|
Net Income
|
0.09M | 4.74M | -0.02M | -0.18M | -0.05M | | | | 11.11M | 1.10M | 2.95M | | 0.35M | 2.71M | 7.49M | 4.03M | 3.17M | 41.57M | -0.10M | | | | | 30.93M | 35.99M | 40.22M | 39.28M | 56.31M | 40.04M | 46.26M | 41.92M | 61.92M | 43.42M | 54.18M | 47.09M | 62.98M | 47.56M | 58.87M | 52.04M | 119.00M | 45.86M | 64.66M | 57.65M | 70.52M | 47.79M | 52.50M | 65.21M | 68.12M | 63.01M | 73.24M | 67.75M | 86.88M | 63.34M | 69.04M | 76.20M | 85.94M | 65.08M | 80.08M | 64.48M | 83.72M | 48.14M | 48.48M | 71.25M | 80.37M | 54.11M | 66.94M |
|
Depreciation and Depletion
|
| 18.73M | 18.22M | 18.18M | 18.22M | 18.40M | 17.33M | 18.65M | 18.73M | 23.49M | 24.36M | 26.56M | 26.68M | 26.75M | 25.59M | 26.95M | 30.26M | 26.66M | 26.63M | 27.83M | 27.96M | 28.03M | 28.05M | 28.36M | 28.62M | 28.68M | 29.02M | 28.93M | 29.31M | 29.80M | 30.48M | 30.40M | 30.56M | 30.82M | 30.94M | 31.67M | 32.82M | 33.24M | 33.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 1.16M | 1.16M | 1.04M | 1.42M | 1.49M | 1.48M | 1.24M | 1.73M | 1.74M | 1.05M | 1.42M | 1.90M | 1.20M | 1.33M | 1.13M | 1.60M | 1.60M | 1.62M | 0.73M | 1.70M | 2.60M | 2.57M | 1.72M | 2.20M | 2.30M | 2.28M | -4.31M | 2.50M | 2.40M | 2.38M | 1.75M | 2.50M | 2.56M | 2.59M | 1.80M | 2.74M | 2.75M | 2.71M | -3.99M | 9.03M | 2.73M | 2.70M | 3.35M | 3.05M | 3.26M | 1.87M | 2.94M | 3.20M | 3.30M | 3.26M | -1.53M | 3.46M | 3.44M | 3.39M | 3.33M | 9.37M | 2.58M | 2.56M | 2.50M | 2.55M | 2.18M | 2.15M | 2.33M | 2.67M | 2.54M |
|
Deferred Taxes
|
| -4.84M | -0.65M | 6.65M | -1.58M | -4.41M | -0.62M | 6.04M | -1.85M | -4.52M | -0.44M | 5.42M | -1.28M | -3.92M | -1.01M | 4.92M | -1.06M | -3.49M | -0.32M | 4.21M | -1.16M | -3.42M | -0.97M | 3.90M | -0.41M | -2.42M | -0.98M | 3.74M | -0.60M | -2.44M | -0.76M | 3.50M | -0.76M | -2.05M | -0.58M | 3.18M | | | | | | | | | | | | | | | | | | | | | | | -10.49M | -0.24M | | | -0.12M | | | |
|
Gains from Investment Securities
|
| 0.07M | 0.33M | 0.56M | 0.27M | 1.81M | 0.20M | 0.65M | 0.69M | 0.30M | 0.21M | 0.47M | 0.63M | 0.29M | 3.20M | 0.48M | 0.62M | 0.15M | 39.32M | 1.31M | 0.36M | 1.20M | 0.49M | 0.44M | 0.72M | 2.17M | 0.25M | 0.55M | 0.49M | 0.38M | 7.83M | 1.11M | 3.79M | 2.53M | 2.58M | 1.88M | 1.92M | 1.98M | 2.03M | 52.51M | | | | 3.96M | 0.72M | 2.46M | 2.53M | 2.81M | 2.52M | 2.87M | 2.98M | 3.45M | 2.79M | 3.31M | 3.42M | 3.50M | 3.61M | 3.74M | 3.86M | 3.95M | 4.05M | 4.17M | 4.26M | 3.22M | 3.35M | 3.48M |
|
Asset Writedowns and Impairment
|
