|
Net Income
|
-0.04M | -0.04M | -0.03M | 4.91M | | | 0.15M | | -0.02M | -0.02M | 0.09M | 0.26M | 2.00M | 0.13M | 4.57M | 0.00M | 0.04M | 0.02M | 0.83M | | | | | 9.69M | 11.52M | 11.86M | 11.33M | 10.23M | 12.73M | 13.95M | 15.25M | 12.76M | 14.87M | 15.72M | 17.08M | 17.77M | 18.04M | 18.77M | 18.86M | | | | | | | | | | | | | | | 37.37M | 38.23M | 39.32M | 42.57M | 48.29M | 49.39M | 48.96M | 54.56M | 54.45M | 57.49M | 58.66M | 62.59M | 66.31M | 67.05M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.32M | 17.94M | 17.93M | 18.90M | 18.96M | 20.22M | 19.75M | 22.52M | 21.38M | 22.94M | 23.09M | 23.81M | 24.09M | 25.30M | 25.15M | 25.86M | 26.60M | 27.31M | 29.39M | 30.71M | 32.05M | 33.04M | 33.85M | 34.69M | 35.03M | 37.44M | 37.20M | 37.65M | 40.05M | 40.34M | 42.31M | 43.09M | 43.93M | 46.85M |
|
Share-based Compensation
|
| 0.47M | 0.72M | 0.49M | 0.46M | 0.62M | 0.43M | 0.81M | 0.57M | 0.53M | 0.54M | 1.33M | 0.70M | 0.75M | 0.72M | 1.37M | 0.96M | 0.88M | 1.02M | 1.68M | 1.15M | 1.18M | 1.14M | 2.04M | 1.56M | 1.58M | 1.55M | 2.79M | 0.53M | 0.64M | 0.63M | 2.36M | 0.73M | 1.18M | 1.25M | 1.18M | 1.64M | 1.21M | 1.25M | 1.06M | 1.90M | 1.22M | 2.66M | 1.23M | 2.19M | 1.61M | 1.55M | 1.60M | 2.41M | 1.83M | 1.67M | 1.90M | 2.42M | 2.21M | 1.76M | 2.78M | 2.17M | 1.88M | 2.13M | 3.51M | 2.24M | 2.53M | 2.20M | 4.23M | 2.30M | 2.63M | 2.63M |
|
Gains from Sales and Divestitures
|
| | | | | | | | -0.01M | | | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.48M | 1.19M | 4.40M | -1.23M | 2.00M | 1.60M | 1.91M | 1.69M | 1.42M | -11.35M | 2.48M | 1.87M | | 1.32M | 2.21M | | | 2.48M | 2.35M | 2.26M | 11.10M | -3.52M | 3.55M | 0.17M | 2.61M | 1.98M | 2.39M | 9.50M | -0.30M | 2.17M | 3.29M | 4.29M | 3.26M | 3.81M | 2.34M | 2.90M | 4.56M | 3.15M | 4.86M | 5.66M | 5.66M | -26.07M | 14.75M | -5.35M | 4.14M | -2.43M | 1.44M | -1.96M | -0.33M | 39.72M | 10.48M | -7.86M | 38.38M | | 4.81M | 3.20M | -0.95M | 10.90M | 8.75M | -7.50M | 3.47M | 17.12M | 0.80M | 0.98M | 0.90M | 7.65M |
|
Cash from Operations
|
| 28.72M | 12.29M | 13.50M | 24.72M | 25.60M | 13.04M | 14.06M | 26.23M | 28.64M | 17.62M | 12.42M | 29.14M | 31.62M | 18.62M | 17.26M | 35.55M | 35.78M | 21.15M | 17.64M | 36.17M | 41.28M | 21.13M | 21.10M | 37.94M | 43.53M | 27.49M | 18.65M | 45.77M | 42.53M | 31.91M | 23.81M | 43.38M | 55.51M | 32.31M | 21.71M | 52.02M | 68.26M | 22.74M | 41.48M | 56.91M | 72.31M | 25.22M | 51.44M | 65.24M | 62.92M | 16.68M | 78.82M | 62.59M | 99.76M | 15.33M | 82.26M | 93.89M | 100.40M | 39.95M | 93.46M | 85.32M | 121.32M | 38.10M | 116.90M | 122.86M | 122.93M | 53.89M | 133.71M | 143.37M | 138.91M | 64.75M |
|
Amortizatization of Intangibles
|
| -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
