|
Net Income
|
19.67M | 14.33M | -50.83M | 29.70M | 0.35M | 16.52M | 28.62M | 31.34M | 16.94M | 60.57M | 18.82M | 18.24M | 16.94M | 18.73M | 18.13M | 20.82M | 19.17M | 18.89M | -22.42M | 28.41M | 26.90M | 24.26M | 25.36M | 25.54M | 26.83M | 24.27M | 21.35M | 15.60M | 22.11M | -450.36M | 69.96M | 17.07M | 12.72M | 23.59M | 26.89M | 31.64M | 21.42M | 23.92M | 27.42M | 22.36M | -134.81M | 10.06M | -18.90M | 25.61M | 29.40M | 23.14M | 19.75M | 24.89M | 23.96M | 20.95M | 11.32M | 27.44M | 18.25M | 18.48M | 32.99M | 17.47M | 23.18M | 19.06M | 5.13M | 8.20M | 13.81M | 7.33M |
|
Share-based Compensation
|
| 3.85M | 1.94M | 1.86M | 3.20M | 1.85M | 2.58M | 3.79M | 2.78M | 2.23M | 2.64M | 3.19M | 2.65M | 1.24M | 2.28M | 3.14M | 2.37M | 1.92M | 1.89M | 2.43M | 2.16M | 1.72M | 2.58M | 3.19M | 2.46M | 2.57M | 2.71M | 6.17M | 1.40M | 1.26M | 1.93M | 3.37M | 2.27M | 2.38M | 2.53M | 4.11M | 1.79M | 2.33M | 2.59M | 4.04M | 2.63M | 2.52M | 3.31M | 3.09M | 2.52M | 2.96M | 3.00M | 4.34M | 3.99M | 3.80M | 4.00M | 1.72M | 3.59M | 2.86M | 3.82M | 4.92M | 3.83M | 3.81M | 3.41M | 3.37M | 3.25M | 3.12M |
|
Deferred Taxes
|
| 2.32M | -4.51M | -3.90M | 1.31M | 4.46M | 9.97M | -9.63M | -6.34M | -4.39M | -2.47M | -8.25M | -7.08M | -0.67M | -6.67M | -10.03M | -6.02M | -5.90M | -2.44M | -6.70M | -5.91M | 0.10M | -1.49M | -4.70M | -7.20M | -2.96M | 2.14M | -2.71M | -4.92M | -68.22M | -60.28M | -1.18M | -2.42M | -1.10M | -7.14M | -1.15M | -2.04M | 0.30M | -2.61M | -10.49M | -0.30M | 34.97M | -44.22M | -8.27M | -1.74M | 0.85M | 7.06M | -0.87M | 0.10M | -0.60M | 0.30M | -2.90M | -0.04M | -0.64M | -10.24M | 1.09M | -3.02M | -1.40M | -3.19M | -4.56M | 0.36M | 8.33M |
|
Gains from Investment Securities
|
| -0.72M | 0.76M | 0.13M | 0.45M | -0.02M | 0.20M | -0.70M | 1.46M | -1.72M | -0.27M | -0.07M | 0.06M | -0.27M | 0.22M | 0.06M | -0.13M | 0.07M | -0.54M | 0.04M | 0.07M | 0.16M | -0.01M | 0.10M | 0.14M | 0.14M | 0.11M | 0.19M | 0.10M | 0.06M | 0.18M | 0.03M | 0.22M | -0.01M | 0.06M | 0.10M | 0.09M | 3.40M | -9.94M | 3.00M | 3.00M | 3.00M | 3.47M | 9.71M | 2.60M | 2.50M | 0.46M | 2.34M | 2.40M | 2.30M | 1.95M | 1.90M | 1.70M | 1.70M | 1.10M | 0.07M | 1.40M | 1.30M | 5.61M | 0.07M | -0.04M | |
|
Asset Writedowns and Impairment
|
| | | 4.72M | 21.82M | 0.19M | -18.28M | 0.45M | 0.13M | 0.42M | 2.94M | 0.84M | 0.34M | -0.01M | 1.03M | 0.20M | 0.64M | 0.19M | 2.66M | 1.83M | 0.47M | -0.07M | 0.35M | 0.43M | 0.81M | 0.21M | 1.16M | 0.21M | 2.70M | 531.63M | | 2.59M | -2.71M | | 1.98M | 0.19M | 0.29M | 0.16M | 0.84M | -0.01M | 124.36M | 0.13M | 8.03M | 1.96M | 2.56M | 0.43M | 0.38M | 0.04M | 1.30M | 1.63M | -0.05M | 0.46M | 0.84M | 1.79M | 0.51M | 0.63M | 0.44M | 0.37M | 7.80M | 5.85M | 1.16M | 0.61M |
