|
Net Income
|
13.40M | 17.21M | 6.47M | 11.98M | 10.98M | -3.73M | 8.86M | 11.90M | 11.21M | 3.25M | 5.67M | 12.14M | 25.14M | -13.80M | 3.10M | 15.33M | 13.71M | 3.94M | 2.95M | 28.92M | 27.56M | 240.81M | -9.03M | 17.32M | 25.55M | -2.77M | -4.42M | 7.58M | 18.91M | 80.77M | -13.56M | -2.75M | 26.95M | -25.80M | -5.58M | 16.86M | 15.55M | -8.26M | 15.60M | 42.61M | 55.05M | 68.83M | 53.36M | 48.18M | 68.93M | 19.11M | 93.36M | 99.56M | 118.76M | 118.44M | 118.10M | 122.32M | 92.09M | 75.84M | 165.74M | 172.81M | 115.62M | 178.95M | 103.57M | 187.39M | 142.33M |
|
Depreciation and Depletion
|
| 14.52M | 14.83M | | | 17.89M | 15.54M | 15.30M | 15.23M | 15.09M | 14.56M | 14.30M | 14.80M | 14.68M | 14.49M | 14.70M | 15.10M | 16.04M | 17.07M | 18.90M | 20.30M | | 23.36M | 26.50M | 30.00M | 55.31M | 32.99M | 37.30M | 38.40M | 41.73M | 41.57M | 41.09M | 40.88M | 40.96M | 39.98M | 39.34M | 39.83M | 37.74M | 37.80M | 37.08M | 42.33M | 38.73M | 37.72M | 38.55M | 41.65M | 39.41M | 37.36M | 36.68M | 36.62M | 37.30M | 37.60M | 37.81M | 38.25M | 39.81M | 40.89M | 41.80M | 42.91M | 44.75M | 47.51M | 48.90M | 49.22M |
|
Share-based Compensation
|
| 0.66M | 0.67M | | | 0.75M | 0.63M | 0.67M | 0.74M | 0.58M | 0.60M | 0.62M | 0.68M | 1.02M | 0.90M | 0.60M | 0.80M | 1.24M | 1.12M | 1.86M | 2.69M | | 1.63M | | | 1.48M | 2.06M | 2.52M | 1.90M | 1.45M | 0.80M | 0.93M | 2.77M | 1.11M | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| -0.12M | 0.84M | | | 5.70M | 0.97M | 1.23M | 1.21M | 3.73M | 0.15M | 0.43M | -1.95M | -8.64M | 0.22M | 0.28M | 0.15M | 3.56M | 0.04M | -1.50M | -2.04M | | -5.08M | | | 46.43M | -15.49M | -9.42M | 0.18M | -33.37M | -15.39M | -0.89M | 26.19M | -0.54M | -3.44M | 7.46M | 1.24M | -1.27M | 5.91M | 15.76M | -16.37M | 3.44M | 19.98M | -17.69M | 8.61M | -20.09M | 33.13M | -21.94M | -0.44M | -1.77M | 40.74M | -48.59M | -27.03M | -14.14M | 56.62M | -54.35M | -20.29M | 20.56M | 35.28M | -51.26M | 16.51M |
|
Gains from Investment Securities
|
| 0.10M | 18.55M | | | 23.07M | 3.70M | 1.58M | 0.18M | -0.37M | 3.33M | 1.56M | 1.77M | -3.49M | 1.82M | | | -0.17M | 5.09M | -6.08M | 3.99M | | 2.39M | 16.27M | | 11.12M | 4.04M | | 3.41M | 4.53M | -2.34M | -1.95M | -1.83M | -0.98M | -1.85M | 23.07M | 17.99M | -54.41M | 31.69M | 0.53M | 28.90M | -82.94M | -4.20M | 11.55M | 14.41M | -37.76M | -8.19M | -13.71M | -5.90M | -3.97M | -2.39M | -2.83M | -8.20M | 0.71M | 0.78M | 1.22M | -3.84M | -1.31M | -6.48M | 1.32M | 19.86M |
|
Asset Writedowns and Impairment
|