| -0.13M | -0.10M | 0.06M | 0.04M | 0.44M | 2.17M | 0.38M | 0.23M | 0.39M | 2.58M | 0.06M | -0.09M | 0.50M | 2.77M | -0.04M | 0.23M | 0.19M | -0.15M | -0.61M | 0.08M | 0.31M | 0.32M | -0.51M | 0.16M | -0.03M | 0.91M | | | | | | | -0.27M | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 34.75M | 32.78M | 51.82M | 47.66M | 35.18M | 28.65M | 57.92M | 37.35M | 25.02M | 55.35M | 72.46M | 56.57M | 59.86M | 47.56M | 78.98M | 59.10M | 59.66M | 57.61M | 93.23M | 68.18M | 66.93M | 57.40M | 109.22M | 100.73M | 77.27M | 65.66M | 101.77M | 85.04M | 87.78M | 77.78M | 113.83M | 99.15M | 90.34M | 74.67M | 121.70M | 108.26M | 94.80M | 89.32M | 128.10M | 116.59M | 104.66M | 94.17M | 130.89M | 107.85M | 122.12M | 56.54M | 173.33M | 155.59M | 124.68M | 55.42M | 154.64M | 149.12M | 101.36M | 70.69M | 158.98M | 107.85M | 151.83M | 129.35M | 198.75M | 143.13M | 149.53M | 105.32M | 193.39M | 131.29M | 147.01M |
|
Amortizatization of Intangibles
|
| -0.41M | -0.27M | 0.00M | -0.01M | 0.01M | 0.01M | 0.01M | -0.02M | 10.76M | 17.72M | 18.36M | 18.40M | 7.55M | 0.81M | -1.50M | -1.39M | -2.70M | -1.25M | -1.32M | 1.40M | 1.07M | -1.23M | -1.20M | 0.67M | 0.62M | -0.89M | -0.89M | 0.43M | 1.38M | -0.75M | 1.03M | 0.96M | 0.14M | -4.34M | -0.36M | 1.89M | 2.12M | -1.20M | -0.10M | -0.13M | -0.13M | -0.12M | -0.11M | -0.10M | -0.09M | -0.09M | -0.08M | -0.08M | -0.08M | -0.08M | -0.06M | -0.04M | -0.04M | -0.04M | -0.03M | -0.03M | -0.00M | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.73M | 0.79M | 0.81M | 0.93M | 0.79M | 0.79M | 1.08M | 1.19M | 1.35M | 1.69M | 1.39M | 1.40M | 1.55M | 1.41M | 1.40M | 1.35M | 1.29M | 1.26M | 1.23M | 1.25M | 1.18M | 1.13M | 1.08M | 1.02M | 1.06M | 1.05M | 0.98M | 0.90M | 1.05M | 0.95M | 0.90M | 0.89M | 0.89M | 0.87M | 0.87M | 0.90M | 0.90M | 0.89M | 0.89M | 0.88M | 0.85M | 0.86M | 0.87M | 0.91M | 0.86M | 0.84M | 1.11M | 1.24M | 1.16M | 1.17M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.22M | 1.28M | 1.29M | 1.30M | 1.41M | 1.24M | 1.24M | 1.24M | 1.33M |
|
Depreciation & Amortization (CF)
|
| 18.73M | 18.22M | 18.18M | 18.22M | 18.40M | 17.33M | 18.65M | 18.73M | 23.49M | 24.36M | 26.56M | 26.68M | 26.75M | 25.59M | 26.95M | 30.26M | 26.66M | 26.63M | 27.83M | 27.96M | 28.03M | 28.05M | 28.36M | 28.62M | 28.68M | 29.02M | 28.93M | 29.31M | 29.80M | 30.48M | 30.40M | 30.56M | 30.82M | 30.94M | 32.72M | 34.71M | 35.37M | 35.89M | 38.40M | 38.24M | 37.51M | 39.82M | 39.63M | 38.99M | 39.25M | 39.89M | 46.12M | 49.07M | 45.15M | 51.10M | 50.24M | 51.94M | 53.90M | 50.98M | 51.86M | 52.81M | 52.29M | 52.13M | 52.43M | 52.73M | 52.34M | 51.91M | 52.18M | 53.87M | 53.52M |
|
Change in Receivables
|
| -0.17M | 0.37M | -0.01M | -0.08M | 0.73M | 2.07M | 0.38M | 0.29M | 0.57M | -1.72M | -0.13M | -0.14M | -0.08M | -0.06M | -0.47M | 0.17M | 0.26M | 0.17M | 0.94M | 0.21M | 0.19M | -0.31M | 0.28M | -0.18M | -0.12M | 0.56M | -0.16M | -0.20M | 0.01M | -0.40M | 0.04M | 0.24M | 0.06M | 1.17M | -0.64M | -0.00M | 1.28M | -0.39M | -0.12M | 1.20M | 1.36M | 0.40M | 0.32M | 0.17M | 0.98M | -0.29M | 1.37M | 0.88M | 1.88M | 0.06M | -0.19M | 1.41M | 2.73M | 0.69M | 1.34M | 0.71M | 2.31M | 0.28M | -0.54M | 2.16M | 3.53M | -0.56M | -3.00M | -3.50M | -3.40M |