|
Cash from Operations
|
| 47.23M | 81.78M | 50.48M | -2.29M | 46.88M | 26.61M | 44.69M | -8.34M | 31.71M | -15.19M | 71.23M | -15.80M | 47.38M | 25.00M | 52.84M | 3.15M | 46.44M | 16.10M | 41.13M | 6.99M | 22.47M | 64.92M | 37.49M | 16.42M | 8.15M | 56.05M | 19.54M | 1.35M | 10.11M | 34.73M | 16.47M | 9.32M | 35.83M | 78.72M | 28.93M | 40.40M | 36.27M | 49.58M | 29.64M | -40.16M | 47.24M | 59.77M | 30.57M | 75.45M | 39.55M | 50.27M | -7.79M | 37.67M | 33.61M | 25.85M | 16.08M | 26.61M | 36.62M | 51.83M | 30.55M | 21.63M | 25.52M | 30.47M | 16.13M | 36.97M | 30.20M |
|
Amortization of Deferred Charges
|
| 10.58M | 3.18M | 1.42M | 0.01M | 1.59M | 1.58M | 1.53M | 1.52M | 1.50M | 1.44M | 1.50M | 1.55M | 1.58M | 1.61M | 1.64M | 1.67M | 1.71M | 0.75M | 0.76M | 0.76M | 0.77M | 0.78M | 0.79M | 0.80M | 0.81M | 0.82M | 0.83M | 0.84M | 0.85M | 0.85M | 0.86M | 0.88M | 0.94M | 1.10M | 1.12M | 0.96M | 0.50M | 0.65M | 0.66M | 0.50M | 0.50M | 0.71M | 0.71M | 0.71M | 0.69M | 0.71M | 0.71M | 0.72M | 0.77M | 1.02M | 1.17M | 0.76M | 0.78M | 0.79M | 0.80M | 0.82M | 0.83M | 0.84M | 0.86M | 0.93M | 0.92M |
|
Depreciation & Amortization (CF)
|
| 15.43M | 13.83M | 13.29M | 13.10M | 12.30M | 11.62M | 10.46M | 10.50M | 9.80M | 8.78M | 8.84M | 8.80M | 8.90M | 8.84M | 8.78M | 8.70M | 8.70M | 8.51M | 7.82M | 8.10M | 8.30M | 8.71M | 8.07M | 7.50M | 7.40M | 7.68M | 7.71M | 7.70M | 7.60M | 7.55M | 7.94M | 7.90M | 7.90M | 8.47M | 10.20M | 10.60M | 10.70M | 10.98M | 10.64M | 10.70M | 10.70M | 10.73M | 10.00M | 10.00M | 10.00M | 9.90M | 9.94M | 10.00M | 8.90M | 9.05M | 9.22M | 8.40M | 8.60M | 9.41M | 9.74M | 9.70M | 9.60M | 10.10M | 10.36M | 10.46M | 10.56M |
|
Change in Receivables
|
| -3.24M | 27.19M | -24.64M | -1.70M | 0.98M | 42.08M | -35.55M | -3.05M | -2.82M | 53.05M | -47.22M | 12.55M | -7.03M | 33.28M | 9.77M | -4.82M | 2.14M | 0.24M | 2.74M | 8.51M | -11.15M | 5.14M | -0.12M | -0.76M | -3.43M | 0.49M | 0.82M | -0.12M | 0.69M | 7.04M | 8.80M | 2.12M | -3.70M | -10.37M | 3.21M | -1.23M | -6.21M | 4.63M | -12.08M | 43.12M | -3.19M | -18.10M | 4.32M | -9.25M | -3.47M | 1.10M | 3.57M | -2.45M | -0.38M | 1.84M | 2.37M | -2.08M | -6.64M | 4.44M | -1.65M | -4.98M | 0.92M | 6.38M | 1.66M | 4.32M | 0.07M |
|
Change in Inventory
|
