|
Net Income
|
26.32M | 23.15M | 25.04M | 23.19M | 24.30M | 21.67M | 20.50M | 19.05M | 18.84M | 15.11M | 17.66M | 18.00M | 20.24M | 22.76M | 15.00M | -27.33M | 14.96M | 14.60M | 16.36M | 11.92M | 20.66M | 17.32M | 21.07M | 23.41M | 21.54M | 23.77M | 24.12M | 26.27M | 24.30M | 26.80M | 23.81M | 26.19M | 24.95M | 23.24M | 24.62M | 18.88M | 12.11M | 14.19M | -12.24M | 16.27M | 16.46M | 16.88M | 11.63M | 13.53M | 16.02M | 19.01M | 15.22M | 13.85M | 17.64M | 43.80M | 18.91M | 58.19M | 45.83M | 44.78M | 93.64M | 56.19M | 59.55M | 55.48M | 12.02M | 11.62M | 28.31M | 21.84M | 7.22M | 81.41M | 47.90M | -0.15M | 0.69M |
|
Depreciation and Depletion
|
7.63M | 7.00M | 7.70M | 6.99M | 7.71M | 7.72M | 7.92M | 8.12M | 8.12M | 8.23M | 8.61M | 12.25M | 12.20M | 12.03M | 12.02M | 11.99M | 11.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.01M | 6.72M | 7.36M | 13.63M | 9.92M | -0.67M | -0.17M | 156.57M | | | | | | | | | | | | | | | | 35.06M | 14.95M | 12.81M | 15.80M | 7.40M | -0.69M | 1.06M | 2.98M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 20.00M | | | 2.60M | | 0.20M | | | | 0.65M | | | | | | | | | | | | 0.12M | | | | 0.02M | | | | 0.08M | | | | 0.02M | | | | 0.02M | | | | 0.41M | | | | 0.25M | | | | 0.25M | | | | 0.43M | | | |
|
Gains from Investment Securities
|
| | | | | | | 312.01M | | 302.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | | | | 0.45M | 5.39M | -5.39M | 1.64M | -1.64M | 1.64M | -25.38M | | -21.43M | 0.12M | -0.09M | -47.27M | | 0.50M | | 4.11M | -4.11M | -16.41M | -15.19M | | -4.15M | 3.13M | | 1.30M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | |
|
Cash from Operations
|
18.75M | 21.97M | 14.40M | 17.45M | 11.40M | 14.70M | 8.65M | 15.29M | 11.25M | 8.79M | 13.49M | 15.42M | 19.87M | 14.36M | 21.33M | 29.23M | 17.88M | 62.58M | 17.75M | 31.37M | 26.80M | 29.80M | 36.92M | 31.76M | 24.91M | 37.38M | 37.97M | 33.96M | 25.60M | 31.90M | 65.45M | -36.03M | 32.05M | 30.27M | 30.59M | -26.98M | 18.73M | 12.50M | 16.86M | 12.09M | 11.55M | 1.23M | 15.51M | 16.98M | 31.41M | 14.56M | 18.17M | 16.54M | 25.16M | 16.84M | 32.92M | 36.24M | 48.38M | 42.32M | 46.78M | -39.04M | 38.60M | 52.92M | -26.76M | 23.52M | 32.34M | 43.22M | 52.51M | 61.48M | 57.01M | 58.41M | 63.54M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.61M | 0.93M | 1.98M | 1.98M | 1.96M | 1.95M | 1.98M | 2.02M | 2.39M | 3.19M | 3.51M | 4.50M | 4.41M | 3.84M | 3.88M | 3.88M | 3.79M | 3.84M | 3.73M | 3.50M | 3.48M | 3.58M | 3.62M | 3.62M | 3.85M | 3.89M | 3.84M | 2.80M | 3.54M | 3.59M | 3.62M | 3.62M | 3.55M | 3.58M | 3.62M | 3.62M | 3.58M | 3.57M | 2.27M | 2.27M | 1.84M | 1.38M | 1.64M | 2.43M | 2.96M | 2.99M | 3.03M | -2.51M | 1.51M | 0.01M | -4.39M | -1.77M | 3.34M | 3.53M | 4.50M | 4.50M | 5.11M | 5.43M | 5.49M |
|
Amortization of Deferred Charges
|
0.09M | 0.09M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.16M | 0.35M | 0.16M | 0.16M | 0.15M | 0.09M | 0.09M | 0.05M | 0.05M | 0.17M | 0.14M | 0.15M | 0.15M | 0.27M | 0.24M | 0.15M | 0.21M | 0.28M | 0.27M | 0.54M | 0.23M | 0.24M | -0.00M | 0.23M | 0.25M | 0.36M | 0.11M | 0.30M | 0.44M | 0.29M | 0.33M | 0.26M | 0.28M | 0.28M | 0.27M | 0.53M | 1.77M | 0.37M | 0.37M | 0.37M | 1.16M | 0.35M | 1.24M | 0.57M | 0.48M | 1.19M | -0.84M | 0.89M | 0.60M | -0.05M | 0.40M | 0.67M | 0.73M | 0.83M | 0.98M | 0.99M | 1.00M | 0.93M |