|
Change in Inventory
|
| 0.74M | -1.97M | -0.60M | -1.44M | -0.66M | 3.10M | -0.65M | 0.31M | 0.45M | -0.14M | -0.14M | 0.23M | -0.79M | -0.68M | 0.06M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 3.87M | -19.50M | 2.02M | 7.82M | 0.77M | -18.49M | 2.67M | 5.28M | 12.88M | -14.09M | 2.36M | 1.89M | 8.69M | -15.98M | 2.48M | 6.49M | 5.79M | -14.68M | 6.37M | 4.43M | 4.64M | -20.72M | 8.71M | 9.76M | 7.83M | -20.68M | 6.21M | -3.76M | 12.94M | -5.07M | 0.22M | 5.84M | 10.69M | -21.49M | 4.53M | 4.75M | 10.78M | -10.44M | 20.40M | 5.56M | 9.81M | -20.19M | -2.10M | 18.01M | 6.11M | -18.64M | 11.78M | 21.33M | 14.41M | -17.51M | -1.92M | 18.57M | -1.18M | -9.64M | 9.55M | -12.84M | 15.45M | -37.94M | 15.80M | 5.41M | 23.45M | -44.45M | 1.63M | 6.50M | 25.14M |
|
Change in Net Loans
|
| -0.26M | 1.35M | -0.48M | -0.28M | -0.44M | 0.02M | -0.87M | 3.70M | -1.05M | -0.90M | -2.56M | -1.12M | -0.65M | -1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 5.50M | 9.15M | 7.79M | 12.62M | 11.76M | 16.46M | 10.94M | 13.54M | 489.00M | 137.61M | 14.14M | 16.42M | 22.60M | 22.10M | 17.04M | 18.81M | 80.51M | 1.35M | 44.23M | | 10.42M | 26.75M | 16.26M | 26.00M | 25.58M | 25.96M | 22.50M | 53.71M | 11.11M | 32.12M | 24.35M | 29.11M | 34.41M | 48.67M | 31.32M | 50.06M | 47.06M | 49.82M | 52.44M | 69.00M | 68.34M | 68.20M | 48.96M | 54.19M | 51.91M | 12.90M | 56.78M | 62.95M | 84.31M | 0.23M | 60.96M | 69.38M | 55.58M | 63.36M | 60.97M | 51.90M | 82.17M | 85.91M | 54.71M | 62.52M | 58.40M | 65.65M | 45.20M | 59.46M | 71.27M |
|
Sales of Property, Plant and Equipment
|
| 1.09M | | | | | | | | | | | | | 7.56M | | | | | | | | | | | | | | | | | 0.46M | 0.13M | 0.96M | 2.08M | 0.27M | 2.07M | 4.28M | 1.33M | 77.75M | | | | | | 0.11M | 0.01M | -0.01M | 0.01M | 2.05M | | 1.41M | | | -4.79M | 4.07M | 1.24M | | | 3.16M | 10.63M | 5.14M | | 4.17M | 0.24M | 1.46M |
|
Change in Acquisitions & Divestments
|
| | | | | | | -3.00M | -49.27M | | | 3.63M | 2.96M | 1.86M | 2.62M | 3.38M | 3.11M | 2.78M | 2.28M | 7.12M | 2.76M | 2.65M | 2.38M | 2.60M | 2.76M | 2.53M | 2.59M | 2.71M | 2.46M | 2.61M | -7.79M | 2.46M | 2.59M | 2.59M | -7.64M | 13.82M | | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -8.14M | -10.47M | -6.52M | -12.34M | -11.32M | -68.75M | -7.08M | -267.97M | -259.55M | -167.25M | -11.57M | -15.31M | -21.95M | -37.73M | -15.20M | -19.71M | 14.53M | -17.47M | -41.16M | -16.10M | -24.17M | -46.45M | -31.58M | -37.04M | -26.64M | -25.45M | -34.04M | -102.05M | -29.98M | -52.53M | -23.65M | -46.66M | -65.68M | -169.37M | -50.95M | -71.24M | -121.36M | -154.52M | 13.11M | -88.99M | -201.02M | -75.19M | -50.16M | -55.64M | -55.73M | -239.72M | -351.65M | -123.56M | -202.74M | -150.48M | -82.49M | -168.86M | -64.83M | -85.88M | -66.45M | -87.16M | -83.91M | -87.23M | -51.29M | -53.31M | -47.30M | -65.93M | -42.32M | -114.55M | -66.85M |