| 0.02M | 0.49M | 0.38M | 0.68M | 0.15M | 2.52M | -0.20M | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 2.50M | 4.73M | 1.36M | -9.40M | 4.05M | 0.46M | 1.66M | -1.59M | 2.01M | -0.30M | 1.66M | 6.43M | -5.44M | -12.00M | 9.18M | 0.93M | -3.25M | -4.07M | 1.03M | 4.99M | -3.88M | 2.40M | -5.07M | 13.61M | -9.94M | 1.49M | 1.75M | -9.90M | 0.62M | 14.74M | 0.07M | 3.75M | -9.58M | -4.18M | 1.83M | 7.17M | -8.64M | 0.22M | -12.75M | 11.85M | 7.68M | -0.32M | 0.81M | 5.39M | 3.48M | 3.45M | -11.68M | 2.03M | 2.80M | 3.19M | -7.58M | -5.73M | -2.22M | -0.50M | -2.16M | -0.10M | 0.16M | 3.13M | -0.41M | -0.75M | 2.17M |
|
Change in Accured Expenses
|
| -1.32M | 16.63M | 15.46M | -26.41M | 1.86M | -7.95M | 21.94M | -29.02M | 32.38M | -29.05M | 27.41M | -35.02M | 36.84M | -26.02M | 23.88M | -34.43M | 28.59M | -15.12M | -14.81M | 4.02M | 0.52M | 0.41M | 13.14M | -24.09M | 1.66M | -1.18M | -2.55M | 7.44M | -1.49M | 0.66M | -3.45M | 0.09M | 9.12M | 7.42M | -12.14M | 2.27M | -6.00M | 12.29M | -12.19M | -1.15M | 6.93M | 18.64M | -6.97M | 1.55M | 14.99M | 10.14M | -26.65M | 7.75M | 0.16M | 2.47M | -11.80M | 1.63M | -3.42M | 18.68M | -11.45M | 2.50M | -2.08M | 4.67M | -5.74M | 4.13M | 12.29M |
|
Change in Taxes
|
| -3.06M | -34.96M | 32.19M | -10.14M | -0.53M | -1.04M | 23.72M | -16.31M | 5.10M | -11.24M | 16.53M | -7.81M | -1.48M | -1.09M | 18.02M | -2.02M | 3.97M | -31.69M | 18.66M | -13.10M | 0.14M | -3.63M | 16.92M | -11.63M | -6.43M | 0.23M | 7.18M | -7.66M | -1.22M | -6.79M | 5.53M | -2.75M | 1.31M | 4.03M | -1.40M | 10.84M | -2.34M | 1.58M | 6.44M | -11.90M | -35.97M | 57.57M | -0.55M | 5.87M | -0.77M | -8.38M | 2.35M | 1.36M | 3.65M | 0.96M | 0.22M | -3.23M | 2.82M | 1.35M | 9.39M | -8.90M | 0.86M | -0.69M | 7.55M | 3.10M | -5.66M |
|
Other Working Capital Changes
|
| -5.22M | 59.15M | -5.57M | 1.50M | 2.82M | 6.60M | -0.17M | 2.56M | -9.80M | 16.53M | -16.68M | 0.20M | 0.42M | 7.74M | 0.75M | 0.86M | 0.58M | -2.46M | 1.64M | 0.66M | 1.00M | 3.02M | 1.05M | 0.38M | -0.60M | -7.50M | -2.93M | -1.93M | -2.82M | -3.30M | -6.20M | -2.24M | -0.82M | -1.17M | 2.57M | -6.75M | -2.41M | 15.16M | 2.35M | -7.19M | -0.23M | 20.25M | 4.37M | 4.80M | 4.82M | 4.22M | 3.37M | 2.62M | 2.30M | 4.42M | -5.02M | 0.52M | -1.86M | -0.90M | -5.12M | 11.69M | 3.15M | 2.81M | 4.79M | 2.31M | 3.11M |
|
Capital Expenditures
|
| 4.56M | 7.26M | 3.83M | 9.68M | 7.32M | 5.50M | 4.15M | 6.50M | 2.83M | 3.48M | 1.50M | 1.46M | 1.59M | 2.49M | 2.04M | 2.05M | 1.44M | 0.41M | 2.62M | 2.00M | 1.15M | 0.88M | 0.84M | 1.09M | 1.61M | 2.09M | 3.00M | 3.95M | 2.66M | 3.79M | 3.49M | 3.85M | 3.68M | 3.28M | 4.72M | 4.46M | 4.18M | 6.06M | 5.08M | 2.30M | 1.71M | 1.84M | 2.36M | 1.71M | 3.86M | 8.93M | 5.30M | 7.45M | 6.75M | 15.82M | 16.03M | 6.76M | 9.18M | 5.20M | 3.33M | 3.44M | 3.53M | 3.76M | 3.33M | 5.94M | 12.09M |
|
Sales of Property, Plant and Equipment
|
