|
Net Income
|
-0.64M | -0.29M | -0.29M | -0.02M | -1.94M | -0.95M | -6.22M | -1.73M | 1.16M | 1.50M | -2.37M | -1.62M | 2.18M | 2.54M | -0.12M | -1.73M | 22.12M | 8.83M | -5.33M | 1.42M | 12.85M | 14.41M | 4.52M | 3.32M | 12.25M | 13.45M | 2.68M | 4.64M | 5.07M | 14.49M | 5.46M | 2.87M | 13.48M | 14.69M | -0.17M | 1.63M | 9.53M | 10.10M | -2.37M | -28.11M | -27.19M | -18.31M | -3.40M | 2.70M | -8.72M | -1.38M | -11.45M | -9.70M | 9.32M | 12.38M | -2.13M | -5.04M | 9.37M | 7.50M | -9.33M | -5.48M | 7.03M | 4.34M | -1.85M | 1.52M | 5.50M | 3.59M |
|
Depreciation and Depletion
|
| 0.79M | 1.35M | 1.43M | 3.79M | 3.38M | 3.30M | 3.32M | 4.10M | 3.38M | 38.26M | 3.74M | 4.00M | 4.71M | 36.42M | 6.29M | 20.66M | 10.24M | 25.07M | 11.48M | 12.02M | 12.51M | 12.78M | 12.42M | 12.23M | 11.94M | 11.97M | 11.95M | 11.66M | 10.89M | 11.56M | 11.98M | 11.86M | 11.90M | 12.19M | 12.71M | 12.94M | 12.86M | 12.75M | 13.00M | 13.61M | 13.56M | 13.46M | 13.27M | 13.29M | 13.61M | 13.79M | 14.97M | 15.22M | 14.60M | 14.33M | 14.20M | 14.62M | 14.63M | 14.59M | 15.20M | | | | | | |
|
Share-based Compensation
|
| 0.41M | 0.53M | 0.24M | 0.54M | 0.39M | 0.39M | 0.44M | 0.53M | 0.52M | 0.52M | 0.55M | 0.53M | 0.51M | 0.50M | 0.58M | | 0.63M | 0.63M | 0.70M | 0.65M | 0.75M | 0.73M | 0.73M | 0.76M | 0.76M | 0.76M | 0.79M | 1.00M | 1.00M | 1.00M | 0.92M | 1.20M | 1.05M | 1.05M | 1.06M | 1.24M | 1.21M | 1.21M | 1.21M | 1.14M | 1.12M | 1.12M | 1.16M | 1.20M | 1.23M | 1.24M | 1.29M | 1.42M | 1.42M | 1.42M | 1.45M | 1.55M | 1.55M | 1.55M | 1.60M | 1.66M | 1.65M | 1.49M | 1.61M | 1.56M | 1.55M |
|
Deferred Taxes
|
| | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | 0.43M | -0.43M | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | 0.32M | 0.32M | 0.32M |
|
Gains from Investment Securities
|
| | | 0.01M | -0.01M | | | 13.10M | 6.12M | 1.68M | 0.31M | | 0.91M | 12.19M | 0.84M | 0.45M | | 0.47M | 1.13M | 1.29M | 2.64M | 3.25M | -7.18M | 0.59M | 3.48M | 2.54M | -6.61M | | 0.72M | 1.28M | 1.33M | 1.02M | 1.82M | 1.03M | -3.89M | | | | | | | | 21.12M | -0.04M | 0.03M | -0.01M | | | 2.02M | 0.11M | 0.14M | | 0.06M | 0.00M | -0.04M | 0.14M | 0.54M | 0.26M | 4.76M | 0.14M | 0.72M | 0.10M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.93M | | | | 0.18M | | | | | | | | 0.00M | | | -0.00M | | 6.66M | | | | | | | | | | | 15.30M | | | | | | | 5.64M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
