|
Net Income
|
22.08M | 27.72M | 24.08M | 26.10M | 26.78M | 30.29M | 28.82M | 33.50M | 36.71M | 46.11M | 42.11M | 41.28M | 41.13M | 43.69M | 35.99M | 39.98M | 38.49M | 38.22M | 33.39M | 34.91M | 31.01M | 69.23M | 31.26M | 24.64M | 29.06M | 75.08M | 34.63M | 30.45M | 34.12M | 43.60M | 36.66M | 42.42M | 40.36M | 44.23M | 42.05M | 142.79M | 64.50M | -25.49M | 78.83M | 68.60M | 68.14M | 49.02M | 67.98M | 79.19M | 80.58M | 93.73M | 93.64M | 106.48M | 120.34M | 136.98M | 88.11M | 90.30M | 95.42M | 92.97M | 89.12M | 87.10M | 100.74M | 107.77M | 86.05M | 83.87M | 115.35M | 134.66M | 120.18M | 109.94M | 111.86M | 157.85M | 124.81M | 123.86M |
|
Depreciation and Depletion
|
| 5.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
4.01M | 3.74M | 6.67M | 6.07M | 5.21M | 12.80M | 4.91M | 3.51M | 4.70M | 4.81M | 3.21M | 4.03M | 3.85M | 4.40M | 2.40M | 3.50M | 0.49M | 2.44M | 2.48M | 3.17M | 3.10M | | 2.62M | 6.19M | 10.05M | | 3.64M | 4.83M | 4.86M | 4.59M | 4.90M | 5.66M | 5.56M | 5.83M | 6.35M | 6.04M | 5.79M | 5.45M | 5.70M | 6.35M | 6.30M | 6.87M | 7.04M | 7.46M | 7.70M | 7.10M | 7.85M | 7.19M | 8.80M | 6.62M | 6.67M | 8.03M | 8.39M | 8.65M | 8.44M | 11.76M | 10.37M | 9.08M | 10.02M | 12.93M | 12.07M | 18.89M | 15.39M | 15.95M | 12.77M | 16.07M | 14.69M | 19.11M |
|
Deferred Taxes
|
4.07M | 0.17M | 0.82M | 1.07M | -3.97M | -2.63M | 2.97M | 4.12M | 0.72M | -0.22M | 8.55M | 5.61M | 3.95M | -7.46M | 4.54M | 5.33M | 6.49M | 14.75M | 16.24M | 5.82M | 2.46M | | 9.14M | 15.36M | 25.68M | | 7.88M | 4.16M | 2.17M | -0.64M | 11.85M | -6.76M | 1.69M | 8.38M | 10.74M | -93.95M | 13.81M | -10.99M | 10.09M | -0.96M | -10.32M | 0.18M | 5.49M | 8.62M | 25.42M | -21.65M | 2.34M | -8.65M | 5.73M | 109.56M | -4.46M | 2.50M | 4.78M | 6.76M | -31.18M | -17.14M | -36.47M | -61.22M | -7.81M | -17.96M | -10.46M | -13.53M | -7.09M | -6.27M | 5.54M | -19.25M | 22.27M | 25.16M |
|
Gains from Sales and Divestitures
|
| 0.18M | | | | 0.36M | | | | 0.61M | | | | 0.58M | | | | 0.35M | | | | | | | | 0.25M | | | | 0.21M | 0.08M | 0.11M | 0.22M | 0.23M | 0.25M | 0.26M | 0.38M | 0.39M | 0.23M | 0.25M | 0.26M | 0.28M | 0.13M | 0.32M | 0.34M | 0.35M | 0.02M | 0.22M | 0.24M | 0.24M | | | | 0.20M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
6.39M | 14.64M | 2.56M | 33.34M | 15.05M | 15.77M | 2.74M | 1.31M | 1.63M | 8.54M | 2.48M | 2.51M | 2.57M | 24.02M | 3.57M | 1.30M | 3.79M | 16.70M | 3.36M | 30.16M | 11.18M | | -0.74M | 29.00M | 41.74M | | 13.29M | 1.73M | 1.72M | 9.36M | 23.05M | 2.12M | 1.49M | 21.55M | 15.41M | 1.99M | 1.91M | 12.17M | 8.71M | 1.66M | 1.03M | 12.34M | 4.67M | 33.37M | 8.85M | 32.18M | 19.73M | 31.18M | -2.05M | 93.32M | 0.52M | 13.44M | -160.94M | 24.99M | 20.79M | 79.61M | 30.71M | 88.23M | 5.99M | 54.39M | 41.58M | 80.83M | 8.56M | 56.90M | 26.31M | 43.01M | 30.48M | 23.28M |
