|
Net Income
|
44.19M | 33.59M | 17.24M | 21.93M | 37.29M | 21.69M | 12.88M | 22.77M | 39.39M | 37.63M | 16.70M | 20.97M | 39.03M | 32.86M | 15.46M | 16.46M | 53.80M | 39.43M | 12.65M | 20.94M | 50.10M | 49.87M | 39.32M | 41.34M | 61.81M | 79.03M | 38.10M | 47.04M | 67.39M | 57.18M | 22.84M | 30.08M | 56.76M | 48.92M | 192.97M | 19.26M | 70.22M | 66.61M | 41.84M | 25.21M | 85.81M | 81.98M | 33.96M | 62.09M | 120.59M | 111.98M | 38.63M | 41.70M | 119.16M | 96.83M | 64.02M | 59.78M | 152.93M | 137.56M | 100.11M | 56.09M | 169.24M | 158.78M | 86.93M | 87.02M | 180.20M | 180.92M | 87.10M | 98.31M | 215.35M | 206.34M |
|
Share-based Compensation
|
0.50M | 0.58M | 0.46M | 0.49M | 0.81M | 0.25M | 0.25M | 0.76M | 0.48M | 1.04M | 1.14M | 1.14M | 1.04M | 1.02M | 1.10M | 1.10M | 1.04M | 1.38M | 1.58M | 1.60M | 1.63M | 1.03M | 3.62M | 1.01M | 1.74M | 1.64M | 2.42M | 1.62M | 2.47M | 2.48M | 2.41M | 3.34M | 9.81M | 3.89M | 2.68M | 2.42M | 10.27M | -0.95M | 1.79M | 5.30M | 7.54M | 2.38M | 4.47M | 3.73M | 7.02M | 7.47M | 7.52M | 9.98M | 8.62M | 8.88M | 11.88M | 8.59M | 16.18M | 9.69M | 8.87M | 12.28M | 10.47M | 9.02M | 9.86M | 12.03M | 11.04M | 12.61M | 11.84M | 12.24M | 15.22M | 15.44M |
|
Deferred Taxes
|
7.64M | 6.28M | 3.38M | -35.48M | -1.06M | 16.71M | 24.07M | -100.58M | -9.63M | -16.51M | -18.76M | -8.24M | -4.74M | -15.49M | -8.87M | -2.73M | -1.83M | -6.80M | -1.49M | -6.97M | -4.04M | -0.41M | -23.18M | -17.08M | 1.62M | 1.57M | -44.74M | -13.94M | -11.84M | -8.00M | -7.56M | -17.79M | -15.56M | -5.98M | 137.09M | -17.37M | -9.21M | -25.01M | -4.71M | -6.41M | -17.05M | -14.43M | -7.97M | -10.36M | -9.77M | -5.84M | 2.05M | 9.43M | -33.46M | -24.61M | 1.11M | -25.75M | -24.73M | -0.56M | 0.77M | 1.39M | -15.89M | -23.46M | -8.86M | -5.04M | -7.11M | -4.94M | -39.15M | -8.75M | -47.46M | -23.45M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.01M | | | | 0.01M | 0.06M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02M | 0.74M | -0.10M | -1.11M | -1.04M | 0.93M | 0.50M | -0.31M | -0.39M | 1.13M | 1.12M | -0.23M | -1.58M | -1.80M | -0.89M | 22.25M | -0.92M | -1.15M | -0.82M | 52.91M | -0.24M | 0.56M | 12.10M | 22.02M | 10.75M | 38.98M | 1.13M | 9.19M | 9.79M | 23.25M | 13.82M | 6.10M | 3.49M | 17.92M | 2.86M | | 22.64M | -50.11M | 50.11M | -0.11M | 22.64M | -12.63M | 0.80M | -1.44M | 7.92M | 24.04M | 16.18M | 32.78M | 47.77M | | 32.09M | -30.30M | 15.48M | 2.22M | 38.59M | 34.11M | 17.97M | 18.07M | 36.00M | 32.96M | 24.93M | 57.58M | 232.62M | -225.35M | 45.90M | 19.06M |
|
Non-cash Items
|
| | | | | | | | 15.45M | 20.15M | 21.21M | 25.03M | 23.06M | 15.81M | 18.20M | 19.90M | 25.19M | 27.16M | 23.61M | 22.74M | 19.23M | 26.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
