|
Net Income
|
43.41M | 74.28M | 106.37M | -43.34M | 101.74M | 58.50M | -7.08M | -2.73M | -2.27M | -6.47M | -13.80M | -6.43M | -24.30M | -30.71M | -51.80M | -26.58M | -34.59M | -62.44M | -75.89M | -38.17M | -35.38M | -51.58M | -48.75M | -40.81M | -52.67M | -54.47M | -13.44M | -61.39M | -53.00M | -59.00M | -66.00M | 71.00M | 89.00M | 46.00M | 44.00M | 363.00M | 323.00M | 271.00M | 309.00M | 343.00M | 376.00M | 225.00M | 115.00M | 439.00M | 430.00M | 448.00M | -69.00M | 407.00M | 401.00M | 395.00M | 406.00M | 524.00M | 159.00M | 339.00M | -514.00M | 2,544.00M | 1,935.00M | 624.00M | 795.00M | 905.00M | 682.00M | 573.00M | 635.00M | 623.00M | 641.00M | 531.00M | 512.00M |
|
Depreciation and Depletion
|
6.65M | 7.16M | 8.90M | 10.03M | 10.56M | 10.56M | 10.54M | 10.64M | 10.74M | 10.74M | 10.77M | 25.64M | 10.63M | 18.02M | 14.49M | 14.36M | 14.30M | 14.36M | 14.49M | 14.34M | 14.32M | 14.72M | 14.78M | 14.78M | 14.88M | 15.99M | 16.69M | 17.04M | | | | | | | | | 102.00M | 104.00M | 104.00M | 103.00M | 113.00M | 137.00M | 136.00M | 137.00M | 137.00M | 137.00M | 135.00M | 138.00M | 138.00M | 137.00M | 139.00M | 138.00M | 152.00M | 155.00M | 158.00M | 165.00M | 165.00M | 166.00M | 166.00M | 170.00M | 167.00M | 169.00M | 169.00M | 170.00M | 170.00M | 170.00M | 172.00M |
|
Gains from Investment Securities
|
| | | | | | -0.02M | 0.09M | 0.08M | 0.03M | 0.61M | 0.33M | 1.13M | 3.59M | -8.45M | 0.24M | -3.06M | 6.05M | 14.66M | -3.75M | 10.05M | -12.54M | 14.68M | 26.69M | 30.51M | 20.51M | -0.31M | 11.29M | 34.00M | 5.00M | | -1.00M | | | -1.00M | -5.00M | -2.00M | -1.00M | -2.00M | | -2.00M | -3.00M | -3.00M | -3.00M | -3.00M | -4.00M | -3.00M | -9.00M | -3.00M | -10.00M | -6.00M | -8.00M | -4.00M | -12.00M | -12.00M | -16.00M | -6.00M | -5.00M | -5.00M | -4.00M | -5.00M | -7.00M | -4.00M | -3.00M | -4.00M | -5.00M | -10.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 0.16M | | | 14.25M | -0.95M | | 14.98M | 8.53M | 0.96M | 17.50M | -0.14M | 0.46M | 0.17M | 0.22M | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
56.32M | 27.25M | 84.79M | 65.96M | 108.60M | -24.18M | 10.53M | 9.18M | 5.05M | 16.31M | -8.72M | -5.79M | -9.89M | -7.63M | 2.57M | -22.80M | 2.27M | -26.95M | 8.59M | 51.76M | -0.46M | 7.39M | -29.56M | -114.42M | -52.42M | 55.00M | -3.53M | -170.05M | -6.00M | -92.00M | 56.00M | 42.00M | 115.00M | 209.00M | 189.00M | 464.00M | 331.00M | 474.00M | 459.00M | 610.00M | 344.00M | 296.00M | 337.00M | 570.00M | 535.00M | 339.00M | 459.00M | 418.00M | 588.00M | 487.00M | 592.00M | 624.00M | 800.00M | 786.00M | 856.00M | 1,707.00M | 847.00M | 691.00M | 655.00M | 916.00M | 669.00M | 732.00M | 691.00M | 876.00M | 665.00M | 558.00M | 658.00M |
