|
Net Income
|
1.30M | 7.02M | 10.05M | 0.82M | 0.63M | 5.44M | -0.42M | -9.75M | 4.22M | 12.17M | 12.11M | 57.15M | 0.77M | 9.60M | -0.07M | 7.26M | 1.33M | 13.34M | 18.94M | 1.10M | -0.58M | 37.15M | 42.72M | 14.19M | 7.52M | 8.74M | 52.75M | -0.07M | 119.83M | -0.03M | 13.33M | -0.37M | 5.32M | -0.03M | 0.53M | 13.11M | 1.30M | -0.03M | 96.37M | 90.92M | -53.66M | -50.68M | -67.14M | -56.22M | -54.10M | -56.24M | -53.37M | -53.29M | -49.81M | -61.12M | -63.37M | -74.56M | -70.75M | -269.99M | -268.21M | -86.98M | -92.85M | -290.76M | -90.18M | -90.95M | -96.45M | -110.06M | -126.87M |
|
Share-based Compensation
|
| 0.31M | 0.58M | 0.68M | 0.51M | 0.50M | 0.43M | -0.58M | 1.79M | 0.21M | 0.82M | -0.36M | 1.35M | 0.43M | 0.48M | 0.59M | 0.47M | 0.45M | 0.48M | 0.47M | 0.33M | 0.30M | 0.37M | 0.40M | 0.75M | 0.42M | 0.58M | 0.49M | 1.49M | 0.51M | 0.51M | 0.54M | 1.72M | 0.56M | 0.57M | 0.61M | 1.99M | 0.61M | 0.62M | 1.28M | 2.20M | 0.93M | 0.88M | 1.67M | 2.82M | 1.47M | 1.50M | 2.75M | 2.54M | 2.23M | 2.61M | 3.56M | 2.80M | 2.85M | 2.76M | 4.34M | 3.53M | 3.40M | 3.52M | 6.04M | 3.70M | 3.37M | 3.34M |
|
Gains from Investment Securities
|
| 3.51M | 17.89M | 2.43M | 7.41M | 4.04M | 9.46M | 4.48M | 5.37M | 2.21M | 25.31M | 1.42M | 1.52M | 62.62M | 1.54M | 2.66M | 5.09M | 2.83M | 7.76M | 0.42M | 3.02M | 4.04M | 4.18M | 16.22M | 6.06M | 2.64M | 3.61M | 2.93M | 5.34M | 5.60M | 6.22M | 21.61M | 8.81M | 12.85M | 7.66M | 13.11M | 1.30M | 7.06M | 1.89M | 90.92M | -0.20M | -0.52M | -0.07M | 2.45M | 5.23M | 38.36M | 106.51M | 15.69M | 16.21M | 3.30M | 12.70M | 23.98M | 2.31M | 2.38M | 2.71M | 11.63M | 5.88M | 23.61M | 6.38M | 8.53M | 2.98M | 26.15M | 2.34M |
|
Asset Writedowns and Impairment
|
0.59M | | 0.60M | 3.51M | | | -2.57M | 12.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 12.17M | 18.36M | 9.18M | 17.90M | 11.39M | 17.10M | 10.22M | 25.01M | 17.18M | 42.91M | 1.77M | 19.40M | 77.51M | 38.66M | 7.01M | 43.05M | 44.54M | 47.80M | 2.44M | 42.63M | 57.98M | 51.26M | 5.51M | 54.59M | 59.16M | -1.55M | 25.23M | 67.41M | 68.58M | 50.42M | 20.91M | 83.81M | 73.32M | 51.00M | 44.50M | 33.29M | 120.57M | 104.81M | 12.96M | 120.62M | 125.42M | 92.08M | 35.78M | 131.91M | 130.90M | 90.89M | 24.12M | 133.56M | 114.66M | 92.82M | 26.49M | 134.58M | 116.45M | 90.84M | 28.29M | 125.52M | 117.39M | 129.04M | 44.76M | 122.55M | 120.49M | 114.47M |
|
Amortization of Deferred Charges
|
