|
Net Income
|
0.31M | 5.50M | 14.11M | 0.04M | -0.03M | 0.61M | -0.10M | 0.47M | 0.13M | 3.39M | 1.56M | 3.81M | 1.94M | 5.38M | 0.47M | -29.84M | 0.62M | -0.46M | 1.16M | 10.03M | 0.75M | 16.88M | 38.23M | 11.56M | 4.57M | 10.94M | 24.96M | 31.95M | 2.69M | 15.13M | 146.81M | 0.20M | 0.57M | | | | | | -0.57M | -7.68M | -3.90M | -4.49M | 20.81M | -5.16M | 23.10M | -11.24M | -8.80M | -10.56M | -3.74M | -0.77M | -2.56M | 52.33M | -2.38M | 9.17M | -9.88M | -4.79M | -1.66M | -1.95M | -5.79M | -4.18M | -16.79M | 65.41M | -21.38M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.40M | 5.90M | 4.50M | 4.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | 0.23M | -0.23M | | 1.16M | 1.76M | 0.60M | 0.26M | 0.28M | 0.07M | 0.54M | 0.79M | 0.86M | 0.26M | 0.60M | 0.56M | -1.42M | 0.38M | 0.38M | 0.37M | 0.46M | 0.11M | | -0.14M | 0.42M | 0.56M | | 1.06M | 0.47M | 0.50M | 0.55M | 0.58M | 0.81M | 0.68M | 0.60M | 0.60M | 0.72M | 0.48M | 0.71M | 0.71M | 1.52M | 0.59M | 0.60M | 0.58M | 0.75M | 0.73M | 0.76M | 0.77M | 0.86M | 0.83M | 0.87M | 0.88M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.11M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -5.40M | -13.96M | 20.10M | | 0.00M | 0.01M | -0.31M | 0.42M | 0.27M | 0.20M | -0.89M | 0.18M | 0.04M | 0.13M | -0.66M | 0.14M | | | | | | | -0.37M | -0.05M | | | -3.61M | -0.17M | -0.99M | 1.16M | 3.12M | -0.40M | | -0.54M | -0.32M | -1.03M | | 1.52M | -1.23M | -2.17M | | 2.05M | -0.84M | -1.34M | -1.10M | 7.09M | -0.42M | -1.56M | 1.18M | 1.44M | -0.33M | -0.06M | 0.59M | 0.55M | -0.27M | -1.13M | 0.76M | 1.21M | -0.75M | -0.72M | 1.06M | 1.58M |
|
Asset Writedowns and Impairment
|
| 0.18M | 0.31M | -0.49M | 0.09M | 0.33M | 0.36M | -0.34M | | | | 0.67M | 1.80M | 0.06M | 4.80M | -6.22M | 0.14M | 0.32M | 0.39M | 0.13M | -0.10M | 0.26M | 0.23M | 5.15M | 0.26M | 0.11M | 53.78M | 2.88M | 0.26M | 0.24M | 0.05M | 17.51M | | | | | | | -0.17M | | | | | | | | | | | | 1.35M | | 1.06M | 0.69M | 3.23M | 0.16M | | | 0.52M | 0.46M | 14.54M | 8.70M | 14.50M |
|
Cash from Operations
|
8.61M | 9.98M | 19.80M | 20.39M | 10.35M | 13.87M | 20.22M | 20.71M | 13.74M | 21.23M | 20.27M | 22.47M | 17.28M | 18.90M | 23.92M | 32.41M | 23.39M | 28.84M | 28.55M | 33.41M | 24.78M | 9.54M | 12.62M | 19.55M | 15.76M | 19.63M | 20.31M | 23.35M | 15.75M | 11.99M | 14.25M | 13.21M | 14.72M | | 11.43M | 6.29M | 22.31M | | 29.59M | 6.24M | 19.04M | 21.98M | 13.97M | 14.96M | 15.62M | 25.78M | 27.67M | 11.60M | 22.89M | 34.48M | 23.02M | 21.80M | 23.76M | 31.86M | 12.10M | 24.40M | 22.86M | 32.32M | 18.66M | 25.43M | 25.27M | 35.05M | 12.71M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.41M | 0.41M | 0.41M | 0.52M | 0.58M |