-1.40M | -1.28M | -1.16M | -1.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 1.06M | 3.55M | 0.90M | 2.73M | 4.73M | 0.58M | 0.04M | 6.28M | 4.10M | 34.99M | 4.70M | 7.42M | 9.84M | 14.50M | 4.98M | 23.54M | 22.43M | 21.82M | 12.76M | 24.69M | 27.23M | 17.15M | 14.07M | 25.54M | 30.25M | 17.81M | 14.66M | 21.98M | 29.96M | 20.08M | 13.43M | 24.56M | 33.44M | 14.78M | 13.31M | 24.52M | 31.85M | 16.55M | -2.86M | -12.88M | 2.99M | -7.21M | -12.07M | 9.90M | 20.58M | 10.36M | -4.17M | 25.89M | 28.81M | 21.01M | 4.75M | 27.99M | 33.58M | 10.12M | 6.89M | 25.18M | 28.82M | 12.94M | 4.19M | 22.06M | 25.57M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.01M | 0.26M | 0.01M | 0.01M | 0.02M | 1.53M | 0.47M | 0.51M | 0.50M | 0.36M | 0.31M | 0.25M | 0.25M | 0.28M | 0.39M | | 0.39M | 0.40M | 0.40M | 0.45M | 0.42M | 0.33M | 0.27M | 0.28M | 0.26M | 0.26M | 0.26M | -0.12M | 0.25M | 0.25M | 0.24M | 0.22M | 0.22M | 0.22M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.26M | 0.38M | 0.41M | 0.48M | 0.50M | 0.46M | 0.38M | 0.36M | 0.36M | 0.38M | 0.35M | 0.30M | 0.28M | 0.30M | 0.31M | 0.30M | 0.34M | 0.36M | 0.36M | 0.33M | 0.33M | 0.34M |
|
Amortization
|
| | 210.62M | 215.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.79M | 1.35M | 1.43M | 3.79M | 3.38M | 3.30M | 3.32M | 4.10M | 3.38M | 38.26M | 3.74M | 4.00M | 4.71M | 36.42M | 6.29M | 20.66M | 10.24M | 25.07M | 11.48M | 12.02M | 12.51M | 12.78M | 12.42M | 12.23M | 11.94M | 11.97M | 11.95M | 11.66M | 10.89M | 11.56M | 11.98M | 11.86M | 11.90M | 12.19M | 12.71M | 12.94M | 12.86M | 12.75M | 13.00M | 13.61M | 13.56M | 13.46M | 13.27M | 13.29M | 13.61M | 13.79M | 14.97M | 15.22M | 14.60M | 14.33M | 14.20M | 14.62M | 14.63M | 14.59M | 15.20M | | | | | | |
|
Change in Receivables
|
| -0.35M | -0.01M | 0.31M | 0.15M | 0.65M | -0.09M | -0.05M | -0.22M | 0.08M | 0.23M | -0.12M | 0.32M | -0.05M | -0.08M | -0.25M | | 0.34M | -0.98M | 1.50M | -0.16M | 2.02M | -3.05M | 2.65M | -0.80M | 0.97M | -2.86M | 2.30M | 0.58M | 0.40M | -3.64M | 1.24M | 1.69M | -0.56M | -1.93M | 0.72M | 2.24M | 1.98M | -4.84M | -1.83M | -0.55M | -0.02M | -0.54M | 0.82M | 1.33M | -0.60M | -0.23M | 0.62M | 3.67M | 7.95M | -10.05M | -0.63M | 1.16M | -0.51M | -0.82M | -0.62M | 0.43M | 0.18M | -1.31M | 0.16M | 1.58M | -0.75M |
|
Change in Accured Expenses
|
| 0.15M | 1.92M | -0.67M | 1.00M | 2.55M | 0.81M | -2.77M | 0.48M | -0.54M | 0.22M | 0.09M | 0.87M | 1.40M | 2.16M | -0.24M | | 3.93M | 0.72M | 1.38M | 0.16M | 3.66M | -1.21M | 0.75M | -0.85M | 4.63M | -2.53M | 1.22M | -0.90M | 4.92M | -1.55M | 1.01M | -0.65M | 4.58M | -3.13M | 0.24M | -1.03M | 6.19M | -4.73M | -6.93M | -4.31M | 4.67M | -1.39M | -1.80M | 3.88M | 5.57M | -1.92M | -3.62M | 4.05M | 6.05M | -6.02M | -1.34M | 3.92M | 5.23M | -6.76M | 0.62M | -0.34M | 5.45M | -5.48M | -1.49M | 0.59M | 3.50M |
|
Other Working Capital Changes
|