|
Non-cash Items
|
| 1.34M | | | | 1.46M | | | | 1.18M | | | | 1.36M | | | | 0.24M | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
80.12M | 56.63M | 50.91M | 16.23M | 55.80M | 86.40M | 7.73M | 60.79M | 77.14M | 85.50M | 56.15M | 29.19M | 59.46M | 126.42M | 71.27M | 24.76M | 51.98M | 101.32M | 27.30M | -67.16M | 101.72M | | 111.73M | 93.28M | 190.41M | | 79.30M | 56.34M | 53.74M | 53.20M | 57.78M | 77.57M | 81.13M | 64.77M | 79.69M | 72.40M | 98.74M | 70.63M | 83.11M | 56.43M | 313.30M | 102.46M | 103.20M | 133.82M | 120.80M | 160.88M | 176.90M | 205.39M | 118.23M | 91.70M | 185.95M | 122.81M | 284.25M | 152.54M | 144.84M | 62.25M | 28.86M | 152.10M | 70.09M | 71.76M | 198.27M | 157.21M | 34.66M | 126.04M | 230.32M | 155.98M | 171.06M | 154.19M |
|
Amortization of Deferred Charges
|
0.56M | 0.87M | 0.74M | 0.54M | 0.54M | 0.54M | 0.74M | 1.02M | 0.51M | 0.51M | 0.81M | 0.44M | 0.49M | 0.49M | 0.49M | 0.52M | 0.53M | 0.53M | 0.51M | 0.44M | 1.05M | | 0.69M | 1.38M | 2.06M | | 0.58M | 0.57M | 0.95M | 1.13M | 1.13M | 1.12M | 1.12M | 1.11M | 1.11M | 1.10M | 1.10M | 0.75M | 0.58M | 0.58M | 0.64M | 0.61M | 0.59M | 0.59M | 0.59M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.58M | 0.57M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.74M | 0.84M | 0.90M | 1.20M | 1.44M |
|
Depreciation & Amortization (CF)
|
11.82M | 10.96M | 11.15M | 13.55M | 14.21M | 14.13M | 13.08M | 14.06M | 14.78M | 14.15M | 13.53M | 14.60M | 13.77M | 14.07M | 13.24M | 13.33M | 13.77M | 13.74M | 12.95M | 16.23M | 17.92M | | 17.24M | 16.80M | 16.07M | | 14.81M | 14.67M | 16.63M | 18.64M | 18.06M | 18.13M | 17.70M | 17.86M | 17.59M | 18.26M | 17.72M | 18.63M | 18.75M | 18.85M | 21.20M | 27.08M | 26.76M | 27.97M | 27.16M | 28.80M | 30.14M | 32.23M | 31.23M | 31.75M | 32.59M | 32.68M | 34.22M | 35.20M | 35.10M | 35.93M | 35.22M | 35.31M | 35.25M | 36.02M | 35.12M | 35.76M | 34.68M | 49.62M | 54.96M | 55.86M | 54.30M | 54.03M |
|
Change in Receivables
|
| | 12.96M | 38.15M | -9.37M | 7.55M | 14.93M | 2.53M | 7.33M | -1.16M | 11.97M | 57.26M | 3.89M | -39.20M | -51.77M | 12.65M | 20.08M | -13.23M | 13.58M | 53.30M | -67.88M | | -47.12M | 7.44M | -15.77M | | -48.19M | 12.97M | -6.97M | 42.29M | -63.29M | -7.79M | 8.72M | 16.20M | 30.03M | -37.39M | 60.78M | -10.84M | 64.34M | 71.84M | -222.17M | -10.76M | -21.59M | -29.87M | 15.03M | 1.88M | -20.99M | -73.31M | 113.12M | 19.34M | -108.24M | 35.59M | 5.70M | 71.42M | -126.86M | 71.34M | 135.63M | -112.20M | 111.16M | -60.52M | 58.98M | 18.26M | 35.77M | 15.96M | 38.45M | 179.03M | 15.97M | -51.26M |