| | | | | -0.79M | | | | | | | | | | | | | 0.15M | | | | | 0.38M | | | | | | | | | | 0.15M | | | 2.99M | 4.65M | | 1.35M | 6.56M | 0.12M | 0.50M | 2.70M | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 34.63M | 0.88M | | | 37.62M | -23.47M | 22.64M | 36.98M | 15.57M | -19.45M | 26.70M | 31.84M | 25.19M | -10.41M | 3.73M | 24.51M | 37.99M | -4.75M | 5.84M | 11.96M | | -6.18M | | | 92.28M | 120.94M | 54.87M | 4.54M | 24.62M | -67.18M | 140.74M | -58.16M | 168.65M | 11.17M | 66.13M | 100.45M | 94.05M | 16.69M | 154.10M | 92.34M | 49.23M | 28.55M | 141.29M | 99.56M | 62.77M | 37.49M | 13.09M | 32.01M | 41.75M | 66.57M | 76.33M | 169.12M | 90.31M | 28.53M | 70.05M | 155.14M | -10.48M | 94.56M | 20.66M | 174.36M |
|
Change in Working Capital
|
| -8.58M | 12.92M | | | -15.94M | 23.38M | -8.70M | -18.78M | 4.39M | 27.19M | -7.65M | -15.18M | -5.21M | 18.91M | 11.97M | -10.51M | -4.04M | 23.90M | 5.64M | -13.16M | | 38.93M | | | 23.53M | -4.46M | -6.01M | 29.51M | -19.30M | 99.99M | -83.87M | 104.29M | -94.03M | 57.01M | 21.83M | -24.58M | -22.58M | 42.31M | -63.24M | -36.72M | 20.75M | 38.66M | -62.99M | -36.21M | 29.95M | 32.41M | 26.59M | 2.65M | 13.13M | 49.54M | -7.58M | -77.75M | 6.65M | 44.26M | -44.51M | -55.51M | 59.54M | 19.68M | -1.85M | -56.40M |
|
Change in Receivables
|
| | | | | | | | -9.55M | -8.64M | 7.90M | 9.87M | -7.23M | -8.28M | 12.60M | 15.30M | -12.04M | 4.26M | 18.63M | 48.24M | -12.41M | | 22.28M | | | 28.74M | 20.83M | 95.39M | -7.20M | 12.18M | 24.04M | 36.55M | -25.69M | 4.43M | -13.39M | 33.76M | -10.75M | 2.98M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | -2.28M | -8.57M | 8.17M | 1.25M | -5.10M | -8.27M | 14.13M | 5.84M | -3.19M | -11.49M | 17.88M | 5.80M | -2.58M | | 7.78M | | | -12.80M | 9.50M | 5.78M | 3.98M | -21.78M | 23.55M | 14.91M | 7.82M | -19.86M | 10.28M | 10.58M | 0.85M | -5.83M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | -7.10M | -14.20M | 12.16M | 9.89M | -6.51M | -17.49M | 13.18M | 16.27M | -8.22M | 3.89M | 8.98M | 31.79M | -7.30M | | 17.22M | | | 6.37M | 23.61M | 44.31M | -0.86M | 6.54M | 10.68M | 50.17M | -76.08M | -21.13M | 24.81M | 7.95M | 11.74M | -15.70M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | -1.88M | -1.79M | -20.27M | 6.56M | 7.41M | 8.81M | -13.42M | 6.48M | 11.99M | -19.45M | -12.92M | 35.13M | -2.57M | | -23.97M | | | -12.03M | -30.02M | 70.98M | -51.02M | 41.59M | -37.67M | 19.51M | -15.55M | 96.60M | -52.03M | -0.65M | -5.80M | 17.