|
Other financing activities
|
| 0.34M | 0.36M | 0.41M | 0.85M | 0.25M | 0.24M | | 3.73M | 8.19M | 3.85M | 0.17M | 0.49M | 2.29M | 0.10M | 0.28M | 1.23M | 40.41M | 1.11M | 0.08M | 1.64M | 9.84M | 0.09M | 23.09M | 0.45M | 0.46M | 0.08M | 0.04M | 0.78M | | 1.45M | 0.05M | -11.68M | 8.32M | 15.87M | 1.65M | 13.96M | -13.72M | 4.56M | 3.20M | 17.73M | -17.64M | 3.35M | 3.80M | 7.27M | 6.08M | 0.28M | 13.70M | 13.67M | -16.15M | 0.62M | 13.66M | 12.61M | -30.23M | 7.78M | 7.67M | 18.29M | -20.92M | | 5.09M | 20.89M | -19.12M | 4.41M | 6.22M | 19.33M | -23.06M |
|
Long-Term Debt Issuances
|
| 20.92M | 12.03M | 11.95M | 64.67M | | | | | 200.00M | | | | 74.00M | | | | 237.06M | 28.44M | | 54.00M | 115.00M | | 395.32M | | | | | | 54.45M | 33.60M | | | 146.00M | 204.37M | 64.01M | 2.99M | 157.00M | 197.77M | | | 240.00M | 75.50M | 275.38M | | 386.87M | 0.05M | 300.00M | 300.00M | | | 200.00M | | 41.00M | 165.00M | 118.00M | 188.00M | 157.75M | 57.25M | 133.00M | 89.00M | 161.50M | 206.00M | 185.50M | 353.50M | 123.50M |
|
Long-Term Debt Repayments
|
| 52.80M | 33.43M | 13.52M | 106.09M | 79.66M | 12.39M | 5.75M | 50.53M | 12.48M | 6.90M | 7.52M | 70.77M | 76.41M | 12.85M | 16.93M | 29.00M | 370.05M | 34.52M | 29.18M | 44.38M | 92.01M | 12.46M | 392.95M | 44.33M | 9.38M | 9.65M | 19.54M | 13.03M | 76.69M | 33.48M | 31.89M | 10.75M | 17.75M | 210.14M | 77.00M | 20.00M | 77.00M | 110.00M | 13.68M | 80.30M | 26.02M | 35.50M | 222.50M | 50.00M | 95.00M | 23.00M | 283.00M | 34.50M | 62.00M | 53.00M | 319.00M | 104.00M | 72.02M | 61.98M | 104.00M | 195.00M | 306.00M | 83.00M | 158.00M | 81.00M | 143.00M | 161.50M | 199.50M | 326.50M | 168.50M |
|
Shares Issued
|
146.40M | -0.29M | | 0.31M | 1.14M | 0.34M | 0.39M | 0.23M | 343.82M | | | 0.25M | 0.45M | 2.99M | 1.25M | 0.42M | 0.16M | 0.20M | 0.19M | 0.31M | 0.18M | 0.40M | 0.43M | 4.07M | 0.18M | 0.37M | 0.27M | 5.32M | 44.68M | | | 0.40M | 0.36M | 41.27M | 78.66M | 0.50M | 0.34M | 77.91M | | 0.65M | 58.67M | | | 0.62M | 0.53M | 0.53M | 0.35M | 0.73M | 0.60M | 0.38M | 138.54M | 28.37M | | | | 0.36M | 0.50M | 0.74M | 0.38M | 0.38M | 0.38M | 0.39M | 316.23M | 0.39M | 0.36M | 0.39M |
|
Shares Repurchased
|
| -0.00M | 1.26M | 0.37M | 0.03M | | 1.66M | 0.16M | 0.06M | | 1.47M | | | | 1.24M | | | | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 11.70M | 14.63M | 14.63M | 14.65M | 14.65M | -1.43M | 14.68M | 17.36M | 19.62M | 10.91M | -15.16M | 48.44M | 18.26M | 37.95M | 2.31M | 14.38M | 25.02M | 58.48M | 20.84M | 27.01M | 27.23M | 52.61M | 27.27M | 31.59M | 31.60M | 56.00M | 31.61M | 35.95M | 36.24M | 62.46M | 36.36M | 42.34M | 47.80M | 67.85M | 52.01M | 52.05M | 52.52M | 68.36M | 58.64M | 58.98M | 58.98M | 75.25M | 65.97M | 65.99M | 66.00M | 83.44M | 69.88M | 69.92M | 69.91M | 85.27M | 80.19M | 80.00M | 80.11M | 100.56M | 87.46M | 87.50M | 87.50M | 106.97M | 93.40M | 93.42M | 93.41M | 114.27M | 103.13M | 103.15M | 103.14M |