74.48M | 54.73M | 34.89M | 49.97M | 103.70M | 61.93M | 16.79M | 79.03M | 162.86M | 26.04M | 35.33M | 70.65M | 106.53M | 52.11M | 35.90M | 91.79M | 138.23M | 47.08M | 25.38M | 103.47M | 116.36M | 67.03M | 56.47M | 108.78M | 105.36M | 144.91M | 99.24M | 122.87M | 161.35M | 78.73M | 75.94M | 143.25M | 117.14M | 124.42M | 54.41M | 123.82M | 150.07M | 154.22M | 73.47M | 152.86M | 178.76M | 132.65M | 88.30M | 104.61M | 352.05M | 199.91M | 111.12M | 141.01M | 241.56M | 213.82M | 81.16M | 252.20M | 276.21M | 209.89M | 150.49M | 245.36M | 229.13M | 252.65M | 122.82M | 288.35M | 281.35M | 270.70M | 204.94M | 333.86M | 372.42M | 347.07M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.34M | 0.36M | 0.36M | 0.40M | 1.42M | 0.34M | 0.35M | 0.34M | 0.75M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.58M | 1.18M | 0.52M | 0.52M |
|
Depreciation & Amortization (CF)
|
17.95M | 18.53M | 18.37M | 18.70M | 19.56M | 20.04M | 20.77M | 21.98M | 22.89M | 23.43M | 24.62M | 25.61M | 26.54M | 27.15M | 28.23M | 29.91M | 30.50M | 32.42M | 32.69M | 35.56M | 36.25M | 37.27M | 40.43M | 42.16M | 39.40M | 41.81M | 43.82M | 45.91M | 45.85M | 48.67M | 51.15M | 51.95M | 52.37M | 54.16M | 57.04M | 57.40M | 58.84M | 61.36M | 61.32M | 62.87M | 59.81M | 62.89M | 63.28M | 65.19M | 65.82M | 64.29M | 65.19M | 69.90M | 75.89M | 74.26M | 75.53M | 77.87M | 76.30M | 78.12M | 78.09M | 80.63M | 82.91M | 85.60M | 88.95M | 92.34M | 94.41M | 96.59M | 105.20M | 107.44M | 108.96M | 111.42M |
|
Change in Receivables
|
1.16M | -2.38M | 2.00M | 0.45M | 0.92M | 2.30M | 0.87M | 3.95M | 2.18M | -2.58M | -2.28M | 4.23M | -0.45M | 0.03M | -1.49M | 1.11M | 5.02M | -0.36M | -0.49M | 0.77M | 4.49M | 0.70M | -8.82M | 0.39M | 11.04M | -1.73M | -7.99M | 3.76M | 4.39M | 0.84M | 1.61M | 8.70M | 1.30M | -2.05M | -0.99M | 3.54M | 1.44M | 0.39M | -5.98M | -3.04M | 1.70M | 5.22M | 1.61M | 2.12M | 7.15M | 0.46M | 10.51M | 8.16M | 18.51M | -10.42M | 1.92M | 23.02M | 37.86M | 11.60M | -30.16M | -6.78M | 13.18M | 8.72M | -6.75M | 16.10M | 13.13M | -12.28M | -12.92M | 13.36M | 15.87M | -2.65M |
|
Change in Inventory
|
-9.10M | -1.74M | 15.55M | 11.18M | -1.70M | -1.67M | 6.76M | 23.13M | 2.24M | -4.44M | 2.07M | 8.77M | 7.75M | -0.52M | 4.85M | 4.13M | 15.98M | -6.99M | -9.08M | 13.78M | 11.36M | -18.96M | -31.63M | 28.86M | 18.00M | -11.05M | -14.69M | 15.13M | 0.63M | 2.22M | 1.21M | -8.46M | 24.24M | 14.79M | 13.84M | -14.46M | 22.21M | -5.29M | -8.67M | 21.40M | 0.47M | -2.39M | -8.29M | -27.51M | 2.79M | 11.05M | 21.40M | 15.10M | 26.62M | 12.91M | -5.95M | 64.72M | 2.90M | 11.01M | -3.47M | -10.29M | 52.76M | -8.04M | -10.95M | 18.02M | 25.38M | -16.66M | -0.59M | -0.37M | 6.87M | -22.29M |
|
Change in Account Payables
|