| 0.58M | 0.58M | 0.54M | 0.54M | 0.40M | 0.16M | 0.23M | 0.28M | 0.27M | 0.27M | 0.28M | 0.24M | 0.25M | -0.16M | 0.29M | 0.31M | | | 0.22M | 0.49M | 0.36M | 0.35M | 0.48M | 0.22M | 0.36M | -2.66M | -2.75M | -0.20M | 0.41M | 0.40M | 0.55M | 0.65M | 0.60M | 0.61M | 0.61M | 0.60M | 0.51M | -0.22M | -0.22M | -0.23M | -0.23M | -0.22M | -0.22M | -0.05M | -0.08M | -0.08M | 0.05M | -0.18M | -0.19M | 0.22M | 1.02M | 1.04M | 1.04M | 1.04M | 1.04M | 0.97M | 1.01M | 1.00M | 1.11M | 0.99M | 1.21M | 1.18M |
|
Depreciation & Amortization (CF)
|
| 14.00M | 17.50M | 13.54M | 13.38M | 13.37M | 13.78M | 14.26M | 12.75M | 14.14M | 11.29M | 12.30M | 14.81M | 18.84M | 30.53M | 34.17M | 35.19M | 33.13M | 38.54M | 36.39M | 33.99M | 33.23M | 31.85M | 31.97M | 32.38M | 31.84M | 49.10M | 54.88M | 50.04M | 47.62M | 44.20M | 45.09M | 45.67M | 45.07M | 45.55M | 45.86M | 50.90M | 82.01M | 78.37M | 71.61M | 72.87M | 71.50M | 72.67M | 70.87M | 71.46M | 72.07M | 73.69M | 70.74M | 69.86M | 79.12M | 75.87M | 75.77M | 80.27M | 79.49M | 79.37M | 86.23M | 95.42M | 89.78M | 93.62M | 102.11M | 100.89M | 105.27M | 107.08M |
|
Change in Inventory
|
| | | 0.43M | 0.13M | 0.26M | 0.18M | | 0.05M | 0.01M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 1.33M | -5.19M | -5.42M | 5.28M | -1.91M | -0.20M | -3.80M | 4.89M | -2.71M | 6.38M | -8.08M | 3.79M | 10.54M | 18.59M | -17.04M | 9.91M | 12.41M | 3.74M | -23.62M | 8.30M | 10.79M | 9.00M | -25.09M | 16.62M | 14.02M | -26.29M | -15.97M | 5.91M | 13.21M | -8.74M | -24.73M | 19.14M | 9.64M | -3.62M | -11.46M | 31.13M | 23.71M | 11.18M | -69.02M | 41.59M | 19.18M | 2.90M | -46.59M | 28.16M | 33.10M | -4.45M | -57.98M | 31.10M | 16.79M | 0.92M | -57.24M | 40.95M | 24.34M | 0.42M | -55.51M | 35.07M | 17.99M | 26.66M | -55.54M | 20.11M | 18.13M | 13.62M |
|
Other Working Capital Changes
|
| -3.18M | -2.33M | 0.26M | -1.37M | 2.13M | -3.11M | 0.31M | 1.45M | 0.31M | -1.22M | 1.58M | -0.07M | 2.06M | 6.05M | 3.02M | -2.34M | 1.23M | -1.27M | 7.45M | 2.66M | -3.65M | 4.49M | 6.11M | -0.92M | -7.01M | 6.35M | 5.36M | -8.47M | -6.60M | -1.75M | 7.09M | -4.59M | -2.07M | 5.61M | 1.72M | 13.95M | -2.04M | -3.56M | 13.66M | 6.58M | -19.53M | 1.72M | 8.01M | -4.63M | -6.56M | -2.32M | 12.03M | -9.57M | -2.95M | -1.24M | 8.41M | 1.02M | -2.44M | 0.75M | 5.61M | 6.42M | -6.30M | -3.60M | 8.77M | -1.77M | -1.14M | 2.90M |
|
Capital Expenditures
|
| 14.17M | 7.41M | 7.67M | 7.25M | 19.79M | 147.21M | 8.04M | 10.52M | 75.56M | 10.95M | 295.79M | 115.02M | 1,091.21M | 24.25M | 36.65M | 34.08M | 280.93M | 359.09M | 37.84M | 35.50M | 78.04M | 33.60M | 26.17M | 49.42M | 46.76M | 71.18M | 70.71M | 80.44M | 78.66M | 90.16M | 60.17M | 39.59M | 32.70M | 91.17M | 122.78M | 45.91M | 83.33M | 230.60M | 67.98M | 167.48M | 70.64M | 313.50M | 61.37M | 54.64M | 372.23M | 299.57M | 77.78M | 94.43M | 90.62M | 79.42M | 69.86M | 64.42M | 63.98M | 81.27M | 72.32M | 63.79M | 48.02M | 653.83M | 54.35M | 71.93M | 121.57M | 19.39M |