|
Cash from Financing Activities
|
| -40.58M | -37.36M | -18.12M | -55.83M | -94.25M | -28.66M | -20.36M | 272.82M | 361.98M | -30.43M | -28.37M | -9.27M | -25.00M | -120.57M | -19.10M | 56.70M | -200.56M | -33.24M | -54.06M | -23.70M | -18.43M | -46.38M | -48.65M | -81.45M | -46.18M | -49.35M | -50.87M | -5.23M | -63.85M | -38.49M | -73.27M | -58.00M | -15.01M | 47.48M | -25.02M | -64.17M | 93.84M | 12.67M | -65.96M | -81.36M | 48.28M | -32.51M | -12.67M | -29.14M | -72.17M | 93.02M | 245.79M | -78.81M | 73.58M | 178.18M | -157.43M | 24.04M | -48.44M | 7.03M | -84.22M | -23.24M | -36.35M | -71.86M | -130.11M | -101.44M | -97.49M | -55.21M | -128.17M | -31.20M | -73.88M |
|
Change in Cash
|
| -13.97M | -15.05M | 27.18M | -20.50M | -70.39M | -68.76M | 30.48M | 42.21M | 127.45M | -142.34M | 32.51M | 32.00M | 12.90M | -110.74M | 44.68M | 96.09M | -126.37M | 6.90M | -2.00M | 28.38M | 24.33M | -35.43M | 28.99M | -17.76M | 4.45M | -9.14M | 16.85M | -22.24M | -6.06M | -13.24M | 16.91M | -5.51M | 9.65M | -47.22M | 45.73M | -27.15M | 67.28M | -52.52M | 75.25M | -53.77M | -48.07M | -13.53M | 68.06M | 23.07M | -5.78M | -90.16M | 67.47M | -46.77M | -4.48M | 83.13M | -85.28M | 4.31M | -11.92M | -8.16M | 8.31M | -2.55M | 31.57M | -29.74M | 17.34M | -11.62M | 4.74M | -15.82M | 22.90M | -14.47M | 6.28M |
|
Free Cash Flow
|
| 29.24M | 23.63M | 44.03M | 35.05M | 23.42M | 12.19M | 46.98M | 23.81M | -463.98M | -82.26M | 58.32M | 40.15M | 37.25M | 25.46M | 61.94M | 40.28M | -20.84M | 56.27M | 49.00M | 68.18M | 56.51M | 30.66M | 92.95M | 74.73M | 51.69M | 39.70M | 79.27M | 31.33M | 76.66M | 45.66M | 89.47M | 70.04M | 55.93M | 25.99M | 90.39M | 58.20M | 47.74M | 39.50M | 75.66M | 47.58M | 36.32M | 25.97M | 81.93M | 53.66M | 70.21M | 43.65M | 116.55M | 92.65M | 40.37M | 55.19M | 93.68M | 79.74M | 45.78M | 7.33M | 98.01M | 55.95M | 69.66M | 43.43M | 144.04M | 80.60M | 91.13M | 39.67M | 148.19M | 71.83M | 75.74M |
|
Net Cash Flow
|
| -13.97M | -15.05M | 27.18M | -20.50M | -70.39M | -68.76M | 30.48M | 42.21M | 127.45M | -142.34M | 32.51M | 32.00M | 12.90M | -110.74M | 44.68M | 96.09M | -126.37M | 6.90M | -2.00M | 28.38M | 24.33M | -35.43M | 28.99M | -17.76M | 4.45M | -9.14M | 16.85M | -22.24M | -6.06M | -13.24M | 16.91M | -5.51M | 9.65M | -47.22M | 45.73M | -27.15M | 67.28M | -52.52M | 75.25M | -53.77M | -48.07M | -13.53M | 68.06M | 23.07M | -5.78M | -90.16M | 67.47M | -46.77M | -4.48M | 83.13M | -85.28M | 4.31M | -11.92M | -8.16M | 8.31M | -2.55M | 31.57M | -29.74M | 17.34M | -11.62M | 4.74M | -15.82M | 22.90M | -14.47M | 6.28M |