|
Amortization
|
| | | | | | | 312.01M | | 302.01M | 302.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
7.63M | 7.00M | 7.70M | 6.99M | 7.71M | 7.72M | 7.92M | 8.12M | 8.12M | 8.23M | 8.61M | 12.25M | 12.20M | 12.03M | 12.02M | 11.99M | 11.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.38M | 4.35M | 3.50M | 1.44M | -0.59M | 5.80M | 4.46M | -0.09M | 1.33M | 5.78M | 10.46M | -5.48M | -0.20M | 9.02M | 10.37M | 7.07M | -0.13M | 21.06M | 11.15M | 2.54M | 7.81M | 7.32M | 14.88M | 2.61M | 12.68M | 17.79M | 24.56M | -2.40M | 19.31M | 13.77M | 13.22M | 2.87M | 12.42M | 9.66M | 12.59M | 11.13M | 4.44M | 13.70M | 20.36M | -2.62M | -11.62M | 2.20M | 3.96M | 1.30M | 1.60M | 3.76M | 4.83M | -1.58M | 5.53M | 0.30M | 3.11M | 2.83M | 0.66M | 4.63M | 3.01M | -0.39M | 2.82M | 5.58M | 5.65M | -0.41M | 4.30M | 5.35M | 7.96M | 0.89M | 4.28M | 5.54M | 5.67M |
|
Capital Expenditures
|
-0.41M | -25.74M | | -0.31M | -33.48M | -31.08M | -34.50M | -0.78M | | | 27.02M | -0.13M | | | | 1.58M | | | | | 0.05M | | | | | | | 207.86M | 0.17M | 0.44M | -0.11M | 0.88M | 0.99M | -0.05M | -0.46M | 1.20M | 0.70M | 0.10M | -0.10M | 1.72M | 0.28M | | 3.59M | 2.66M | 15.88M | -2.96M | -11.13M | 183.46M | 1.33M | -0.10M | -0.17M | 367.05M | 0.54M | 0.15M | 0.14M | 0.83M | 4.33M | 7.88M | -8.10M | 2.58M | 3.67M | 0.93M | -0.29M | -0.18M | 3.99M | -0.20M | -0.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | 10.93M | | | | | | | | | | -0.09M | -0.04M | 94.56M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.41M | -15.81M | -0.24M | -1.38M | | | | | | | | | | | | | | | | | | | | -0.36M | 92.74M | 179.07M | -4.82M | 181.07M | 120.68M | -0.88M | -7.60M |
|
Change in Acquisitions & Divestments
|
8.30M | 16.08M | 22.91M | 35.24M | 29.02M | 62.49M | | 20.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-17.27M | -37.41M | -0.57M | -0.52M | -46.38M | -3.89M | -43.50M | 14.57M | | | 10.84M | -0.61M | 10.05M | 6.19M | -0.53M | 0.22M | -133.00M | | -196.50M | -5.85M | -0.11M | -0.00M | -30.29M | 0.07M | -30.75M | -104.85M | -74.11M | -0.24M | -74.08M | -0.46M | -0.37M | 0.41M | -1.22M | -0.17M | -0.46M | 0.17M | -24.41M | 53.53M | -0.63M | 8.87M | -0.44M | -1.43M | -0.68M | -3.98M | -171.55M | -3.42M | -11.61M | 1.33M | -35.99M | 98.22M | -65.77M | -171.53M | -2.84M | -30.25M | 127.70M | 7.74M | -335.22M | -120.57M | 6.82M | 17.91M | 245.24M | 890.32M | 59.92M | -2396.68M | 51.03M | -181.78M | -49.71M |
|
Other financing activities
|
-0.03M | -0.01M | -0.69M | 1.46M | 0.01M | -0.51M | -0.25M | 2.28M | | | -0.03M | 0.62M | -0.03M | -0.10M | -0.01M | 1.81M | -0.01M | | -1.89M | 5.31M | -0.00M | -0.01M | | 0.43M | -0.50M | -1.27M | -0.03M | 3.59M | -0.07M | -0.02M | 0.06M | 4.23M | | | -2.98M | -28.99M | -3.15M | -6.60M | -4.00M | -4.82M | 158.23M | | | | -1.14M | -1.87M | -1.71M | 9.48M | -0.35M | -0.30M | -0.01M | 6.79M | -0.11M | -0.01M | -2.34M | -10.16M | -2.35M | -1.09M | -28.35M | -7.85M | -39.93M | -51.40M | -3.99M | -7.33M | | | -3.99M |
|
Cash from Financing Activities
|