|
Sales of Property, Plant and Equipment
|
| 83.91M | 3.01M | 21.54M | | 48.07M | 74.01M | | 63.24M | 9.82M | 200.33M | 112.65M | 3.35M | 55.77M | 7.19M | 19.97M | 9.08M | 24.78M | 190.64M | 1.31M | 7.85M | 127.33M | 88.81M | 21.09M | | | 601.55M | | 167.12M | 4.20M | 199.63M | | | | 0.37M | 57.68M | 0.10M | 1.20M | 3.70M | 433.88M | -0.20M | 1.87M | 0.29M | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.10M | -0.23M | -0.06M | 0.79M | 25.95M | | 41.19M | -0.08M | | 10.75M | 28.08M | | | | 0.02M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.04M | 0.00M | 0.04M | 0.06M | 0.25M | -0.35M | 0.21M | 0.61M | 0.34M | -1.16M | 0.34M | 0.34M | 0.55M | 0.35M | | 0.51M | 0.51M | | | | | | | | | | 3.29M | 1.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 52.12M | -7.78M | 14.73M | -14.65M | 33.50M | -78.44M | 11.42M | 51.18M | -63.87M | 243.23M | -145.24M | -97.17M | -1004.01M | -19.77M | -18.63M | -30.11M | -255.88M | -156.99M | -36.29M | -29.56M | 51.24M | 49.72M | -20.25M | -53.31M | -57.84M | 597.25M | -78.27M | 152.28M | -81.41M | 119.50M | -82.81M | -51.56M | -48.03M | -102.08M | -70.70M | 33.45M | -91.37M | -228.81M | 417.78M | -168.99M | -70.46M | -310.80M | -35.77M | 72.13M | -87.76M | -139.66M | -93.47M | -99.88M | -55.09M | -86.07M | -93.85M | -55.82M | -62.42M | -83.64M | -83.95M | -97.32M | -72.60M | -1051.52M | 87.12M | -112.53M | -310.10M | -90.15M |
|
Other financing activities
|
| 0.39M | 0.12M | 0.01M | 0.00M | 1.28M | | 3.35M | 0.07M | | | | | 1.69M | | | | | -7.17M | | | | | | 1.47M | 1.05M | -6.72M | -0.16M | 2.19M | 0.02M | 0.60M | 6.01M | 0.07M | 0.09M | | 2.58M | 1.66M | 1.03M | 2.82M | -1.26M | 3.08M | 2.32M | 1.06M | 1.70M | 1.69M | 1.64M | 1.14M | 1.28M | 4.02M | | 2.93M | 0.74M | 0.65M | 0.06M | 1.68M | | -0.66M | 6.11M | 2.77M | 1.44M | 3.92M | 0.44M | 0.00M |
|
Cash from Financing Activities
|
| -72.21M | -12.19M | -26.41M | -4.00M | -43.61M | 60.56M | -22.50M | -77.18M | 49.14M | -114.72M | -27.38M | 76.66M | 926.99M | -23.33M | 39.73M | -35.76M | 212.29M | 101.97M | 38.24M | -15.48M | -105.86M | -105.04M | 18.21M | -5.79M | 94.98M | -645.93M | 50.96M | -244.38M | 50.87M | -26.78M | -34.50M | -31.02M | -52.73M | -29.34M | 27.13M | -56.30M | -28.61M | 126.94M | -321.78M | -48.01M | -46.44M | 186.13M | 9.69M | -208.82M | -47.41M | 52.17M | 67.40M | -36.63M | -58.12M | -8.34M | 65.79M | -74.31M | -55.13M | -8.08M | 55.06M | -27.69M | 25.41M | 853.69M | -133.89M | 401.48M | -222.56M | -23.28M |