|
Change in Accured Expenses
|
6.19M | 7.78M | 14.46M | 11.97M | -6.76M | 30.24M | -23.34M | 9.91M | 24.94M | 6.77M | -28.15M | 76.01M | -12.29M | 6.31M | -24.63M | -3.10M | 0.86M | 3.13M | -13.52M | -51.90M | -21.73M | | 1.99M | 16.54M | 40.49M | | -9.95M | -7.05M | 6.90M | 14.42M | -41.64M | -17.23M | 27.17M | -15.12M | 67.69M | -52.50M | 53.31M | -54.96M | 71.34M | 38.67M | -8.53M | -30.78M | 3.48M | 4.64M | 19.52M | 19.13M | -23.88M | 63.34M | 2.23M | 27.05M | -40.52M | -49.23M | 5.29M | 165.34M | -52.60M | -7.32M | -2.60M | 28.10M | 154.47M | -279.11M | 304.56M | -54.75M | -75.61M | -10.65M | 42.02M | 170.15M | 63.75M | -124.85M |
|
Change in Taxes
|
10.84M | -1.85M | 13.77M | -8.82M | -2.71M | -5.53M | -16.90M | 25.48M | 0.49M | -17.67M | -11.74M | 21.83M | -0.30M | -10.72M | -9.52M | 23.45M | -5.78M | 9.03M | -0.31M | 8.21M | -4.06M | | -3.67M | 18.32M | 25.54M | | 0.79M | 1.98M | -1.88M | -15.76M | 14.42M | -14.03M | 3.69M | 5.87M | 12.24M | -8.44M | -3.22M | -6.66M | 5.22M | 5.56M | -8.84M | -3.06M | -4.46M | 25.85M | 21.00M | -17.27M | -8.38M | -2.72M | 1.00M | 242.07M | -31.44M | -14.96M | -154.71M | 13.26M | -35.51M | 40.62M | -33.94M | 17.83M | -23.80M | 20.92M | 0.40M | 29.71M | -30.61M | 25.53M | -1.61M | 11.55M | 11.46M | 11.63M |
|
Other Working Capital Changes
|
-3.60M | 2.42M | 6.97M | -2.89M | 7.43M | 0.11M | 10.19M | -1.23M | 6.35M | 3.08M | 2.61M | -1.23M | 8.01M | 1.67M | 14.13M | 0.62M | 5.14M | -13.78M | 8.81M | 7.48M | 4.14M | | -0.98M | -0.64M | 5.61M | | 10.87M | -3.70M | 2.60M | -19.40M | 13.01M | -9.83M | 0.71M | 1.33M | 14.30M | -0.53M | 1.81M | -6.44M | 12.68M | -9.94M | 10.54M | -7.91M | 25.99M | -63.98M | -18.25M | -18.69M | 21.42M | -59.34M | -17.36M | -17.78M | 24.09M | -58.25M | -20.41M | -19.50M | 34.44M | -74.49M | -18.62M | 102.23M | 37.34M | -8.64M | -4.45M | -30.26M | 40.31M | -27.31M | -13.35M | -23.83M | 41.59M | 8.14M |
|
Capital Expenditures
|
-4.16M | 21.45M | 9.24M | 6.87M | 4.41M | 1.98M | 3.31M | 2.46M | 3.40M | 5.22M | 3.10M | 4.04M | 5.66M | 5.49M | 5.89M | 4.15M | 2.73M | 2.68M | 3.02M | 3.78M | 4.49M | | 3.36M | 7.33M | 13.13M | | 4.48M | 3.16M | 5.59M | 7.60M | 11.23M | 10.59M | 13.12M | 8.33M | 7.51M | 14.50M | 9.80M | 9.78M | 9.37M | 8.45M | 11.73M | 18.36M | 22.54M | 18.50M | 13.30M | 17.97M | 16.28M | 15.59M | 19.40M | 21.86M | 10.20M | 11.43M | 17.11M | 35.82M | 12.77M | 12.90M | 15.17M | 22.87M | 13.99M | 15.42M | 11.68M | 22.59M | 11.48M | 9.92M | 16.24M | 27.96M | 17.01M | 16.04M |