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 9.95M | 2.34M | | | 1.66M | -14.06M | -2.28M | 0.74M | -0.66M | -3.69M | 1.76M | 6.82M | -11.04M | -5.49M | 0.35M | -2.21M | 22.50M | -4.80M | -1.73M | -0.39M | | -7.71M | | | -3.92M | -8.55M | 0.79M | 4.02M | 26.62M | 7.85M | -19.42M | -7.20M | -6.36M | 5.90M | -1.83M | -1.46M | -9.81M | -4.12M | 13.96M | -33.62M | 5.71M | -13.33M | -0.85M | -13.74M | 4.17M | -9.91M | 0.16M | -18.95M | -4.73M | -11.01M | -0.27M | -32.08M | -4.45M | -25.18M | -2.16M | -3.90M | 8.38M | -25.82M | 7.74M | -2.51M |
|
Cash from Operations
|
| 51.84M | 7.35M | | | 33.90M | -18.37M | 34.54M | 48.19M | 18.82M | -13.79M | 38.84M | 49.92M | 21.40M | -7.31M | 19.07M | 38.21M | 41.94M | -1.79M | 34.76M | 39.52M | | -15.22M | | | 89.51M | 116.52M | 62.45M | 23.45M | 105.39M | -80.75M | 137.99M | -31.21M | 142.85M | 5.60M | 82.99M | 116.00M | 85.79M | 32.29M | 196.71M | 147.40M | 118.06M | 81.91M | 189.47M | 168.49M | 81.88M | 130.88M | 112.65M | 150.77M | 160.20M | 184.69M | 198.64M | 261.21M | 166.14M | 194.27M | 242.86M | 270.76M | 168.46M | 198.17M | 208.05M | 316.69M |
|
Amortizatization of Intangibles
|
| 0.12M | 0.12M | | | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.12M | 0.18M | 0.36M | 0.59M | 0.79M | 0.73M | | 1.03M | | | 2.06M | 1.71M | 4.96M | 5.11M | 6.90M | 5.95M | 5.90M | 6.03M | 6.11M | 6.10M | 6.03M | 6.07M | 6.07M | | | | | 6.12M | 6.12M | 6.12M | 6.12M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | 6.22M | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.59M | 0.57M | | | 0.57M | 0.58M | 0.58M | 0.57M | 0.52M | 0.49M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.50M | 0.50M | 0.49M | 0.49M | | 0.57M | | | 0.36M | 0.27M | 0.27M | 0.27M | 0.28M | 0.28M | 0.45M | 0.37M | 0.37M | 0.39M | 0.37M | 0.28M | 0.28M | 0.22M | 0.27M | 0.28M | 0.27M | 0.28M | 0.27M | 0.24M | 0.47M | 0.25M | 0.26M | 0.26M | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.44M | 0.81M | 0.81M | 0.83M | 0.83M | 0.82M |
|
Depreciation & Amortization (CF)
|
| 14.52M | 14.83M | | | 17.89M | 15.54M | 15.30M | 15.20M | 15.48M | 14.60M | 14.30M | 14.80M | 14.97M | 14.57M | 14.87M | 15.29M | 16.39M | 17.66M | 19.72M | 21.04M | | 24.39M | 27.94M | 31.06M | 58.21M | 34.98M | 42.07M | 43.25M | 48.55M | 47.22M | 46.69M | 46.59M | 46.76M | 45.77M | 45.06M | 45.59M | 43.50M | 37.80M | 37.08M | 42.33M | 38.73M | 37.72M | 38.55M | 41.65M | 39.41M | 37.36M | 36.68M | 36.62M | 37.30M | 37.60M | 37.81M | 38.25M | 39.81M | 40.89M | 41.80M | 42.91M | 44.75M | 47.51M | 48.90M | 49.22M |
|
Capital Expenditures
|