|
Depreciation & Amortization (CF)
|
15.53M | 15.63M | 14.79M | 15.39M | 15.30M | 15.36M | 15.67M | 15.63M | 16.72M | 17.01M | 16.75M | 17.08M | 20.09M | 17.90M | 18.01M | -14.02M | 12.73M | 13.30M | 13.16M | 4.56M | 13.71M | 14.88M | 15.22M | -2.71M | 14.63M | 13.92M | 10.79M | 11.42M | 25.62M | 17.27M | 18.39M | 21.31M | 18.94M | 19.19M | 14.26M | 18.41M | | | 24.01M | 18.42M | 18.41M | 19.24M | 20.53M | 20.25M | 19.55M | 22.73M | 30.58M | 31.10M | 25.03M | 23.98M | 26.10M | 26.65M | 24.64M | 24.97M | 26.91M | 27.30M | 26.01M | 26.38M | 27.95M | 27.97M | 27.45M | 29.43M | 29.79M |
|
Change in Receivables
|
-0.91M | 0.79M | -3.91M | 4.95M | 0.15M | 2.64M | -3.73M | -0.60M | -1.42M | -1.44M | 0.89M | 1.28M | -0.81M | 1.91M | 2.39M | -5.36M | -1.23M | -3.23M | 2.24M | -1.84M | -0.31M | -0.92M | 0.93M | -1.51M | 1.50M | -0.92M | 0.56M | -2.08M | -0.03M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-3.57M | -6.03M | 8.39M | 1.76M | -4.73M | 3.50M | 3.99M | 1.76M | -4.11M | -2.98M | 6.62M | 0.67M | 2.69M | -5.31M | 5.70M | 3.95M | -2.59M | -0.50M | 8.21M | 2.12M | -0.93M | -3.70M | -5.74M | -3.93M | -2.45M | 0.09M | 5.02M | -0.23M | -1.97M | -2.78M | 1.57M | -4.66M | 0.01M | | 5.67M | -5.36M | 1.89M | | -0.28M | -5.13M | 1.94M | 4.79M | -0.54M | -1.24M | -1.88M | 10.94M | 7.94M | -10.77M | -2.43M | 10.65M | 3.21M | -0.65M | -3.10M | 6.28M | -4.64M | -1.74M | -3.58M | 7.03M | -0.27M | -1.26M | -1.89M | 9.30M | -5.91M |
|
Other Working Capital Changes
|
-1.84M | -0.34M | 0.52M | 0.19M | 0.37M | -1.00M | 2.39M | -0.40M | 0.71M | -2.31M | 3.44M | -1.15M | -0.64M | 3.17M | 0.59M | -2.08M | -1.20M | -0.98M | 3.32M | -0.99M | -1.22M | 0.65M | 0.83M | -2.50M | -0.69M | 1.24M | 5.12M | -5.45M | -0.95M | 2.80M | -3.78M | 2.58M | -0.85M | | -0.60M | 1.54M | 0.20M | | -2.22M | 3.60M | -1.57M | -0.40M | 3.19M | 0.53M | 0.33M | 3.69M | 0.85M | -1.32M | -1.81M | -1.03M | 4.80M | -1.78M | -1.08M | -0.97M | 4.59M | -1.78M | 0.03M | 1.98M | 4.67M | -0.88M | 0.02M | -0.38M | 6.85M |
|
Capital Expenditures
|