|
Amortizatization of Intangibles
|
1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.17M | 1.18M | 1.17M | 1.17M | 1.17M | 1.17M | 2.21M | 0.59M | 2.41M | 2.41M | 2.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.95M | 0.95M | 0.95M | 0.95M | 1.11M | 1.55M | 1.10M | 1.10M | 1.08M | 1.09M | 1.10M | 1.10M | 1.09M | 1.09M | 6.19M | 0.68M | 1.04M | 3.88M | 3.67M | 6.36M | 2.22M | 3.42M | 5.33M | 3.29M | 2.50M | 2.52M | 2.53M | 4.45M | 4.00M | 7.00M | 9.00M | 10.00M | 10.00M | 9.00M | 9.00M | 8.00M | 8.00M | 8.00M | 8.00M | 6.00M | 6.00M | 8.00M | 9.00M | 11.00M | 9.00M | 8.00M | 7.00M | 8.00M | 8.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M | 7.00M | 8.00M | 7.00M | 8.00M | 7.00M | 6.00M | 7.00M | 6.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Depreciation & Amortization (CF)
|
6.65M | 7.16M | 8.90M | 10.03M | 10.56M | 10.56M | 10.54M | 10.64M | 10.74M | 10.74M | 10.77M | 25.64M | 10.63M | 18.02M | 14.49M | 14.36M | 14.30M | 14.36M | 14.49M | 14.34M | 14.32M | 14.72M | 14.78M | 14.78M | 14.88M | 15.99M | 16.69M | 18.44M | 19.00M | 29.00M | 44.00M | 64.00M | 66.00M | 86.00M | 87.00M | 100.00M | 105.00M | 106.00M | 107.00M | 106.00M | 114.00M | 138.00M | 138.00M | 137.00M | 138.00M | 138.00M | 137.00M | 138.00M | 139.00M | 138.00M | 140.00M | 140.00M | 153.00M | 156.00M | 160.00M | 165.00M | 167.00M | 167.00M | 166.00M | 172.00M | 168.00M | 170.00M | 171.00M | 171.00M | 171.00M | 171.00M | 173.00M |
|
Change in Receivables
|
| | | | | | | 0.71M | 2.85M | -4.02M | 1.35M | 0.15M | 2.35M | -1.72M | 23.99M | -22.93M | -1.04M | 24.92M | -2.71M | -20.09M | -0.59M | 0.42M | 19.83M | -19.15M | 25.93M | -27.37M | 1.20M | -0.76M | -1.00M | 72.00M | -35.00M | 62.00M | -59.00M | | -23.00M | 183.00M | 50.00M | -192.00M | 2.00M | 262.00M | -105.00M | 35.00M | 23.00M | 31.00M | -67.00M | -36.00M | 10.00M | 114.00M | 56.00M | -88.00M | 73.00M | 163.00M | -88.00M | 296.00M | 82.00M | -178.00M | -358.00M | -92.00M | 110.00M | 86.00M | -136.00M | 48.00M | -46.00M | 141.00M | 55.00M | -174.00M | 98.00M |
|
Change in Inventory
|
| | | | | | | | | | -3.23M | -11.74M | 2.65M | 0.75M | 6.12M | 2.03M | | 16.15M | 17.10M | -2.35M | -2.90M | 17.35M | 11.87M | -7.31M | 29.68M | -2.25M | -3.35M | 0.92M | | 17.00M | 9.00M | 32.00M | -17.00M | 5.00M | -16.00M | 15.00M | -12.00M | 4.00M | 2.00M | 11.00M | 9.00M | -5.00M | -1.00M | 13.00M | -19.00M | 5.00M | 12.00M | -6.00M | -4.00M | 13.00M | 17.00M | 42.00M | -25.00M | 21.00M | 71.00M | -79.00M | -10.00M | -20.00M | | 12.00M | -8.00M | 11.00M | -9.00M | 16.00M | 13.00M | -10.00M | -6.00M |
