | 4.20M | 4.90M | 4.40M | 4.90M | 4.90M | 5.60M | 5.70M | 5.70M | 5.90M | 6.00M | 5.40M |
|
Depreciation & Amortization (CF)
|
| 1.09M | 1.00M | 1.02M | 1.01M | 1.04M | 1.02M | 1.20M | 1.30M | 1.20M | 1.40M | 1.40M | 1.30M | 1.40M | 1.30M | 1.30M | 1.20M | 1.50M | 1.50M | 1.50M | 1.40M | 1.40M | 1.40M | 1.60M | 1.60M | 1.50M | 1.40M | 1.60M | 1.60M | 1.50M | 1.30M | 1.30M | 1.30M | 1.30M | 1.50M | 1.50M | 1.90M | 1.90M | 2.00M | 1.80M | 2.20M | 2.40M | 2.40M | 2.40M | 2.40M | 2.40M | 2.50M | 2.30M | 2.30M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.30M | 2.20M | 2.00M | 1.30M | 1.20M | 1.20M | 0.90M | 0.80M | 0.70M |
|
Change in Accured Expenses
|
| -5.31M | 1.65M | 21.96M | -0.88M | -5.13M | 4.75M | 11.50M | -1.60M | -7.60M | 7.70M | -0.60M | 7.10M | -2.40M | 3.90M | -2.40M | -1.30M | 1.30M | 3.00M | 7.90M | 3.30M | -6.00M | 7.80M | -6.30M | 8.90M | -3.50M | 12.70M | -10.10M | 1.40M | 5.90M | 13.10M | 19.10M | 3.60M | -1.70M | 20.60M | -2.60M | 13.50M | -15.70M | 22.10M | -35.50M | 10.80M | 4.40M | 1.90M | 24.00M | 16.40M | 25.10M | -76.20M | 43.10M | -5.90M | 7.20M | 23.50M | -6.00M | 9.30M | 11.30M | 35.10M | 16.60M | -2.40M | 12.50M | -19.90M | 27.30M | 6.20M | 35.40M | 14.00M |
|
Change in Taxes
|
| -0.02M | 5.08M | -11.29M | 2.02M | -2.23M | 0.00M | 11.50M | -7.10M | 4.10M | -3.70M | 18.70M | -24.40M | 5.10M | 14.20M | -15.70M | -1.50M | 8.80M | -8.60M | 13.00M | -3.70M | -10.40M | 9.70M | 9.80M | -9.80M | -4.60M | 28.20M | 9.30M | -32.70M | | 39.70M | 15.70M | -55.40M | | 2.30M | 18.90M | -5.00M | -11.00M | 55.40M | -6.60M | -23.30M | -27.60M | 138.30M | -48.70M | -80.40M | 7.10M | 84.20M | -56.30M | -0.70M | -23.20M | -20.30M | 2.30M | 2.70M | 2.00M | 71.50M | -11.50M | -69.30M | | 117.00M | 26.80M | -130.20M | -1.90M | -11.90M |
|
Other Working Capital Changes
|
| -2.35M | 1.63M | 7.54M | -4.57M | 0.74M | -1.50M | -1.00M | -0.10M | 0.80M | -1.00M | -2.20M | -0.10M | 1.90M | 1.90M | -1.10M | -0.10M | 1.30M | 3.60M | -3.50M | 2.40M | -1.90M | 4.00M | -2.10M | 3.40M | -1.90M | 6.50M | -2.90M | 3.70M | -2.60M | 8.30M | -3.00M | 1.80M | -5.20M | 10.80M | -7.40M | 4.60M | -15.20M | 12.00M | -12.30M | 8.80M | -10.70M | 12.70M | -8.70M | 5.10M | -3.30M | 26.70M | -12.30M | 10.50M | -15.80M | 21.50M | -27.30M | 8.40M | -8.10M | 8.20M | -11.10M | -1.40M | 2.60M | 4.60M | -3.30M | -2.20M | 4.90M | 1.60M |
|
Capital Expenditures
|