|
Acquisitions
|
| 35.32M | 0.94M | 61.06M | 26.05M | -0.12M | 0.39M | 126.00M | 3.23M | 0.07M | 104.77M | 67.04M | 7.93M | 6.18M | 42.99M | 57.08M | 5.36M | 1.60M | | | 2.74M | 0.62M | | | | | 2.77M | 12.81M | 572.24M | | 2.92M | 2.68M | 0.18M | 1.49M | 0.41M | 45.16M | 4.80M | 26.54M | 89.96M | 1.20M | 979.87M | 11.79M | 1.35M | 100.70M | 0.38M | 3.79M | 354.10M | 1.03M | 0.33M | 0.81M | 116.27M | 493.08M | 6.41M | -0.26M | | | | 14.46M | 0.35M | 10.52M | 70.71M | 8.66M | 0.25M | 1,569.14M | 72.69M | 53.67M | -15.80M | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.46M | 0.54M | | | | | | 4.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-12.00M | -21.40M | -10.76M | -67.56M | -29.32M | -5.24M | -8.50M | -126.90M | -6.91M | -6.94M | -108.19M | -71.53M | -13.95M | -10.70M | -49.21M | -63.31M | -9.15M | -5.74M | -3.96M | -841.48M | -7.36M | | -2.24M | -6.23M | -11.79M | | -8.01M | -15.89M | -577.00M | -6.68M | 4.62M | -12.71M | -12.75M | -3.97M | -7.70M | -56.39M | -14.46M | -36.06M | -99.73M | -7.36M | -991.61M | -29.29M | -23.89M | -119.20M | -13.68M | -21.76M | -370.38M | -16.62M | -16.98M | -22.66M | -126.48M | -503.59M | -23.52M | -35.56M | -12.77M | -12.90M | -13.55M | -36.50M | -12.36M | -25.94M | -82.39M | -31.26M | -11.73M | -1576.65M | -88.93M | -81.64M | -1.21M | -15.89M |
|
Other financing activities
|
0.09M | -0.20M | 433.57M | 447.54M | 455.44M | 0.26M | 0.14M | 0.32M | 0.83M | 0.91M | 0.15M | -0.85M | 0.11M | 1.84M | 0.43M | 0.18M | | 0.24M | 2.76M | 10.23M | 0.15M | | 2.99M | 2.60M | 2.90M | | 0.00M | 0.45M | 8.84M | | | | | | | | | | | | | 7.81M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.48M | -0.41M | -48.47M | 0.59M | 1.47M | -0.60M | -144.47M | 2.91M | -19.34M | -11.97M | -83.74M | 38.01M | -21.15M | -148.61M | 10.57M | 27.28M | -23.53M | -87.35M | 14.17M | 905.11M | -144.36M | | -73.28M | -119.36M | -207.17M | | -77.07M | 0.35M | 489.32M | -31.10M | -61.24M | -40.86M | -86.98M | -50.90M | -71.37M | -26.91M | -85.08M | -23.17M | 26.21M | -53.26M | 700.97M | -94.37M | -67.06M | -30.41M | -97.15M | -108.77M | 208.94M | -214.80M | -97.68M | -87.05M | -41.72M | 400.57M | -258.01M | -122.04M | -106.10M | -75.48M | -26.32M | -108.21M | -45.56M | -45.23M | -84.83M | -151.27M | 279.36M | 1,193.96M | -98.84M | -196.59M | -142.24M | 151.52M |
|
Net Equity Issued and Repurchased
|