|
Dividends Paid - Common
|
| 3.23M | 3.23M | 5.83M | 3.48M | 4.67M | 4.67M | 4.69M | 4.69M | 4.69M | 4.68M | 4.69M | 5.43M | 15.77M | 1.30M | 14.23M | 14.88M | 16.24M | 16.20M | 17.35M | 17.33M | 17.33M | 17.18M | 16.92M | 16.81M | 16.82M | 235.57M | 23.60M | 25.21M | 25.14M | 25.20M | 25.17M | 27.35M | 27.32M | 27.32M | 27.33M | 30.49M | 42.55M | 42.57M | 42.56M | 44.56M | 44.57M | 44.57M | 44.57M | 46.08M | 46.09M | 46.10M | 46.09M | 47.60M | 50.12M | 48.46M | 48.41M | 48.86M | 48.59M | 48.49M | 48.58M | 49.47M | 48.69M | 48.68M | 54.57M | 53.73M | 53.75M | 53.75M |
|
Change in Cash
|
| -7.93M | -1.61M | -2.50M | -0.75M | 1.28M | -0.78M | -0.86M | -0.99M | 2.46M | 171.42M | -170.85M | -1.12M | 0.48M | -4.43M | 28.11M | -22.82M | 0.95M | -7.21M | 4.39M | -2.42M | 3.36M | -4.07M | 3.46M | -4.52M | 96.30M | -50.22M | -2.08M | -24.68M | 38.05M | 143.14M | -96.41M | 1.22M | -27.43M | -80.43M | 0.93M | 10.44M | 0.60M | 2.94M | 108.97M | -96.38M | 8.52M | -32.58M | 9.69M | -4.78M | -4.28M | 3.40M | -1.94M | -2.94M | 1.45M | -1.59M | -1.56M | 4.45M | -1.10M | -0.88M | -0.59M | 0.50M | 70.19M | -68.79M | -2.02M | 411.51M | -412.17M | 1.04M |
|
Free Cash Flow
|
| -2.00M | 10.95M | 1.52M | 10.65M | -8.39M | -130.11M | 2.18M | 14.49M | -58.38M | 31.96M | -294.02M | -95.62M | -1013.70M | 14.42M | -29.65M | 8.97M | -236.38M | -311.28M | -35.41M | 7.13M | -20.07M | 17.66M | -20.66M | 5.16M | 12.39M | -72.73M | -45.48M | -13.03M | -10.08M | -39.74M | -39.27M | 44.22M | 40.62M | -40.17M | -78.28M | -12.62M | 37.24M | -125.79M | -55.02M | -46.86M | 54.78M | -221.42M | -25.59M | 77.27M | -241.34M | -208.68M | -53.65M | 39.14M | 24.04M | 13.40M | -43.37M | 70.16M | 52.47M | 9.58M | -44.02M | 61.73M | 69.37M | -524.79M | -9.59M | 50.63M | -1.08M | 95.09M |
|
Net Cash Flow
|
| -7.93M | -1.61M | -2.50M | -0.75M | 1.28M | -0.78M | -0.86M | -0.99M | 2.46M | 171.42M | -170.85M | -1.12M | 0.48M | -4.43M | 28.11M | -22.82M | 0.95M | -7.21M | 4.39M | -2.42M | 3.36M | -4.07M | 3.46M | -4.52M | 96.30M | -50.22M | -2.08M | -24.68M | 38.05M | 143.14M | -96.41M | 1.22M | -27.43M | -80.43M | 0.93M | 10.44M | 0.60M | 2.94M | 108.97M | -96.38M | 8.52M | -32.58M | 9.69M | -4.78M | -4.28M | 3.40M | -1.94M | -2.94M | 1.45M | -1.59M | -1.56M | 4.45M | -1.10M | -0.88M | -0.59M | 0.50M | 70.19M | -68.79M | -2.02M | 411.51M | -412.17M | 1.04M |