| | | | | | | 0.31M | 0.08M | 1.40M | -1.37M | 0.50M | 0.13M | -0.10M | -0.87M | 1.22M | | 0.10M | -0.60M | 1.29M | -0.17M | 1.09M | 0.07M | 1.48M | -1.06M | -1.17M | -1.55M | 2.44M | -0.09M | -0.75M | -1.95M | 3.04M | -1.10M | -0.68M | -1.33M | 3.08M | -0.93M | -0.35M | -1.49M | 3.41M | -1.39M | -0.61M | -1.71M | 4.62M | -1.04M | -0.70M | -2.35M | 6.74M | -1.15M | -1.89M | -2.94M | 6.21M | -0.02M | -3.44M | -2.37M | 5.92M | -1.49M | -1.95M | -3.42M | 5.62M | -0.58M | -1.00M |
|
Capital Expenditures
|
| 0.92M | 2.68M | 4.24M | 3.33M | 2.08M | 3.08M | 1.98M | 1.93M | 0.62M | -24.43M | 3.08M | 4.05M | 4.03M | -41.29M | 3.21M | -17.14M | 2.40M | -20.86M | 4.47M | 4.68M | 4.53M | 6.65M | 4.59M | 7.18M | 5.32M | 5.40M | 5.05M | 7.81M | 8.66M | 8.71M | 6.95M | 5.81M | 10.55M | 8.11M | 11.74M | 8.97M | 9.63M | 5.52M | 6.11M | 4.31M | 3.48M | 0.58M | 1.11M | 3.08M | 1.02M | 4.28M | 4.13M | 5.30M | 2.95M | 3.28M | 8.10M | 7.50M | 5.83M | 6.68M | 10.34M | 33.39M | 0.00M | -13.13M | 7.09M | 9.35M | 3.99M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 0.13M | 11.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.45M | 2.80M | | | | | 79.57M | | 0.00M | | | | | 17.17M | | | 28.70M | 29.86M | 23.10M | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.20M | | | | | 0.11M |
|
Acquisitions
|
| 71.09M | 52.92M | | | | | | | | 28.00M | 34.76M | 40.01M | 43.04M | 111.84M | | | 32.01M | 107.44M | 90.16M | | 79.29M | | | | | | | | | 88.38M | | | | 48.97M | | | | 0.07M | | | | | | | 71.33M | | 31.01M | 0.04M | | | | | | | | | 0.00M | 0.00M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 1.82M | 1.03M | 1.17M | | 0.41M | 0.25M | 2.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -72.56M | -52.92M | -4.63M | -15.55M | -54.80M | -37.54M | 12.75M | 4.98M | 1.34M | 23.87M | -37.16M | -45.21M | -37.24M | 68.50M | -3.44M | -16.61M | -41.18M | -1017.34M | -95.99M | -5.91M | -76.79M | -3.68M | -6.15M | -4.79M | -5.20M | 0.88M | -5.05M | -12.13M | -57.24M | -83.99M | -5.93M | -3.99M | -30.57M | -55.92M | -11.74M | -2.08M | -21.88M | -8.88M | -12.31M | -8.17M | -6.66M | 53.94M | -7.20M | -9.43M | -77.64M | -7.67M | -38.09M | 74.00M | -3.37M | -2.58M | -8.10M | -7.50M | -5.83M | -6.68M | 6.33M | -52.33M | -6.12M | 22.95M | 22.76M | 13.76M | -4.10M |
|
Other financing activities
|
170.24M | 170.25M | 5.17M | 239.86M | 238.93M | | | 0.15M | 0.10M | 0.01M | -5.03M | 3.04M | 3.71M | 3.05M | -28.91M | 0.23M | | 6.26M | -13.45M | 1.93M | 0.07M | 0.04M | 0.07M | 0.02M | 0.03M | | 0.03M | 0.20M | 0.32M | 0.30M | 1.34M | 0.93M | 0.02M | 0.00M | 0.00M | 0.05M | 0.15M | 0.01M | -0.16M | 0.00M | 0.62M | 1.38M | 0.35M | 0.14M | 0.00M | | 0.59M | 0.17M | -0.00M | 0.02M | 3.19M | | | | 1.48M | 0.24M | 0.02M | 0.01M | 0.79M | | | |
|
Cash from Financing Activities
|