8.89M | 7.90M | 38.65M | -28.90M | 12.24M | 64.86M | 24.69M | -40.13M | 33.47M | 4.60M | 5.21M | 32.74M | 26.48M | 36.69M | 34.12M | 26.46M | 36.89M | 50.50M | 55.87M | 45.84M | 40.68M | 38.62M | 27.01M | 16.50M | 11.29M | 12.35M | 9.87M | 7.57M | 61.73M | 92.39M | 90.76M | 129.20M | 5.09M | | -18.40M | 27.74M | 2.18M | | 146.95M | 23.71M | -0.94M | 145.64M | 0.28M | 77.58M | 0.41M | 131.67M | 63.90M | 9.54M | 4.40M | 90.72M | | 11.24M | 13.84M | 14.33M | 19.42M | 21.81M | 13.78M | 11.85M | 9.22M | 5.04M | 145.03M | 56.15M | 0.03M |
|
Sales of Property, Plant and Equipment
|
0.43M | 35.94M | 45.17M | | 0.38M | 1.71M | | 1.05M | 1.04M | 2.23M | 0.64M | 16.10M | 21.26M | 46.22M | 11.40M | | 6.42M | 10.69M | 9.65M | 47.08M | 6.78M | 357.78M | 1.57M | -0.28M | 13.87M | 30.02M | 69.04M | 124.20M | 3.30M | 32.48M | 390.36M | | 49.28M | | 52.81M | 2.91M | 6.97M | | 136.59M | | 1.16M | 42.51M | 0.02M | | | | 2.10M | | | | 1.67M | 141.59M | | 81.67M | | 18.25M | | | | 0.18M | 0.33M | 121.85M | 89.88M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 2.18M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-8.67M | 26.82M | -1.16M | -5.31M | -11.88M | -54.44M | -22.65M | -39.29M | -54.43M | -21.15M | -20.36M | -38.20M | -13.96M | -27.69M | -47.13M | -33.06M | -52.30M | -55.21M | -52.73M | -16.16M | -45.45M | 252.77M | -30.58M | -42.49M | -2.41M | 26.11M | 57.69M | 142.77M | -68.60M | -51.10M | 239.81M | -40.00M | 43.92M | | 77.40M | -25.52M | -0.71M | | -44.16M | -31.95M | 1.26M | -117.88M | -16.39M | -85.03M | 44.24M | -148.10M | -78.33M | -12.73M | -10.82M | -113.59M | -22.95M | 131.18M | -13.94M | 68.12M | -65.16M | -9.03M | -19.38M | -12.04M | -10.26M | -4.88M | -159.58M | 57.45M | 80.15M |
|
Other financing activities
|
| | | | | | | | | | | | 7.90M | | | | 1.01M | 0.55M | 0.36M | 0.37M | | 0.83M | 0.29M | | 0.57M | -0.07M | 0.04M | 9.21M | | | | 7.90M | | | 0.06M | -0.05M | -0.01M | | -0.25M | -0.04M | -0.20M | -0.06M | 0.01M | -0.06M | -0.23M | -0.04M | -0.03M | -0.25M | -0.08M | -0.04M | -0.03M | -0.15M | 0.01M | -0.08M | -0.01M | -0.03M | -0.02M | -0.05M | -0.04M | -0.21M | -0.17M | -0.25M | 2.06M |
|
Cash from Financing Activities
|
1.35M | -49.18M | -31.43M | -4.80M | -2.35M | 35.97M | 5.24M | 23.07M | 37.70M | 47.18M | -21.86M | 47.56M | -4.27M | -15.68M | 7.98M | -5.58M | 42.27M | 18.75M | 23.33M | -20.42M | 16.47M | -251.94M | 9.94M | 42.52M | -25.61M | -31.45M | -89.73M | -171.13M | 23.57M | 57.85M | -249.66M | -7.74M | -54.39M | | -88.51M | 28.12M | -27.68M | | 38.30M | 8.28M | 6.27M | 59.66M | -9.27M | 75.20M | -58.65M | 131.87M | 66.09M | -21.77M | -12.73M | 80.42M | -4.55M | -107.04M | -57.35M | -58.10M | 10.13M | -10.89M | -1.81M | -18.44M | -12.53M | -15.61M | 134.45M | -44.85M | -143.05M |