| -0.61M | 49.67M | 54.60M | 0.90M | 4.69M | 55.45M | 21.39M | 0.11M | 115.95M | 31.43M | | | | | 0.68M | | | | | 0.80M | 9.98M | | | | | | | 1.10M | | | 0.66M | | | | 0.40M | | | 2.14M | 0.01M | 0.45M | 0.06M | 0.02M | 0.95M | | | | 2.86M | 0.80M | 0.25M | 13.12M | | | | 0.01M | 0.08M | | 0.22M | 2.72M | 1.05M | | 0.01M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.77M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | | | -0.91M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | 6.98M | | 4.21M | 4.45M | 5.31M | 4.72M | 5.00M | 4.94M | 5.34M | 5.20M | 4.93M | 9.99M | 5.11M | 5.74M | 5.26M | 6.13M | 4.77M | 7.92M | 5.54M | 5.23M | 4.96M | 15.42M | 4.65M | 5.05M | 5.09M | 5.43M | 4.85M | 4.63M | 4.03M | 3.56M | 3.35M | 2.92M | 0.42M | 2.63M | 2.52M | 5.02M | 2.85M | 1.88M | 1.82M | 3.01M | 1.38M |
|
Cash from Investing Activities
|
| -0.33M | 46.17M | 54.03M | -5.56M | 0.26M | 52.96M | 21.38M | -4.71M | 118.55M | 30.20M | 2.38M | 1.74M | 1.87M | 1.01M | 2.00M | 0.73M | 2.67M | 5.16M | 1.78M | 3.81M | 15.65M | 3.96M | 3.26M | 3.21M | 3.56M | 2.52M | 1.82M | 1.99M | 2.61M | 1.26M | -0.26M | 5.22M | -1.56M | -18.20M | 0.45M | 0.42M | -4.89M | 3.86M | -1.24M | 3.34M | 3.23M | 13.40M | 3.13M | 3.22M | 1.11M | -3.60M | 1.71M | -2.49M | -2.63M | -77.50M | -12.74M | -3.83M | -10.06M | -3.46M | -1.17M | 0.10M | 0.41M | -7.79M | -1.88M | -3.31M | -10.64M |
|
Other financing activities
|
| 0.24M | 55.39M | 12.21M | 0.11M | -0.01M | -0.01M | 2.42M | 0.40M | 1.94M | 0.91M | 1.28M | 0.28M | 2.81M | -1.52M | 4.46M | | 0.18M | 19.56M | 4.53M | 0.05M | 0.01M | 0.22M | 0.86M | 0.00M | 0.10M | 0.05M | | | | | | | 3.12M | 0.52M | | | 0.52M | 0.44M | | | -0.03M | 0.20M | | | | | | | 6.29M | 0.00M | | 7.97M | 0.08M | | -0.00M | -0.00M | 0.00M | 0.00M | | 11.58M | 0.01M |
|
Cash from Financing Activities
|
| -5.79M | -130.87M | -156.45M | -7.99M | -27.72M | -72.82M | -78.08M | -3.27M | -110.79M | -22.32M | -20.76M | -27.69M | -29.36M | -15.54M | -27.64M | -36.75M | -16.59M | -50.12M | -13.45M | -39.89M | -36.61M | -49.71M | -40.81M | -35.77M | -30.05M | -30.56M | -31.59M | -20.15M | -20.92M | -23.09M | -35.87M | -8.18M | -24.89M | -19.37M | -45.47M | -47.47M | -56.11M | -33.88M | 194.24M | -15.80M | -3.38M | -6.71M | -217.32M | -3.10M | -3.41M | -6.56M | -60.97M | -63.77M | 63.51M | -47.57M | -93.22M | -101.06M | -23.75M | -7.41M | -17.85M | -15.46M | -9.21M | -9.19M | -12.41M | -20.91M | -31.65M |
|
Dividends Paid - Common
|