13.30M | 13.57M | 14.05M | 14.72M | 14.71M | 14.65M | 13.73M | 14.25M | 14.02M | 14.35M | 14.19M | 15.73M | 15.44M | 15.34M | 14.84M | 15.56M | 16.30M | 16.92M | 17.00M | 17.17M | 17.15M | 17.78M | 18.21M | 18.14M | 17.98M | 18.23M | 18.93M | 19.16M | 19.23M | 19.36M | 20.18M | 20.23M | 20.86M | 21.01M | 21.77M | 21.68M | 22.81M | 22.97M | 24.24M | 23.75M | 27.29M | 25.99M | 27.70M | 27.89M | 28.57M | 29.21M | 30.69M | 30.31M | 31.35M | 32.26M | 33.17M | 36.34M | 37.46M | 39.28M | 40.56M | 41.01M | 42.30M | 42.52M | 45.25M | 45.17M | 45.66M | 48.92M | 49.66M | 52.52M | 53.01M | 54.13M | 57.07M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.22M | | | | -3.60M |
|
Change in Accured Expenses
|
| 7.70M | -5.05M | -7.58M | 4.24M | 6.42M | -5.36M | -6.07M | 5.10M | 8.01M | -1.58M | -11.07M | 6.05M | 7.00M | -3.10M | -6.91M | 7.65M | 10.02M | -1.86M | -11.32M | 8.20M | 11.78M | -6.34M | -10.35M | 5.46M | 11.65M | 0.16M | -15.27M | 11.12M | 9.37M | 0.52M | -13.67M | 6.36M | 17.90M | -2.25M | -22.31M | 10.23M | 26.07M | -16.68M | -5.92M | 9.71M | 21.75M | -19.03M | -2.57M | 11.03M | 7.18M | -34.49M | 18.84M | 0.94M | 37.32M | -43.80M | 9.38M | 18.72M | 24.39M | -35.32M | 9.67M | 12.62M | 28.14M | -56.36M | 13.85M | 34.77M | 16.40M | -53.89M | 18.60M | 20.41M | 29.45M | -55.67M |
|
Capital Expenditures
|
| 5.54M | 8.74M | 3.02M | 6.82M | 5.60M | 8.28M | 6.29M | 4.85M | 17.84M | 13.17M | 12.58M | 12.11M | 10.14M | 20.57M | 17.25M | 22.91M | 21.40M | 14.68M | 21.23M | 34.89M | 24.62M | 16.95M | 18.04M | 30.19M | 27.54M | 19.26M | 16.60M | 21.07M | 57.11M | 108.98M | 22.18M | 25.59M | 32.70M | 44.48M | 31.21M | 29.81M | 57.47M | 49.18M | 42.85M | 72.82M | 76.21M | 126.42M | 69.69M | 35.18M | 25.13M | 65.45M | 47.54M | 67.57M | 74.84M | 228.90M | 127.11M | 156.34M | 111.86M | 98.76M | 64.11M | 108.83M | 113.32M | 101.96M | 57.77M | 65.13M | 58.45M | 63.68M | 56.35M | 102.36M | 83.41M | 79.81M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.54M | 6.86M | | 9.69M | | | 1.31M | 2.96M | 3.47M | | 13.80M | 3.36M | 0.16M | 5.00M | | | 18.97M | 54.49M | 3.83M | 1.48M | 0.77M | 39.16M | | 2.78M | 16.83M | | 7.68M | | 3.68M | 14.42M | | 48.63M | | | | 21.57M | | | | 44.26M | 38.13M | 12.87M | | | 10.77M | 3.06M | | 27.72M | 17.40M | | | 0.26M | 3.10M | 0.27M | | |
|
Cash from Investing Activities
|
| -19.14M | -13.24M | -29.78M | -12.22M | -9.51M | -11.98M | -10.82M | -13.89M | -44.51M | -81.61M | -21.74M | -15.90M | -20.77M | -61.50M | -23.55M | -98.85M | -33.60M | -20.12M | -20.92M | -75.85M | -29.49M | -33.30M | -26.45M | -34.05M | -33.96M | -61.97M | -6.76M | 20.59M | -77.88M | -122.42M | -44.37M | -15.99M | -44.40M | -74.67M | -11.22M | -71.81M | -95.12M | -63.29M | -48.93M | -135.91M | -123.14M | -135.35M | -98.62M | -48.04M | -43.02M | -98.57M | -63.92M | -81.63M | -174.97M | -208.75M | -114.14M | -146.99M | -124.42M | -135.59M | -64.82M | -143.98M | -180.66M | -180.60M | -123.23M | -147.75M | -125.82M | -327.55M | -76.11M | -131.78M | -237.26M | -131.12M |