|
Change in Account Payables
|
0.85M | 0.47M | 0.52M | 0.84M | -1.76M | 0.86M | 2.44M | 1.02M | -1.90M | | | | 0.17M | 3.50M | 25.55M | -26.79M | 6.88M | 24.32M | 2.36M | -7.46M | 3.67M | 2.21M | -6.69M | -15.03M | -3.97M | 16.60M | -20.78M | 23.15M | -8.00M | 5.00M | 12.00M | 2.00M | -68.00M | 11.00M | 10.00M | 5.00M | -25.00M | 10.00M | 10.00M | -1.00M | -14.00M | 12.00M | -1.00M | 9.00M | -13.00M | 5.00M | 5.00M | 12.00M | -20.00M | 7.00M | 7.00M | 7.00M | -20.00M | 25.00M | -3.00M | 18.00M | -40.00M | 6.00M | 4.00M | 12.00M | -22.00M | 4.00M | | | -30.00M | | |
|
Change in Accured Expenses
|
27.49M | -38.24M | 43.98M | -44.74M | 34.43M | -35.73M | 44.96M | -40.63M | 42.37M | -37.70M | 35.74M | -41.56M | 45.97M | -38.29M | 33.78M | -39.25M | 41.85M | -39.33M | 36.13M | -41.04M | 39.26M | -38.24M | 45.67M | -42.74M | 47.95M | 36.63M | -84.02M | -1.56M | 34.00M | 13.00M | 55.00M | 65.00M | -38.00M | 106.00M | -49.00M | 191.00M | -69.00M | 10.00M | -18.00M | 260.00M | -131.00M | 8.00M | -86.00M | 83.00M | -100.00M | -142.00M | 146.00M | 96.00M | 24.00M | -72.00M | 213.00M | 156.00M | 13.00M | 478.00M | 101.00M | -238.00M | -617.00M | -122.00M | 77.00M | 195.00M | -343.00M | 197.00M | -113.00M | 265.00M | 35.00M | -204.00M | 39.00M |
|
Other Working Capital Changes
|
4.97M | | | | | | -1.03M | -0.75M | 4.64M | -2.10M | -5.67M | -0.83M | -3.29M | -2.40M | 9.69M | -8.09M | -2.21M | 0.26M | -1.00M | 10.59M | 4.40M | 2.21M | -2.89M | 0.52M | 5.54M | 3.97M | -2.75M | 4.25M | 2.00M | 7.00M | -3.00M | 36.00M | -11.00M | 24.00M | 45.00M | -24.00M | -18.00M | 37.00M | -9.00M | 2.00M | -10.00M | 54.00M | 10.00M | -15.00M | -61.00M | -72.00M | 178.00M | -19.00M | -36.00M | -13.00M | 12.00M | 75.00M | 49.00M | -8.00M | -11.00M | 22.00M | -61.00M | 40.00M | 80.00M | -13.00M | -21.00M | 83.00M | -15.00M | -8.00M | -42.00M | 81.00M | 20.00M |
|
Capital Expenditures
|
| | | | | | 2.15M | 1.32M | 1.52M | 3.87M | 1.03M | 0.97M | 0.41M | 38.75M | 837.43M | 242.19M | 465.04M | 806.79M | 1,170.13M | 678.68M | 751.81M | 553.70M | 662.74M | 677.30M | 542.11M | 885.49M | 703.36M | 782.04M | 715.00M | 509.00M | 660.00M | 431.00M | 524.00M | 374.00M | 297.00M | 95.00M | 194.00M | 151.00M | 233.00M | 226.00M | 283.00M | 302.00M | 571.00M | 175.00M | 317.00M | 264.00M | 214.00M | 177.00M | 146.00M | 170.00M | 179.00M | 153.00M | 87.00M | 152.00M | 117.00M | 95.00M | 89.00M | 60.00M | 21.00M | 50.00M | 36.00M | 30.00M | 39.00M | 49.00M | 60.00M | 68.00M | 48.00M |
|
Cash from Investing Activities
|