-30.85M | 3.70M | -14.64M | -14.60M | 32.75M | -8.52M | 43.44M | -9.59M | -9.10M | 17.32M | -10.69M | -16.51M | -26.49M | -37.22M | -21.12M | -25.72M | 107.51M | -23.87M | 170.71M | -28.16M | -26.37M | -26.38M | 87.55M | -29.52M | -12.33M | 38.06M | 9.29M | -33.30M | -1.44M | -16.47M | -14.77M | -18.33M | -13.14M | -16.17M | -10.24M | -96.78M | -23.24M | -34.21M | -23.00M | -27.51M | -138.51M | -13.54M | -13.54M | -13.56M | 100.02M | 19.57M | -12.91M | -11.25M | 17.08M | 29.31M | -106.51M | 100.67M | -26.95M | -27.16M | -61.86M | 93.50M | 241.61M | 72.46M | 5.20M | 27.39M | 98.70M | 650.10M | 82.35M | -83.52M | 42.20M | 41.99M | 30.09M |
|
Net Equity Issued and Repurchased
|
| | | 0.11M | | | | 1.63M | | | 8.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-29.96M | -13.50M | -13.50M | 127.43M | -10.38M | -7.14M | -7.14M | 58.33M | -9.00M | -9.00M | -10.65M | 73.77M | -16.46M | -16.46M | -20.62M | 126.85M | -19.78M | -21.73M | -21.75M | 151.50M | -25.02M | -25.02M | -25.03M | 177.86M | -27.73M | -31.41M | -31.68M | 213.60M | -32.15M | -11.99M | -11.99M | -12.06M | -12.76M | -12.86M | -12.86M | 90.11M | -13.15M | -13.15M | -13.15M | 92.05M | -11.26M | -5.84M | -5.84M | 51.71M | -6.64M | -6.64M | -1.90M | 32.25M | -1.90M | -1.88M | -1.86M | 13.25M | -2.96M | -3.10M | -2.99M | -3.10M | -3.09M | -3.06M | -3.05M | -3.04M | -8.31M | -8.44M | -8.31M | 8.76M | -9.00M | -8.81M | -0.65M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | | | | | | | | | | | |
|
Change in Cash
|
-29.38M | -11.73M | -0.82M | 2.33M | -2.23M | 2.29M | 8.59M | 20.27M | 2.15M | 3.25M | 17.21M | -1.71M | 3.43M | -16.67M | -0.31M | 3.73M | -7.61M | 38.71M | -8.04M | -2.64M | 0.32M | 3.42M | 94.19M | 2.31M | -18.17M | -29.41M | -26.85M | 0.42M | -49.92M | 14.98M | 50.31M | 2.12M | 17.70M | 13.92M | 19.89M | -123.59M | -22.07M | -8.27M | -3.65M | 0.89M | 40.75M | -15.89M | 1.13M | -166.37M | -40.12M | 30.72M | -6.34M | 6.62M | 6.25M | 51.60M | -46.58M | -34.62M | 18.58M | -15.09M | 112.62M | 7.34M | -55.01M | 4.82M | 3.83M | 95.66M | 114.19M | 197.00M | -332.22M | 153.39M | 83.78M | -183.30M | 95.30M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.68M | | | | 71.30M | | | | 38.20M | | | | 63.46M | | | | 54.34M | | | | 30.99M | | | | 154.85M | | | | 204.14M | | -0.00M | | | | |
|
Free Cash Flow
|
19.16M | 47.71M | 14.40M | 17.75M | 44.88M | 45.78M | 43.15M | 16.08M | 11.25M | 8.79M | -13.53M | 15.55M | 19.87M | 14.36M | 21.33M | 27.65M | 17.88M | 62.58M | 17.75M | 31.37M | 26.75M | 29.80M | 36.92M | 31.76M | 24.91M | 37.38M | 37.97M | -173.90M | 25.43M | 31.46M | 65.56M | -36.91M | 31.07M | 30.31M | 31.05M | -28.18M | 18.02M | 12.40M | 16.95M | 10.37M | 11.27M | 1.23M | 11.93M | 14.33M | 15.53M | 17.52M | 29.30M | -166.91M | 23.83M | 16.95M | 33.09M | -330.81M | 47.84M | 42.16M | 46.64M | -39.87M | 34.28M | 45.04M | -18.67M | 20.95M | 28.67M | 42.28M | 52.80M | 61.66M | 53.02M | 58.61M | 64.34M |
|
Net Cash Flow
|
-29.38M | -11.73M | -0.82M | 2.33M | -2.23M | 2.29M | 8.59M | 20.27M | 2.15M | 26.11M | 13.64M | -1.71M | 3.43M | -16.67M | -0.31M | 3.73M | -7.61M | 38.71M | -8.04M | -2.64M | 0.32M | 3.42M | 94.19M | 2.31M | -18.17M | -29.41M | -26.85M | 0.42M | -49.92M | 14.98M | 50.31M | -53.96M | 17.70M | 13.92M | 19.89M | -123.59M | -28.93M | 31.83M | -6.78M | -6.55M | -127.40M | -13.73M | 1.29M | -0.55M | -40.12M | 30.72M | -6.34M | 6.62M | 6.25M | 144.38M | -139.36M | -34.62M | 18.58M | -15.09M | 112.62M | 62.20M | -55.01M | 4.82M | -14.74M | 68.82M | 376.29M | 1,583.64M | 194.78M | -2418.72M | 150.24M | -81.38M | 43.92M |