|
Other financing activities
|
| -0.85M | 0.93M | -1.30M | 6.47M | -7.49M | 0.34M | 3.54M | -2.92M | 0.01M | -2.08M | 0.79M | 0.03M | 0.65M | 0.02M | 1.44M | 0.02M | 0.19M | 0.57M | -2.03M | -0.19M | -0.19M | 1.03M | -1.90M | 0.14M | 3.53M | 0.18M | -2.97M | 0.05M | 0.32M | 0.14M | -2.52M | -0.09M | -0.09M | -1.82M | -5.16M | -0.03M | -0.05M | -0.12M | -2.83M | -0.04M | 0.58M | -2.06M | -4.62M | -0.02M | -0.11M | -1.33M | -4.25M | -0.01M | -0.07M | 0.53M | -7.37M | -0.00M | -3.74M | -18.64M | -4.82M | -0.09M | -0.07M | -0.02M | -6.14M | -0.08M | -0.06M | 0.13M | -4.16M | -0.14M | 0.07M | 0.03M |
|
Long-Term Debt Issuances
|
| 41.87M | 50.00M | 71.46M | 33.48M | 34.40M | 71.70M | 85.22M | 50.27M | 77.54M | 123.54M | 63.90M | 79.67M | 42.51M | 98.81M | 66.33M | 128.45M | 112.95M | 116.65M | 64.08M | 101.89M | 85.06M | 99.18M | 139.93M | 55.61M | 77.71M | 146.85M | 76.65M | 91.64M | 276.03M | 164.03M | 84.73M | 108.92M | 87.68M | 110.28M | 91.39M | 125.28M | 94.97M | 136.46M | 144.63M | 232.50M | 283.30M | 272.23M | 221.78M | 96.34M | 105.16M | 202.12M | 96.80M | 98.34M | 121.76M | 308.63M | 217.29M | 284.23M | 194.20M | 246.45M | 143.87M | 131.21M | 59.15M | 137.39M | 19.56M | 12.30M | 23.40M | 9.71M | 12.41M | 10.45M | 113.34M | 204.15M |
|
Long-Term Debt Repayments
|
| 35.52M | 61.31M | 36.07M | 27.44M | 30.77M | 114.62M | 32.30M | 85.74M | 41.99M | 113.32M | 99.49M | 77.64M | 117.01M | 69.10M | 50.89M | 43.11M | 178.22M | 139.37M | 53.67M | 58.86M | 142.94M | 84.30M | 124.97M | 36.65M | 67.89M | 139.16M | 60.31M | 222.49M | 105.77M | 178.60M | 76.52M | 141.12M | 38.35M | 131.31M | 85.63M | 148.35M | 102.80M | 111.92M | 207.50M | 169.49M | 339.17M | 299.52M | 251.52M | 112.26M | 94.72M | 154.59M | 129.48M | 190.66M | 60.74M | 160.43M | 229.19M | 275.13M | 244.74M | 232.33M | 241.84M | 203.24M | 59.15M | 137.39M | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -241.84M | -203.24M | -59.15M | | -19.56M | 51.43M | 23.40M | | -12.41M | 35.26M | 68.34M | |
|
Shares Issued
|
| 0.99M | 31.56M | 0.31M | -0.00M | 0.04M | 0.07M | 0.01M | 0.10M | 0.35M | 24.73M | 16.28M | 47.92M | 10.70M | 34.69M | 13.80M | 0.08M | 19.61M | 19.76M | 19.60M | 17.43M | 22.08M | 19.76M | 0.05M | | 6.18M | | | 24.69M | 4.95M | 29.64M | 39.46M | 29.65M | 9.85M | 30.25M | 14.47M | 60.32M | 37.54M | 44.99M | 24.40M | 89.04M | 100.13M | 71.15M | 14.73M | 29.65M | 31.36M | 15.31M | 46.43M | 59.46M | 48.72M | 118.80M | 74.25M | | 1.13M | 0.24M | 105.72M | 177.79M | 167.36M | 241.44M | 49.36M | 112.75M | 92.25M | 463.30M | 72.91M | 74.10M | 117.06M | |
|
Dividends Paid - Common
|