| -0.77M | 2.35M | 1.58M | 0.99M | 1.00M | 2.73M | 3.90M | 2.10M | 1.10M | 1.70M | 1.20M | 1.80M | 1.30M | 1.30M | 2.10M | 1.20M | 0.30M | 0.70M | 1.30M | 0.90M | 1.00M | 0.80M | 1.70M | 1.20M | 0.70M | 1.90M | 3.20M | 1.90M | 1.80M | 1.50M | 1.20M | 4.00M | 16.90M | 3.00M | 4.70M | 11.60M | 7.30M | 3.20M | 4.40M | 1.90M | 1.40M | 0.80M | 0.80M | 2.30M | 3.00M | 1.50M | 1.70M | -0.70M | 0.90M | 1.20M | 0.90M | 1.50M | -0.10M | 1.70M | 0.30M | 0.40M | 0.40M | 0.70M | 0.30M | 0.30M | 0.60M | 0.40M |
|
Change in Acquisitions & Divestments
|
| 0.86M | -0.01M | 0.30M | 0.07M | 0.07M | -0.05M | | 0.04M | 0.85M | 8.70M | 16.40M | 24.60M | 18.70M | 26.50M | 14.50M | 22.70M | 11.70M | 0.70M | 11.50M | 7.10M | 7.40M | 8.40M | 11.10M | 7.90M | 6.50M | 10.40M | 9.20M | 7.50M | 6.30M | 4.80M | 6.70M | 6.30M | 4.30M | 2.40M | 9.40M | 7.70M | 7.80M | 4.20M | 8.10M | 4.90M | 6.40M | 5.40M | 5.20M | 9.60M | 2.10M | 5.30M | 5.40M | 5.50M | 7.00M | 6.40M | 5.60M | 2.00M | 4.70M | 3.50M | 12.90M | 3.10M | 9.80M | 11.10M | 7.00M | 5.60M | 9.50M | 11.30M |
|
Cash from Investing Activities
|
| -33.13M | -54.10M | -159.81M | -100.16M | -98.06M | -95.97M | -203.70M | -51.40M | -110.10M | -35.70M | -127.40M | -72.20M | -81.80M | -52.20M | -145.90M | -58.10M | -99.80M | -59.60M | -268.70M | -88.90M | -135.80M | -146.10M | -344.30M | -196.10M | -252.60M | -85.20M | -274.40M | -171.10M | -194.90M | -231.40M | -460.30M | -303.90M | -246.20M | -227.90M | -402.20M | -266.20M | -204.60M | -151.20M | -296.30M | -275.70M | -86.00M | -15.50M | -112.60M | 134.20M | 192.60M | 223.10M | -18.50M | -147.90M | -172.70M | -121.50M | -344.20M | -367.80M | -359.90M | -344.90M | -583.90M | -526.00M | -424.00M | -187.20M | -291.60M | -194.20M | -127.60M | -60.90M |
|
Other financing activities
|
| 1.17M | 1.66M | 3.03M | 2.14M | 1.69M | 1.55M | 1.80M | 1.90M | 2.30M | 0.50M | 0.40M | 2.50M | 0.60M | 1.80M | 22.80M | 3.00M | 4.10M | 0.50M | 7.60M | 0.50M | 2.90M | | 27.20M | | | | 7.50M | 1.00M | 0.60M | 5.50M | 3.90M | 5.40M | 3.70M | 0.70M | 8.90M | 1.80M | 5.20M | 9.60M | 8.50M | 0.40M | 3.60M | 6.20M | 7.60M | 3.60M | 1.10M | 4.10M | 4.80M | 7.20M | 5.90M | -1.60M | 3.40M | 7.80M | 4.80M | 17.30M | 7.60M | 5.40M | 6.10M | 2.60M | 34.10M | -4.20M | -14.00M | 3.90M |
|
Cash from Financing Activities
|