109.95M | 1.71M | -19.65M | 0.14M | -37.57M | 36.02M | -2.12M | -1.40M | -1.60M | -3.90M | -1.64M | -1.31M | -1.54M | -42.33M | 37.79M | 1.30M | -2.53M | -319.83M | -0.71M | -5.72M | -0.48M | -0.49M | -0.57M | -2682.89M | -0.19M | -6.80M | 3.80M | -2971.81M | -749.00M | -514.00M | -660.00M | -430.00M | -524.00M | -374.00M | -297.00M | -95.00M | -194.00M | -151.00M | -233.00M | -226.00M | -284.00M | -302.00M | -571.00M | -175.00M | -317.00M | -264.00M | -214.00M | -177.00M | -146.00M | -170.00M | -179.00M | -153.00M | -87.00M | -152.00M | -117.00M | -95.00M | -94.00M | -61.00M | -21.00M | -51.00M | -37.00M | -32.00M | -43.00M | -50.00M | -61.00M | -70.00M | -49.00M |
|
Other financing activities
|
| | | 150.21M | -41.20M | | | -0.00M | 0.04M | -0.04M | | | | 5.53M | -1183.28M | -280.87M | -1790.45M | -1456.83M | 44.39M | -971.07M | 13.96M | -2335.21M | 9.09M | 2,413.95M | -1949.34M | 95.34M | -219.00M | 2,243.00M | 48.00M | 22.00M | 19.00M | 26.00M | 26.00M | 3.00M | 18.00M | 3.00M | | 1.00M | 7.00M | | | 19.00M | 14.00M | 2.00M | 7.00M | 27.00M | | 1.00M | 19.00M | 1.00M | 15.00M | -142.00M | | | | -40.00M | -1.00M | 28.00M | 5.00M | -69.00M | -1.00M | 16.00M | | -36.00M | -1.00M | -1.00M | 15.00M |
|
Cash from Financing Activities
|
3.67M | -70.14M | -72.29M | -70.17M | -70.17M | -70.17M | -11.46M | -11.46M | -9.90M | -3.97M | 49.53M | -5.98M | -10.54M | 161.47M | 157.78M | 71.70M | 37.83M | 245.24M | -23.29M | -34.90M | -24.75M | -24.75M | -24.71M | 2,280.95M | -24.75M | -24.75M | -24.75M | 2,665.26M | 747.00M | 656.00M | 723.00M | 398.00M | 1,560.00M | -28.00M | -12.00M | -223.00M | -249.00M | -279.00M | -290.00M | -300.00M | -304.00M | 321.00M | 514.00M | -325.00M | -337.00M | -410.00M | -342.00M | -345.00M | -407.00M | -355.00M | 129.00M | -1343.00M | -395.00M | -737.00M | -745.00M | -1799.00M | -755.00M | 451.00M | -2175.00M | -768.00M | -871.00M | -673.00M | -656.00M | -858.00M | -813.00M | -514.00M | -589.00M |
|
Dividends Paid - Common
|
-70.17M | | | | -70.17M | 210.50M | 11.46M | 11.46M | 11.46M | 11.57M | 11.68M | 13.45M | 13.45M | 13.60M | 13.66M | 17.12M | 17.12M | 24.75M | 24.75M | 24.75M | 24.75M | 24.75M | 24.73M | 24.74M | 24.75M | 24.75M | 24.75M | 24.74M | 25.00M | 25.00M | 24.00M | 25.00M | 25.00M | 25.00M | 24.00M | 220.00M | 249.00M | 278.00M | 287.00M | 299.00M | 304.00M | 312.00M | 319.00M | 325.00M | 330.00M | 338.00M | 343.00M | 348.00M | 351.00M | 359.00M | 363.00M | 378.00M | 395.00M | 737.00M | 745.00M | 758.00M | 754.00M | 718.00M | 718.00M | 717.00M | 720.00M | 504.00M | 505.00M | 506.00M | 512.00M | 513.00M | 514.00M |
|
Change in Cash
|