| 5.70M | 172.90M | | | | | | | | | 14.51M | 14.37M | 14.29M | 14.30M | 14.29M | 14.22M | 14.21M | | 16.60M | 16.67M | 16.52M | 16.73M | 17.05M | 16.98M | 16.76M | 16.92M | 17.43M | 17.45M | 17.45M | 17.97M | 17.45M | 0.29M | | 12.03M | 12.20M | 11.89M | 11.57M | 12.24M | 12.47M | -0.26M | | 0.47M | | | | 6.90M | 14.59M | 8.21M | 7.91M | 1.00M | 16.00M | 7.95M | 7.84M | -0.03M | 7.85M | 7.77M | 7.76M | 7.80M | 7.92M | 7.79M | 7.30M |
|
Change in Cash
|
| 41.11M | -2.92M | -51.95M | -15.84M | 19.42M | 6.75M | -12.01M | -16.31M | 39.47M | -7.30M | 52.84M | -41.74M | 19.90M | 10.48M | 27.21M | -32.87M | 32.51M | -28.86M | 29.47M | -29.09M | 1.50M | 19.17M | -0.06M | -16.13M | -18.34M | 28.01M | -10.23M | -16.80M | -8.21M | 12.90M | -19.66M | 6.36M | 9.38M | 41.15M | -16.09M | -6.64M | -24.73M | 19.56M | 222.64M | -52.63M | 47.10M | 66.46M | -183.62M | 75.57M | 37.25M | 40.11M | -67.05M | -28.59M | 94.49M | -99.22M | -89.88M | -78.29M | 2.81M | 40.96M | 11.53M | 6.27M | 16.72M | 13.49M | 1.85M | 12.76M | -12.09M |
|
Beginning Cash Balance
|
64.12M | 64.12M | 105.23M | 102.31M | 50.36M | 34.52M | 53.94M | 60.69M | 48.68M | 32.37M | 71.84M | 64.54M | 117.38M | 75.64M | 95.53M | 106.01M | 133.22M | 100.35M | 132.86M | 104.00M | 133.47M | 104.38M | 125.62M | 140.39M | 134.43M | 126.17M | 112.53M | 139.48M | 129.15M | 112.42M | 104.11M | 116.06M | 89.36M | 93.28M | 96.02M | 149.03M | 134.20M | 125.25M | 96.48M | 121.92M | 331.13M | 262.18M | 316.94M | 363.22M | 183.93M | 266.95M | 321.30M | 361.79M | 292.13M | 260.81M | 368.92M | 271.49M | 176.29M | 95.39M | 105.07M | 133.47M | 147.27M | 152.92M | 173.21M | 184.66M | 181.44M | 180.09M |
|
Free Cash Flow
|
| 42.67M | 74.52M | 46.64M | -11.96M | 39.56M | 21.11M | 40.54M | -14.84M | 28.88M | -18.66M | 69.73M | -17.25M | 45.79M | 22.51M | 50.80M | 1.10M | 44.99M | 15.69M | 38.51M | 5.00M | 21.31M | 64.04M | 36.66M | 15.32M | 6.54M | 53.96M | 16.55M | -2.60M | 7.44M | 30.94M | 12.98M | 5.47M | 32.16M | 75.44M | 24.21M | 35.94M | 32.09M | 43.52M | 24.56M | -42.46M | 45.54M | 57.94M | 28.21M | 73.74M | 35.69M | 41.35M | -13.09M | 30.22M | 26.86M | 10.02M | 0.05M | 19.85M | 27.44M | 46.63M | 27.22M | 18.18M | 21.99M | 26.70M | 12.81M | 31.03M | 18.11M |
|
Net Cash Flow
|
| 41.11M | -2.92M | -51.95M | -15.84M | 19.42M | 6.75M | -12.01M | -16.31M | 39.47M | -7.30M | 52.84M | -41.74M | 19.90M | 10.48M | 27.21M | -32.87M | 32.51M | -28.86M | 29.47M | -29.09M | 1.50M | 19.17M | -0.06M | -16.13M | -18.34M | 28.01M | -10.23M | -16.80M | -8.21M | 12.90M | -19.66M | 6.36M | 9.38M | 41.15M | -16.09M | -6.64M | -24.73M | 19.56M | 222.64M | -52.63M | 47.10M | 66.46M | -183.62M | 75.57M | 37.25M | 40.11M | -67.05M | -28.59M | 94.49M | -99.22M | -89.88M | -78.29M | 2.81M | 40.96M | 11.53M | 6.27M | 16.72M | 13.49M | 1.85M | 12.76M | -12.09M |