| 12.52M | 19.50M | | | 12.52M | 14.40M | 10.42M | 10.72M | 17.73M | 20.38M | 12.76M | 12.06M | 16.23M | 17.81M | 19.22M | 24.32M | 23.01M | 30.84M | 26.30M | 47.28M | | 36.78M | | | 68.16M | 41.58M | 38.03M | 35.35M | 61.65M | 42.05M | 43.23M | 27.82M | 25.13M | 29.32M | 28.27M | 39.17M | 74.63M | 33.09M | 39.79M | 37.83M | 91.32M | 37.20M | 43.10M | 39.31M | 36.07M | 104.35M | 40.83M | 38.75M | 114.68M | 52.70M | 40.19M | 59.37M | 130.04M | 77.04M | 82.36M | 127.93M | 83.68M | 97.87M | 59.52M | 52.61M |
|
Sales of Property, Plant and Equipment
|
| 0.06M | 0.02M | | | 0.40M | 0.06M | 0.09M | 0.40M | 0.15M | 4.30M | 1.37M | 0.39M | 0.08M | 0.96M | 0.10M | 0.15M | 0.49M | 0.12M | 0.03M | 0.13M | | 0.13M | | | 0.80M | 0.21M | 0.17M | 0.11M | 0.12M | 2.89M | 0.15M | 0.51M | 1.70M | 0.68M | 0.14M | 0.20M | 3.04M | 1.66M | 0.11M | 0.63M | 0.99M | 0.07M | 1.60M | 2.54M | 1.06M | 2.18M | 3.08M | 0.09M | 2.02M | 0.16M | 0.11M | 0.17M | 0.25M | 0.10M | 0.15M | 0.17M | 0.14M | 0.16M | 6.12M | 0.11M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | | | 0.00M | | | | | 4.65M | | | | | | | | 2.00M | | | 7.00M | 30.15M | | | 0.50M | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 12.16M | | 29.43M | 33.39M | 17.89M | 1.46M | | 100.91M | | | 219.90M | 139.96M | 87.80M | 0.01M | 37.29M | | | 2.90M | 1.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 15.50M | 55.59M | 78.04M | 112.80M | 111.70M | 282.16M |
|
Cash from Investing Activities
|
| -12.45M | -19.48M | | | -12.62M | -11.33M | -10.33M | -10.33M | -17.58M | -16.08M | -11.39M | -11.67M | -16.16M | -16.86M | -31.28M | -24.17M | -51.94M | -64.11M | -44.16M | -22.25M | | -138.76M | | | -321.50M | -197.06M | -118.12M | -92.72M | -50.99M | -40.22M | -35.53M | -30.29M | -37.90M | -33.77M | -28.12M | -40.19M | -71.59M | -32.33M | -40.38M | -37.39M | -90.33M | -39.64M | -42.71M | -37.24M | -42.35M | -132.52M | -39.09M | -38.65M | -114.72M | -52.54M | -46.12M | -62.20M | -134.49M | -263.26M | -98.92M | -145.78M | -174.24M | -139.69M | -67.66M | 145.68M |
|
Other financing activities
|
| | -0.13M | | | 1.42M | -0.06M | 1.48M | | | 1.30M | | | -1.45M | 1.76M | | | -2.84M | -0.09M | -0.21M | | | 0.09M | | | 1.24M | 0.21M | | | 0.10M | 0.18M | 1.35M | -0.00M | | 0.18M | 0.08M | 0.04M | 0.12M | 0.05M | 0.10M | | 0.08M | 0.15M | | 1.31M | 0.09M | 0.05M | 0.08M | 0.09M | 0.09M | 0.15M | | 0.09M | 0.10M | 0.05M | 12.16M | 3.15M | 0.15M | 0.23M | 0.00M | 0.03M |
|
Cash from Financing Activities
|