10.32M | 15.86M | -9.79M | 13.51M | 18.73M | 10.17M | -14.98M | 56.42M | 30.13M | -42.62M | -18.00M | 25.98M | 8.78M | -4.73M | -17.97M | 35.67M | 19.63M | -22.26M | -28.47M | 48.99M | 4.96M | -30.32M | -55.39M | 47.46M | 3.40M | -1.00M | -35.59M | 36.20M | 16.98M | -20.21M | -17.52M | 61.09M | -20.01M | 20.08M | -13.41M | 28.09M | 9.59M | -7.56M | -68.98M | 79.40M | 3.61M | -13.19M | -43.96M | -86.62M | 117.76M | 7.96M | -1.69M | 42.52M | 65.73M | 22.10M | -100.74M | 178.80M | 34.80M | -49.13M | -86.38M | 91.23M | -4.34M | -6.06M | -83.08M | 84.75M | 17.43M | -27.33M | -68.34M | 57.46M | 35.02M | -31.08M |
|
Change in Accured Expenses
|
-12.44M | -3.66M | 3.23M | 6.29M | 6.74M | 2.33M | 7.34M | -10.89M | 15.19M | -13.99M | 12.06M | -2.31M | 13.61M | -12.19M | 10.55M | 3.81M | 23.21M | -3.94M | 9.39M | 5.15M | 10.97M | -7.10M | -20.45M | 2.38M | 6.69M | 2.29M | 9.86M | -3.85M | 12.90M | -14.12M | 20.32M | -4.32M | 8.28M | 0.62M | 6.79M | 0.27M | 12.28M | -15.61M | 26.10M | 8.15M | -3.70M | -5.01M | 21.44M | 13.66M | 21.63M | 17.55M | 17.05M | 9.27M | -12.04M | 5.90M | 31.68M | -1.97M | -7.87M | 14.09M | 14.64M | -0.58M | -20.15M | -0.78M | 10.02M | 25.29M | -38.75M | 2.52M | 30.61M | 27.14M | -25.73M | 5.95M |
|
Change in Taxes
|
14.76M | -13.09M | -4.80M | 6.77M | -22.76M | 21.16M | 25.78M | 7.09M | -50.32M | 3.67M | 20.48M | -3.34M | -21.91M | 10.42M | 7.81M | -6.29M | -30.21M | 14.85M | 14.33M | 1.47M | -25.78M | 1.81M | 12.99M | 18.79M | -26.99M | -6.94M | 26.41M | 0.46M | -12.21M | -1.02M | 8.64M | 10.82M | -18.90M | -1.71M | 32.47M | 18.19M | -8.90M | -26.26M | -1.52M | 14.14M | -15.05M | 5.58M | 0.27M | -6.58M | -27.09M | 4.16M | 4.56M | 12.65M | -1.53M | 8.43M | -7.16M | 35.98M | -23.95M | -22.75M | 7.16M | 18.90M | -39.14M | 17.15M | 19.66M | -2.78M | -49.99M | 29.21M | 20.50M | -15.18M | -5.59M | 11.84M |
|
Other Working Capital Changes
|
-0.70M | 0.32M | 0.67M | -0.38M | 1.13M | -0.52M | -0.16M | -0.40M | 1.26M | -0.43M | -0.16M | -0.55M | 1.34M | -0.60M | -0.08M | -0.56M | 1.43M | -0.63M | -0.10M | -0.61M | 1.27M | -0.07M | 0.23M | -0.88M | 2.60M | -1.76M | 0.81M | -0.66M | 2.52M | -0.57M | -0.23M | 4.45M | -0.93M | -1.48M | 0.43M | -1.43M | 3.17M | -1.02M | 1.83M | -2.26M | 5.48M | 0.81M | 0.65M | -4.63M | 7.33M | 1.05M | -0.39M | -6.58M | 5.26M | 8.43M | -4.25M | -3.07M | 6.50M | 3.37M | -3.30M | -2.32M | 2.52M | 8.18M | -2.85M | -4.16M | 7.28M | 5.22M | -1.22M | -14.95M | 20.04M | 2.70M |
|
Capital Expenditures
|
30.77M | 40.19M | 30.54M | 27.73M | 39.35M | 48.54M | 67.47M | 59.22M | 47.51M | 66.75M | 70.34M | 56.27M | 71.78M | 88.34M | 81.00M | 64.17M | 72.46M | 90.43M | 79.67M | 66.08M | 88.79M | 106.89M | 96.46M | 68.59M | 100.14M | 109.81M | 102.64M | 80.25M | 82.30M | 121.31M | 122.01M | 107.78M | 91.55M | 157.25M | 177.60M | 151.02M | 97.49M | 100.92M | 112.76M | 83.53M | 101.40M | 140.78M | 121.73M | 75.07M | 45.15M | 113.67M | 104.26M | 178.18M | 45.05M | 78.47M | 104.69M | 98.27M | 82.07M | 95.26M | 123.97M | 175.27M | 68.90M | 107.05M | 149.77M | 196.28M | 100.56M | 110.66M | 114.27M | 180.72M | 110.05M | 171.05M |