| 13.42M | 14.38M | 14.19M | 13.91M | 13.92M | 14.28M | 13.97M | 13.95M | 13.96M | 14.16M | 14.91M | 14.81M | 15.32M | 16.26M | 15.97M | 15.90M | 16.38M | 16.55M | 17.32M | 16.86M | 18.05M | 18.23M | 18.98M | 18.27M | 19.30M | 19.30M | 20.41M | 19.71M | 20.30M | 20.48M | 21.52M | 21.18M | 21.93M | 22.10M | 22.74M | 22.71M | | 25.84M | 26.79M | 26.37M | 26.95M | 28.68M | 29.95M | 29.21M | 29.40M | 31.21M | 31.86M | 31.54M | 31.84M | 36.52M | 46.03M | 45.75M | 47.81M | 54.34M | 55.17M | 55.24M | 56.55M | 58.66M | 61.44M | 60.90M | 61.69M | 68.76M | 73.20M | 73.09M | 73.66M | 82.55M |
|
Cash from Financing Activities
|
| -10.86M | 1.88M | 15.37M | -12.50M | -16.08M | -1.07M | -3.26M | -12.35M | 16.21M | 63.72M | 9.35M | -13.33M | -9.94M | 43.10M | 5.05M | 63.28M | -1.99M | -1.23M | 5.15M | 37.83M | -11.49M | 11.86M | 5.51M | -4.05M | -9.24M | 34.18M | -11.93M | -66.36M | 35.37M | 90.99M | 20.08M | -27.36M | -11.18M | 42.37M | -10.48M | 20.00M | 26.86M | 40.67M | 8.90M | 77.50M | 50.64M | 110.23M | 47.63M | -17.77M | -19.99M | 81.90M | -14.86M | 57.53M | 36.90M | 197.57M | 33.21M | 52.94M | 23.31M | 90.85M | -19.30M | 50.35M | 58.63M | 182.38M | -18.31M | 48.66M | -19.56M | 274.22M | -54.61M | 0.82M | 68.42M | 64.40M |
|
Change in Cash
|
| -1.28M | 0.94M | -0.91M | -0.01M | 0.01M | -0.02M | -0.03M | -0.01M | 0.35M | -0.27M | 0.03M | -0.09M | 0.91M | 0.23M | -1.23M | -0.01M | 0.20M | -0.20M | 1.87M | -1.86M | 0.30M | -0.31M | 0.16M | -0.16M | 0.33M | -0.29M | -0.04M | -0.00M | 0.02M | 0.49M | -0.48M | 0.03M | -0.07M | 0.01M | 0.02M | 0.21M | 0.01M | 0.12M | 1.46M | -1.50M | -0.20M | 0.09M | 0.45M | -0.57M | -0.09M | 0.00M | 0.05M | 38.50M | -38.32M | 4.15M | 1.32M | -0.16M | -0.71M | -4.79M | 9.33M | -8.31M | -0.71M | 39.89M | -24.64M | 23.77M | -22.44M | 0.57M | 2.99M | 12.41M | -29.94M | -1.97M |
|
Free Cash Flow
|
| 23.18M | 3.56M | 10.48M | 17.89M | 20.00M | 4.76M | 7.77M | 21.38M | 10.79M | 4.46M | -0.16M | 17.03M | 21.48M | -1.95M | 0.01M | 12.64M | 14.39M | 6.47M | -3.59M | 1.27M | 16.66M | 4.18M | 3.06M | 7.75M | 15.99M | 8.22M | 2.06M | 24.70M | -14.58M | -77.07M | 1.64M | 17.79M | 22.82M | -12.17M | -9.50M | 22.21M | 10.79M | -26.44M | -1.36M | -15.91M | -3.90M | -101.20M | -18.25M | 30.07M | 37.79M | -48.77M | 31.28M | -4.99M | 24.91M | -213.57M | -44.85M | -62.45M | -11.46M | -58.81M | 29.35M | -23.51M | 8.00M | -63.85M | 59.13M | 57.73M | 64.48M | -9.79M | 77.36M | 41.01M | 55.49M | -15.06M |
|
Net Cash Flow
|
| -1.28M | 0.94M | -0.91M | -0.01M | 0.01M | -0.02M | -0.03M | -0.01M | 0.35M | -0.27M | 0.03M | -0.09M | 0.91M | 0.23M | -1.23M | -0.01M | 0.20M | -0.20M | 1.87M | -1.86M | 0.30M | -0.31M | 0.16M | -0.16M | 0.33M | -0.29M | -0.04M | -0.00M | 0.02M | 0.49M | -0.48M | 0.03M | -0.07M | 0.01M | 0.02M | 0.21M | 0.01M | 0.12M | 1.46M | -1.50M | -0.20M | 0.09M | 0.45M | -0.57M | -0.09M | 0.00M | 0.05M | 38.50M | -38.32M | 4.15M | 1.32M | -0.16M | -0.71M | -4.79M | 9.33M | -8.31M | -0.71M | 39.89M | -24.64M | 23.77M | -22.44M | 0.57M | 2.99M | 12.41M | -29.94M | -1.97M |