| -15.36M | 6.29M | 74.53M | 47.38M | 33.61M | 23.68M | 114.60M | -10.70M | 43.80M | -51.10M | 45.30M | 13.60M | -4.30M | -51.50M | 53.80M | -21.60M | 1.30M | -33.10M | 231.60M | -68.60M | 158.40M | -86.20M | 255.40M | 208.50M | -35.00M | 7.70M | 201.00M | 85.30M | -21.30M | 65.30M | 369.10M | 215.00M | 204.80M | -189.00M | 302.40M | -15.40M | 3.20M | 110.10M | -18.90M | -41.90M | -181.10M | -191.30M | -24.60M | -200.80M | -881.00M | -362.30M | -293.10M | -169.50M | -189.00M | -143.00M | 118.10M | 9.00M | 72.70M | 66.40M | 370.60M | 272.00M | 305.00M | 9.70M | 221.00M | -502.30M | -236.80M | -206.50M |
|
Exchange Rate Effect
|
| -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | 2.23M | 0.79M | 1.10M | -2.06M | 1.06M | 0.03M | 0.37M | 0.60M | 3.30M | -1.20M | 1.20M | -5.40M | 0.60M | 1.40M | 1.10M | -2.40M | 2.10M | 80.30M | -85.40M | 133.40M | -128.40M | 2.80M | 149.20M | -152.60M | 66.20M | 88.50M | 13.30M | -62.60M | -14.70M | 116.20M | 13.70M | 149.60M | -214.00M | 129.90M | -110.70M | 6.00M | 163.20M | -83.90M | -42.60M | 9.60M | -4.60M | 188.00M | 276.70M | -418.60M | -8.10M | 64.50M | -67.90M | -35.40M | 22.30M | 70.40M | -76.10M | 26.20M | 32.70M | 96.70M | -50.00M | 198.70M | 128.70M | 275.60M | -556.80M | -65.00M | 1.90M |
|
Free Cash Flow
|
| 49.26M | 47.70M | 84.49M | 52.90M | 61.40M | 70.61M | 85.20M | 60.40M | 65.80M | 88.40M | 79.70M | 58.00M | 79.40M | 103.00M | 91.40M | 79.60M | 95.80M | 94.10M | 116.10M | 71.20M | 109.80M | 103.10M | 90.00M | 135.60M | 134.30M | 141.80M | 158.70M | 97.20M | 151.80M | 149.90M | 206.20M | 98.60M | 174.10M | 199.90M | 225.00M | 159.30M | 200.10M | 201.10M | 226.90M | 273.10M | 275.30M | 201.40M | 324.40M | 341.00M | 266.80M | 129.60M | 374.40M | 250.20M | 325.40M | 285.60M | 295.60M | 281.20M | 313.50M | 309.50M | 309.70M | 203.60M | 317.30M | 305.50M | 345.90M | 139.40M | 298.80M | 268.90M |
|
Net Cash Flow
|
| 0.00M | 2.23M | 0.79M | 1.10M | -2.06M | 1.06M | | 0.40M | 0.60M | 3.30M | -1.20M | 1.20M | -5.40M | 0.60M | 1.40M | 1.10M | -2.40M | 2.10M | 80.30M | -85.40M | 133.40M | -128.40M | 2.80M | 149.20M | -152.60M | 66.20M | 88.50M | 13.30M | -62.60M | -14.70M | 116.20M | 13.70M | 149.60M | -214.00M | 129.90M | -110.70M | 6.00M | 163.20M | -83.90M | -42.60M | 9.60M | -4.60M | 188.00M | 276.70M | -418.60M | -8.10M | 64.50M | -67.90M | -35.40M | 22.30M | 70.40M | -76.10M | 26.20M | 32.70M | 96.70M | -50.00M | 198.70M | 128.70M | 275.60M | -556.80M | -65.00M | 1.90M |