|
Sales of Property, Plant and Equipment
|
0.17M | 0.47M | 0.43M | 0.70M | 0.29M | 0.49M | 0.47M | 1.38M | 0.32M | 0.10M | 0.87M | 0.90M | 0.51M | 0.54M | 1.37M | 1.12M | 0.45M | 0.28M | 1.49M | 1.11M | 0.56M | 1.23M | 0.38M | 0.59M | 1.29M | 1.25M | 1.00M | 1.59M | 0.93M | 0.79M | 1.19M | 1.22M | 1.61M | 0.69M | 1.56M | 1.39M | 1.88M | 1.28M | 1.00M | 0.91M | 1.70M | 1.24M | 0.87M | 1.23M | 1.70M | 0.97M | 2.16M | 1.45M | 18.00M | 3.89M | 4.61M | 43.61M | 5.02M | 5.03M | 3.50M | 3.55M | 5.78M | 2.51M | 12.06M | 6.33M | 6.69M | 5.03M | 2.81M | 4.28M | 17.50M | 6.81M |
|
Acquisitions
|
0.64M | 3.88M | 23.77M | 17.40M | 0.29M | 27.06M | 73.69M | 12.53M | 31.11M | 6.61M | | 1.72M | | | 21.89M | 4.33M | 1.67M | 22.87M | 2.04M | 5.00M | 30.77M | 3.51M | 2.79M | 4.08M | | | 4.25M | 3.01M | 2.85M | 2.74M | 7.97M | 11.91M | 3.32M | 19.46M | 3.41M | 10.97M | 0.84M | 1.75M | 18.43M | 47.18M | 4.87M | 1.32M | 6.45M | 20.06M | | | 5.78M | 3.58M | 617.29M | 8.84M | 237.25M | 38.27M | 1.06M | 1.63M | 10.51M | 72.37M | 13.30M | 126.06M | 157.45M | 33.22M | 18.11M | 28.23M | 1,165.23M | 27.68M | 9.49M | 77.96M |
|
Cash from Investing Activities
|
-31.24M | -43.60M | -53.89M | -44.43M | -39.36M | -75.10M | -140.69M | -70.36M | -78.31M | -73.26M | -69.47M | -57.09M | -71.27M | -91.11M | -101.52M | -67.38M | -73.68M | -113.01M | -80.22M | -69.98M | -119.01M | -109.18M | -98.87M | -72.08M | -98.85M | -108.55M | -105.89M | -81.67M | -84.22M | -123.25M | -128.79M | -118.47M | -93.26M | -176.02M | -179.45M | -160.60M | -96.45M | -101.39M | -130.18M | -129.80M | -104.57M | -140.86M | -127.31M | -93.90M | -43.45M | -112.70M | -107.89M | -180.31M | -644.34M | -83.42M | -337.32M | -92.92M | -78.12M | -91.85M | -130.98M | -244.09M | -76.42M | -230.61M | -295.16M | -223.17M | -111.99M | -133.86M | -1276.69M | -204.13M | -102.04M | -242.20M |
|
Other financing activities
|
-0.08M | 0.35M | 0.01M | 0.09M | 0.15M | 0.34M | 0.10M | 0.05M | 0.27M | 0.12M | 0.17M | 0.60M | 1.48M | 0.03M | 0.17M | 0.25M | 0.44M | 1.04M | 0.13M | 0.18M | 0.58M | 0.57M | 1.87M | 0.61M | 1.14M | 0.28M | 1.15M | 0.14M | | | | | | | | | | | | | | | | | | | 5.53M | | 0.25M | | 0.90M | | | | | 3.94M | | | | | | | 0.10M | 0.60M | | |
|
Cash from Financing Activities
|
-18.16M | -3.96M | -6.07M | -6.75M | -17.91M | 3.34M | 0.08M | -13.54M | -5.11M | -5.60M | -5.72M | -3.98M | -1.54M | -11.30M | 52.81M | -9.66M | 85.12M | -11.74M | 43.74M | -14.02M | -2.25M | -3.05M | 14.49M | -31.80M | 3.90M | -29.73M | -5.37M | -18.98M | 36.58M | 33.00M | -9.41M | -63.78M | 58.51M | 177.68M | -21.43M | -48.25M | -62.46M | -45.78M | 39.00M | 6.07M | -40.75M | -44.55M | 38.58M | 24.03M | -140.36M | 70.96M | -18.98M | -13.10M | 265.16M | -17.63M | 131.38M | -187.32M | -44.60M | -15.61M | -21.11M | -35.60M | -92.47M | -51.26M | -59.67M | -36.58M | -70.86M | 1,070.01M | -45.27M | -197.88M | -138.96M | -70.93M |