|
Dividends Paid - Common
|
-16.55M | -16.93M | -17.01M | 118.16M | 17.27M | 13.19M | 13.48M | 13.81M | 14.41M | 14.76M | 14.96M | 15.12M | 16.09M | 16.46M | 16.64M | 16.82M | 17.00M | 17.36M | 17.61M | 17.88M | 18.02M | 18.14M | 17.60M | 17.54M | 17.86M | 17.93M | 17.93M | 9.64M | 9.51M | 9.46M | 9.42M | 9.39M | 9.35M | | | 9.17M | 9.04M | 8.99M | 8.43M | 12.22M | 9.69M | 9.80M | 9.80M | 9.92M | 10.45M | 10.89M | 11.41M | 11.95M | 11.95M | 11.94M | 11.61M | 11.67M | 11.61M | 11.62M | 11.55M | 11.80M | 11.91M | 13.02M | 13.18M | 13.63M | 13.64M | 13.60M | 13.61M |
|
Change in Cash
|
1.29M | -12.38M | -12.79M | 10.28M | -3.88M | -4.61M | 2.81M | 4.49M | -2.99M | 47.26M | -21.96M | 31.83M | -0.94M | -24.47M | -15.23M | -6.23M | 13.35M | -7.62M | -0.85M | -3.18M | -4.20M | 10.36M | -8.02M | 19.58M | -12.26M | 14.29M | -11.73M | -5.01M | -29.29M | 18.73M | 4.40M | -34.53M | 4.25M | | 0.32M | 8.89M | -6.07M | | 23.72M | -17.43M | 26.57M | -36.25M | -11.69M | 5.12M | 1.21M | 9.55M | 15.43M | -22.90M | -0.65M | 1.30M | -4.48M | 45.95M | -47.53M | 41.89M | -42.93M | 4.48M | 1.66M | 1.83M | -4.12M | 4.93M | 0.13M | 47.65M | -50.19M |
|
Free Cash Flow
|
-0.28M | 2.08M | -18.85M | 49.29M | -1.90M | -50.99M | -4.47M | 60.84M | -19.73M | 16.63M | 15.06M | -10.26M | -9.19M | -17.80M | -10.20M | 5.95M | -13.51M | -21.66M | -27.32M | -12.43M | -15.90M | -29.08M | -14.39M | 3.06M | 4.46M | 7.28M | 10.44M | 15.78M | -45.99M | -80.40M | -76.50M | -115.99M | 9.63M | | 29.83M | -21.45M | 20.14M | | -117.36M | -17.48M | 19.98M | -123.66M | 13.69M | -62.63M | 15.21M | -105.89M | -36.22M | 2.05M | 18.49M | -56.24M | 23.02M | 10.57M | 9.92M | 17.53M | -7.32M | 2.59M | 9.09M | 20.47M | 9.45M | 20.39M | -119.77M | -21.09M | 12.68M |
|
Net Cash Flow
|
1.29M | -12.38M | -12.79M | 10.28M | -3.88M | -4.61M | 2.81M | 4.49M | -2.99M | 47.26M | -21.96M | 31.83M | -0.94M | -24.47M | -15.23M | -6.23M | 13.35M | -7.62M | -0.85M | -3.18M | -4.20M | 10.36M | -8.02M | 19.58M | -12.26M | 14.29M | -11.73M | -5.01M | -29.29M | 18.73M | 4.40M | -34.53M | 4.25M | | 0.32M | 8.89M | -6.07M | | 23.72M | -17.43M | 26.57M | -36.25M | -11.69M | 5.12M | 1.21M | 9.55M | 15.43M | -22.90M | -0.65M | 1.30M | -4.48M | 45.95M | -47.53M | 41.89M | -42.93M | 4.48M | 1.66M | 1.83M | -4.12M | 4.93M | 0.13M | 47.65M | -50.19M |