| -23.27M | -3.36M | | | 10.95M | -3.40M | -3.53M | -3.53M | -103.50M | 31.36M | -13.61M | -38.70M | -18.77M | 31.18M | 16.32M | -13.85M | -3.96M | 77.98M | 32.03M | -20.57M | | 131.08M | | | 166.94M | 90.63M | 67.24M | 37.67M | -49.42M | 112.55M | -91.21M | 51.12M | -100.74M | 23.13M | -57.67M | -75.51M | -10.57M | 38.17M | -126.54M | -22.74M | -137.76M | -45.23M | -144.39M | 1.43M | -84.10M | -13.59M | -11.84M | -137.68M | -11.08M | -40.02M | -12.14M | -12.96M | -12.60M | -165.02M | 1,154.09M | -588.26M | -94.40M | -42.49M | -72.27M | -149.83M |
|
Dividends Paid - Common
|
| 2.30M | 2.30M | | | 2.32M | 2.30M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.31M | 2.32M | 2.32M | 2.32M | 2.32M | 2.32M | 2.32M | | 2.32M | | | 2.34M | 2.33M | 2.33M | 2.33M | 2.33M | 2.33M | 2.34M | 2.34M | 2.39M | 2.34M | 2.34M | 2.34M | 2.37M | 2.34M | 2.34M | 2.34M | 92.97M | 2.34M | 2.34M | 2.34M | 2.37M | 2.34M | 2.34M | 2.34M | 2.37M | 32.81M | 4.69M | 4.69M | 4.72M | 154.67M | 4.69M | 4.38M | 21.90M | 21.79M | 21.80M | 21.72M |
|
Change in Cash
|
| 16.12M | -15.49M | | | 32.23M | -33.11M | 20.68M | 34.33M | -102.26M | 1.49M | 13.84M | -0.44M | -13.52M | 7.01M | 4.10M | 0.19M | -13.97M | 12.07M | 22.64M | -3.31M | | -22.90M | | | -65.04M | 10.09M | 11.57M | -31.59M | 4.98M | -8.42M | 11.24M | -10.39M | 4.21M | -5.05M | -2.81M | 0.30M | 3.62M | 38.13M | 29.80M | 87.27M | -110.03M | -2.96M | 2.38M | 132.67M | -44.56M | -15.23M | 61.72M | -25.56M | 34.40M | 92.13M | 140.39M | 186.04M | 19.05M | -234.01M | 1,298.03M | -463.28M | -100.18M | 15.98M | 68.12M | 312.55M |
|
Free Cash Flow
|
| 39.33M | -12.15M | | | 21.38M | -32.77M | 24.11M | 37.47M | 1.09M | -34.17M | 26.08M | 37.87M | 5.17M | -25.12M | -0.15M | 13.89M | 18.93M | -32.64M | 8.46M | -7.77M | | -52.00M | | | 21.35M | 74.94M | 24.43M | -11.89M | 43.74M | -122.79M | 94.76M | -59.04M | 117.72M | -23.72M | 54.72M | 76.83M | 11.16M | -0.80M | 156.92M | 109.57M | 26.74M | 44.71M | 146.37M | 129.18M | 45.81M | 26.53M | 71.83M | 112.03M | 45.52M | 131.99M | 158.45M | 201.84M | 36.10M | 117.23M | 160.50M | 142.83M | 84.78M | 100.31M | 148.53M | 264.08M |
|
Net Cash Flow
|
| 16.12M | -15.49M | | | 32.23M | -33.11M | 20.68M | 34.33M | -102.26M | 1.49M | 13.84M | -0.44M | -13.52M | 7.01M | 4.10M | 0.19M | -13.97M | 12.07M | 22.64M | -3.31M | | -22.90M | | | -65.04M | 10.09M | 11.57M | -31.59M | 4.98M | -8.42M | 11.24M | -10.39M | 4.21M | -5.05M | -2.81M | 0.30M | 3.62M | 38.13M | 29.80M | 87.27M | -110.03M | -2.96M | 2.38M | 132.67M | -44.56M | -15.23M | 61.72M | -25.56M | 34.40M | 92.13M | 140.39M | 186.04M | 19.05M | -234.01M | 1,298.03M | -463.28M | -100.18M | 15.98M | 68.12M | 312.55M |