| -0.36M | 27.30M | 29.87M | -3.12M | 43.25M | 33.48M | -8.62M | -11.58M | -8.21M | -67.22M | 33.11M | 51.34M | 69.12M | -142.64M | 0.06M | -4.00M | 73.87M | 1,004.72M | 84.94M | -17.51M | 47.54M | -8.49M | -16.47M | -17.93M | -26.89M | -14.22M | -9.93M | -8.92M | 28.43M | 61.58M | -5.20M | -23.41M | -0.18M | 34.82M | -1.37M | -28.07M | -10.49M | -13.89M | 64.56M | -2.78M | 0.34M | -57.69M | 11.19M | 118.45M | -55.67M | -2.39M | 38.84M | -98.55M | -19.03M | -7.47M | -6.05M | -8.54M | 14.53M | -7.67M | -7.47M | -38.65M | -19.55M | -34.89M | -31.61M | -36.80M | -24.31M |
|
Net Equity Issued and Repurchased
|
| -71.86M | -22.08M | 30.92M | -15.95M | | | | | | | | | | | | 25.78M | | 9.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | 0.04M | 2.42M | 2.42M | 2.42M | 1.79M | 2.46M | 2.77M | 2.79M | -214.32M | 5.34M | 3.75M | 4.79M | -140.28M | 5.63M | 4.00M | 7.04M | -15.00M | 11.51M | 11.51M | 11.51M | 14.59M | 14.73M | 12.77M | 12.78M | 12.69M | 12.80M | 12.83M | 13.11M | 14.10M | 15.32M | 15.15M | 15.26M | 15.54M | 15.60M | 15.45M | 15.48M | 15.71M | 16.24M | | | | 0.28M | 0.00M | | 2.04M | 1.99M | 1.99M | 1.99M | 1.99M | 3.54M | 3.42M | 3.42M | 3.56M | 3.61M | 3.43M | 3.42M | 3.59M | 4.41M | 4.41M | 4.39M |
|
Change in Cash
|
| -71.86M | -22.08M | 26.15M | -15.95M | -6.82M | -3.47M | 4.16M | -0.32M | -2.78M | -8.36M | 0.65M | 13.54M | 41.71M | -59.64M | 1.60M | 2.93M | 55.12M | 9.20M | 1.72M | 1.28M | -2.02M | 4.98M | -8.56M | 2.83M | -1.84M | 4.46M | -0.32M | 0.93M | 1.16M | -2.33M | 2.30M | -2.84M | 2.69M | -6.32M | 0.20M | -5.63M | -0.52M | -6.21M | 49.39M | -23.82M | -3.33M | -10.96M | -8.09M | 118.93M | -112.73M | 0.30M | -3.42M | 1.34M | 6.41M | 10.96M | -9.40M | 11.95M | 42.28M | -4.23M | 5.75M | -65.80M | 3.15M | 1.00M | -4.65M | -0.98M | -2.84M |
|
Free Cash Flow
|
| 0.14M | 0.87M | -3.33M | -0.60M | 2.65M | -2.50M | -1.94M | 4.35M | 3.48M | 59.42M | 1.62M | 3.37M | 5.81M | 55.79M | 1.77M | 40.67M | 20.03M | 42.68M | 8.29M | 20.00M | 22.71M | 10.50M | 9.48M | 18.36M | 24.93M | 12.41M | 9.61M | 14.17M | 21.30M | 11.37M | 6.48M | 18.75M | 22.89M | 6.68M | 1.57M | 15.54M | 22.23M | 11.04M | -8.97M | -17.19M | -0.49M | -7.79M | -13.19M | 6.82M | 19.56M | 6.08M | -8.31M | 20.58M | 25.86M | 17.73M | -3.35M | 20.49M | 27.75M | 3.44M | -3.45M | -8.21M | 28.82M | 26.07M | -2.90M | 12.72M | 21.58M |
|
Net Cash Flow
|
| -71.86M | -22.08M | 26.15M | -15.95M | -6.82M | -3.47M | 4.16M | -0.32M | -2.78M | -8.36M | 0.65M | 13.54M | 41.71M | -59.64M | 1.60M | 2.93M | 55.12M | 9.20M | 1.72M | 1.28M | -2.02M | 4.98M | -8.56M | 2.83M | -1.84M | 4.46M | -0.32M | 0.93M | 1.16M | -2.33M | 2.30M | -2.84M | 2.69M | -6.32M | 0.20M | -5.63M | -0.52M | -6.21M | 49.39M | -23.82M | -3.33M | -10.96M | -8.09M | 118.93M | -112.73M | 0.30M | -3.42M | 1.34M | 6.41M | 10.96M | -9.40M | 11.95M | 42.28M | -4.23M | 5.75M | -65.80M | 3.15M | 1.00M | -4.65M | -0.98M | -2.84M |