169.94M | -41.18M | -7.15M | -4.07M | 0.86M | -58.33M | -3.05M | -3.68M | -6.46M | 8.44M | 39.17M | -13.08M | -21.97M | 111.51M | 198.15M | 50.19M | 37.56M | -101.55M | -15.41M | 11.14M | -25.69M | -17.86M | -54.84M | -516.36M | -77.37M | 23.45M | -24.48M | -476.60M | -8.00M | 50.00M | 119.00M | 10.00M | 1,151.00M | -193.00M | -120.00M | 146.00M | -112.00M | 44.00M | -64.00M | 84.00M | -244.00M | 315.00M | 280.00M | 70.00M | -119.00M | -335.00M | -97.00M | -104.00M | 35.00M | -38.00M | 542.00M | -872.00M | 318.00M | -103.00M | -6.00M | -187.00M | -2.00M | 1,081.00M | -1541.00M | 97.00M | -239.00M | 27.00M | -8.00M | -32.00M | -209.00M | -26.00M | 20.00M |
|
Beginning Cash Balance
|
| 169.94M | 128.77M | 121.61M | 117.54M | 118.41M | 60.08M | 57.03M | 65.90M | 86.06M | 55.33M | 94.50M | 81.42M | 59.44M | 170.95M | 369.10M | 419.29M | 456.85M | 355.30M | 339.89M | 351.03M | 325.34M | 307.49M | 1,505.36M | 248.83M | 171.46M | 194.91M | 910.60M | 410.00M | 400.51M | 449.55M | 595.00M | -395.00M | 1,756.00M | 1,563.00M | 1,443.00M | 1,589.00M | 1,477.00M | 1,605.00M | 1,457.00M | 1,541.00M | 1,297.00M | 1,427.00M | 1,892.00M | 1,962.00M | 1,676.00M | 1,351.00M | 1,314.00M | 1,184.00M | 1,277.00M | 1,171.00M | 1,748.00M | 838.00M | 1,214.00M | 994.00M | 1,091.00M | 836.00M | 753.00M | 2,040.00M | 478.00M | 572.00M | 324.00M | 339.00M | 302.00M | 303.00M | 134.00M | 101.00M |
|
Free Cash Flow
|
56.32M | 27.25M | 84.79M | 65.96M | 108.60M | -24.18M | 8.39M | 7.86M | 3.53M | 12.44M | -9.75M | -6.77M | -10.30M | -46.37M | -834.86M | -265.00M | -462.78M | -833.74M | -1161.54M | -626.93M | -752.26M | -546.31M | -692.30M | -791.73M | -594.54M | -830.49M | -706.88M | -952.09M | -721.00M | -601.00M | -604.00M | -389.00M | -409.00M | -165.00M | -108.00M | 369.00M | 137.00M | 323.00M | 226.00M | 384.00M | 61.00M | -6.00M | -234.00M | 395.00M | 218.00M | 75.00M | 245.00M | 241.00M | 442.00M | 317.00M | 413.00M | 471.00M | 713.00M | 634.00M | 739.00M | 1,612.00M | 758.00M | 631.00M | 634.00M | 866.00M | 633.00M | 702.00M | 652.00M | 827.00M | 605.00M | 490.00M | 610.00M |
|
Net Cash Flow
|
169.94M | -41.18M | -7.15M | -4.07M | 0.86M | -58.33M | -3.05M | -3.68M | -6.46M | 8.44M | 39.17M | -13.08M | -21.97M | 111.51M | 198.15M | 50.19M | 37.56M | -101.55M | -15.41M | 11.14M | -25.69M | -17.86M | -54.84M | -516.36M | -77.37M | 23.45M | -24.48M | -476.60M | -8.00M | 50.00M | 119.00M | 10.00M | 1,151.00M | -193.00M | -120.00M | 146.00M | -112.00M | 44.00M | -64.00M | 84.00M | -244.00M | 315.00M | 280.00M | 70.00M | -119.00M | -335.00M | -97.00M | -104.00M | 35.00M | -38.00M | 542.00M | -872.00M | 318.00M | -103.00M | -6.00M | -187.00M | -2.00M | 1,081.00M | -1541.00M | 97.00M | -239.00M | 27.00M | -8.00M | -32.00M | -209.00M | -26.00M | 20.00M |