|
Dividends Paid - Common
|
4.33M | 4.33M | 4.33M | 4.33M | 5.10M | 5.12M | 5.12M | 5.13M | 5.71M | 5.71M | 5.71M | 5.72M | 6.32M | 6.32M | 6.32M | 5.72M | 6.91M | 6.93M | 6.33M | 6.93M | 6.91M | 7.74M | 0.20 | 7.78M | 7.73M | 8.60M | 0.22 | 8.60M | 8.58M | 9.41M | 9.42M | 9.35M | 9.31M | 9.92M | 9.79M | 9.76M | 9.59M | 10.60M | 10.62M | 10.62M | 10.63M | 11.77M | 11.77M | 11.77M | 11.78M | 11.81M | 11.82M | 12.56M | 12.61M | 12.62M | 12.99M | 12.99M | 13.13M | 14.16M | 14.16M | 14.16M | 14.95M | 16.04M | 15.99M | 15.94M | 16.61M | 18.57M | 18.57M | 18.56M | 19.66M | 21.21M |
|
Change in Cash
|
25.09M | 7.17M | -25.06M | -1.22M | 46.42M | -9.83M | -123.82M | -4.87M | 79.44M | -52.82M | -39.86M | 9.58M | 33.72M | -50.31M | -12.81M | 14.75M | 149.68M | -77.68M | -11.11M | 19.48M | -4.89M | -45.20M | -27.91M | 4.90M | -1.94M | 18.98M | -12.02M | 22.21M | 113.72M | -11.52M | -62.25M | -39.00M | 82.38M | 126.08M | -146.47M | -85.03M | -8.84M | 7.04M | -17.72M | 29.13M | 33.44M | -52.76M | -0.44M | 34.74M | 168.24M | 158.17M | -15.74M | -52.40M | -137.62M | 112.77M | -124.78M | -28.04M | 153.49M | 102.43M | -1.60M | -34.33M | 60.24M | -29.22M | -232.01M | 28.60M | 98.51M | 1,206.85M | -1117.03M | -68.15M | 131.41M | 33.94M |
|
Free Cash Flow
|
43.70M | 14.54M | 4.35M | 22.24M | 64.34M | 13.39M | -50.68M | 19.81M | 115.34M | -40.70M | -35.01M | 14.38M | 34.76M | -36.24M | -45.10M | 27.61M | 65.78M | -43.35M | -54.29M | 37.39M | 27.57M | -39.86M | -39.99M | 40.20M | 5.22M | 35.11M | -3.40M | 42.62M | 79.05M | -42.57M | -46.06M | 35.46M | 25.59M | -32.83M | -123.19M | -27.20M | 52.58M | 53.30M | -39.29M | 69.32M | 77.36M | -8.12M | -33.44M | 29.54M | 306.90M | 86.24M | 6.86M | -37.17M | 196.51M | 135.34M | -23.53M | 153.93M | 194.14M | 114.64M | 26.52M | 70.09M | 160.23M | 145.60M | -26.95M | 92.08M | 180.79M | 160.04M | 90.67M | 153.13M | 262.37M | 176.01M |
|
Net Cash Flow
|
25.09M | 7.17M | -25.06M | -1.22M | 46.42M | -9.83M | -123.82M | -4.87M | 79.44M | -52.82M | -39.86M | 9.58M | 33.72M | -50.31M | -12.81M | 14.75M | 149.68M | -77.68M | -11.11M | 19.48M | -4.89M | -45.20M | -27.91M | 4.90M | 10.41M | 6.63M | -12.02M | 22.21M | 113.72M | -11.52M | -62.25M | -39.00M | 82.38M | 126.08M | -146.47M | -85.03M | -8.84M | 7.04M | -17.72M | 29.13M | 33.44M | -52.76M | -0.44M | 34.74M | 168.24M | 158.17M | -15.74M | -52.40M | -137.62M | 112.77M | -124.78M | -28.04M | 153.49M | 102.43M | -1.60M | -34.33M | 60.24M | -29.22M | -232.01M | 28.60M | 98.51M | 1,206.85M | -1117.03M | -68.15M | 131.41M | 33.94M |