68.99M | | 199.84M | -51.99M | 26.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.38M | -0.64M | -0.33M | -1.26M | -1.05M | -0.75M | 0.84M | -0.27M | 0.79M | -0.13M | -0.46M | -0.22M | 0.53M | -0.30M | 0.22M | 0.19M | -0.55M | -0.15M | 0.88M | 1.83M | 0.19M | | -0.69M | -1.27M | -2.35M | | -0.59M | -0.80M | -0.24M | -1.15M | -0.57M | -1.02M | 0.33M | 1.27M | 0.88M | 0.18M | 0.44M | -1.18M | -0.29M | -0.58M | 0.41M | -0.57M | -1.10M | 1.26M | -1.46M | -0.27M | 2.16M | 3.29M | -0.09M | 0.46M | -1.36M | -0.12M | -1.74M | -5.21M | -4.14M | 4.24M | 3.05M | 1.60M | -2.39M | 2.71M | -0.68M | 0.06M | 4.46M | -8.35M | 5.63M | 4.53M | -0.77M | 0.12M |
|
Change in Cash
|
68.99M | 34.18M | -8.65M | -51.99M | 26.90M | 79.80M | -144.40M | -63.48M | 51.68M | 66.47M | -136.24M | -4.54M | 24.88M | -33.19M | 32.85M | -11.08M | 18.75M | 8.08M | 38.39M | -1.70M | -49.80M | | 35.53M | -33.59M | -30.91M | | -6.37M | 40.00M | -34.18M | 14.27M | 0.59M | 22.98M | -18.28M | 11.17M | 1.50M | -10.71M | -0.36M | 10.22M | 9.29M | -4.76M | 23.08M | -21.78M | 11.15M | -14.54M | 8.51M | 30.08M | 17.63M | -22.75M | 3.48M | -17.56M | 16.40M | 19.67M | 0.97M | -10.27M | 21.83M | -21.90M | -7.95M | 8.99M | 9.77M | 3.31M | 30.38M | -25.27M | 306.75M | -265.00M | 48.19M | -117.72M | 26.84M | 289.96M |
|
Free Cash Flow
|
84.28M | 35.18M | 41.67M | 9.36M | 51.39M | 84.41M | 4.42M | 58.33M | 73.73M | 80.29M | 53.05M | 25.15M | 53.80M | 120.94M | 65.39M | 20.62M | 49.25M | 98.64M | 24.28M | -70.94M | 97.23M | | 108.37M | 85.95M | 177.28M | | 74.82M | 53.17M | 48.15M | 45.60M | 46.54M | 66.98M | 68.01M | 56.45M | 72.18M | 57.90M | 88.94M | 60.85M | 73.74M | 47.99M | 301.57M | 84.10M | 80.67M | 115.32M | 107.50M | 142.91M | 160.62M | 189.80M | 98.83M | 69.84M | 175.75M | 111.38M | 267.14M | 116.72M | 132.07M | 49.35M | 13.69M | 129.23M | 56.10M | 56.34M | 186.59M | 134.61M | 23.18M | 116.12M | 214.08M | 128.02M | 154.05M | 138.15M |
|
Net Cash Flow
|
68.61M | 34.82M | -8.31M | -50.73M | 27.95M | 80.55M | -145.24M | -63.20M | 50.89M | 66.60M | -135.78M | -4.32M | 24.36M | -32.89M | 32.63M | -11.27M | 19.30M | 8.23M | 37.51M | -3.53M | -50.00M | | 36.22M | -32.32M | -28.56M | | -5.78M | 40.80M | -33.94M | 15.42M | 1.16M | 24.01M | -18.61M | 9.90M | 0.63M | -10.90M | -0.79M | 11.40M | 9.59M | -4.18M | 22.67M | -21.20M | 12.26M | -15.79M | 9.97M | 30.35M | 15.46M | -26.04M | 3.57M | -18.02M | 17.76M | 19.79M | 2.71M | -5.06M | 25.98M | -26.14M | -11.00M | 7.39M | 12.16M | 0.59M | 31.05M | -25.32M | 302.29M | -256.65M | 42.56M | -122.25M | 27.61M | 289.83M |