|
Net Income
|
22.15M | 0.65M | -2.39M | 0.64M | 0.24M | 0.27M | 0.25M | 1.77M | 1.86M | 4.29M | 1.04M | 9.62M | 5.74M | 26.18M | 2.38M | 2.46M | 14.09M | 39.46M | 12.36M | 4.60M | 4.14M | 4.82M | 5.43M | 3.92M | 4.67M | 4.26M | 2.89M | 418.59M | | | | | | | | 33.72M | 35.48M | 34.43M | 34.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| 32.69M | 32.68M | 32.91M | 33.53M | 34.28M | 35.43M | 33.81M | 33.46M | 36.32M | 39.55M | 38.52M | 40.60M | 38.65M | 40.56M | 42.29M | 42.48M | 48.79M | 49.15M | 48.16M | 50.44M | 48.29M | 49.13M | 50.31M | 51.24M | 54.65M | 59.76M | 53.49M | 55.32M | 52.92M | 58.41M | 56.15M | 55.82M | 56.97M | 58.90M | 57.57M | 56.69M | 57.66M | 58.03M | 69.20M | 59.46M | 60.85M | 64.99M | 61.15M | 59.46M | 60.30M | 60.67M | 60.93M | 61.95M | 66.55M | 69.83M | 69.67M | 69.74M | 73.06M | 75.14M | 70.63M | 75.02M | 74.77M | 79.00M | 73.67M | 73.75M | 79.12M | 72.51M | 71.41M | 74.68M | 73.90M | 74.97M |
|
Share-based Compensation
|
| 1.63M | 1.36M | 2.06M | 1.40M | 1.60M | 1.51M | 2.03M | 1.40M | 1.30M | 1.32M | 2.42M | 2.04M | 2.00M | 1.15M | 3.44M | 1.30M | 1.15M | 1.00M | 4.26M | 1.12M | 0.80M | 0.76M | 3.87M | 1.20M | 0.90M | 0.89M | 3.56M | 0.99M | 0.90M | 0.84M | 3.78M | 1.05M | 0.90M | 0.94M | 4.29M | 1.20M | 1.10M | 0.89M | 4.60M | 0.90M | 0.70M | 1.00M | 2.50M | 1.20M | 1.20M | 1.21M | 3.00M | 1.90M | 1.90M | 1.85M | 5.30M | 0.80M | 0.70M | 0.76M | 4.53M | 0.80M | 0.80M | 0.80M | 4.83M | 1.10M | 1.00M | 1.00M | 5.00M | 1.30M | 1.20M | 0.76M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.20M | 0.26M | 0.30M | | | | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 1.10M | 0.68M | 25.33M | | -20.90M | 1.14M | | 2.28M | 0.24M | 1.39M | 1.36M | | -12.22M | 2.51M | 0.31M | 7.45M | | 1.52M | 4.70M | | 0.06M | 3.73M | | 0.37M | 0.80M | 3.23M | 0.83M | 0.36M | 0.35M | 3.81M | 0.23M | 6.03M | | 1.54M | 1.60M | 1.52M | 1.56M | 1.99M | 2.28M | 2.01M | 3.70M | 1.12M | 2.42M | 2.88M | 4.44M | 1.68M | -7.39M | 1.59M | 10.20M | 7.38M | 0.12M | 74.19M | 180.08M | 16.76M | 60.97M | 22.32M | 32.56M | 30.87M | 11.26M | 105.33M | 5.91M | 8.19M | 8.49M | 4.89M | 6.91M |
|
Asset Writedowns and Impairment
|
| 1.28M | 1.11M | 1.33M | 1.30M | 0.97M | 0.40M | 0.30M | 0.73M | 2.43M | 0.09M | 0.58M | | | -0.18M | 0.43M | | | 0.49M | 1.12M | 0.59M | | 0.24M | 0.42M | | | 0.25M | 1.08M | 0.14M | | 0.15M | 0.06M | 0.05M | 1.45M | | | | | 0.42M | 4.09M | 0.53M | 5.32M | | | 1.78M | | | | | | | | 35.00M | 1.51M | | | | | 3.83M | | | | 22.77M | | | 8.80M | |
|
Cash from Operations
|
| 50.19M | 34.29M | 39.75M | 60.30M | 42.61M | 47.88M | 28.48M | 59.11M | 48.53M | 59.27M | 22.05M | 71.28M | 44.69M | 55.40M | 42.12M | 74.81M | 69.59M | 69.92M | 31.38M | 83.15M | 69.14M | 83.24M | 33.11M | 89.19M | 87.11M | 79.47M | 48.23M | 89.57M | 94.58M | 73.42M | 68.92M | 103.20M | 98.10M | 82.32M | 78.53M | 105.43M | 109.00M | 65.67M | 62.71M | 110.58M | 112.97M | 79.54M | 63.61M | 116.60M | 95.24M | 82.70M | 82.98M | 114.44M | 111.80M | 105.34M | 74.08M | 127.82M | 117.98M | 101.90M | 65.67M | 115.45M | 103.05M | 102.79M | 72.41M | 129.96M | 97.49M | 103.73M | 46.32M | 116.53M | 96.67M | 99.68M |
|
Amortizatization of Intangibles
|
| | | 0.26M | 0.28M | 0.27M | 0.43M | 0.50M | 0.47M | 0.38M | 0.10M | 0.07M | 0.11M | 0.18M | -0.00M | -0.14M | -0.06M | -0.82M | -0.81M | -0.81M | -0.09M | 0.06M | 0.06M | -0.07M | 0.15M | 0.13M | -0.13M | 0.11M | -1.29M | -0.42M | -0.40M | -0.03M | -0.32M | -0.32M | -0.51M | -0.51M | -0.45M | -0.53M | -0.46M | 1.69M | -0.82M | 0.33M | 0.43M | -0.65M | -0.63M | -0.59M | -0.67M | -0.70M | -0.73M | -0.33M | -0.13M | -0.09M | -0.08M | -0.18M | 0.27M | 0.29M | 0.20M | 0.22M | 0.42M | 0.35M | 0.21M | 0.30M | 0.55M | 0.49M | 0.63M | 0.67M | 0.77M |
|
Amortization of Deferred Charges
|
0.69M | 0.63M | 0.78M | 0.83M | 0.83M | 0.86M | 0.86M | 0.82M | 0.82M | 0.81M | 0.86M | 0.90M | 0.90M | 0.91M | 0.98M | 0.95M | 0.95M | 0.96M | 0.94M | 0.93M | 0.80M | 0.82M | 0.95M | 0.92M | 0.83M | 0.87M | 0.92M | 0.99M | 0.81M | 0.84M | 0.86M | 0.84M | 0.81M | 0.80M | 0.72M | 0.69M | 0.72M | 0.72M | 0.73M | 0.74M | 0.72M | 0.74M | 0.78M | 0.77M | 0.77M | 0.78M | 0.78M | 0.79M | 0.87M | 1.30M | 1.49M | 0.94M | 1.10M | 1.06M | 1.23M | 1.16M | 1.24M | 1.25M | 1.24M | 1.38M | 1.41M | 1.43M | 1.42M | 1.40M | 1.42M | 1.46M | 1.53M |
|
Depreciation & Amortization (CF)
|
| 32.69M | 32.68M | 32.91M | 33.53M | 34.28M | 35.43M | 33.81M | 33.46M | 36.32M | 39.55M | 38.52M | 40.60M | 38.65M | 40.56M | 42.29M | 42.48M | 48.79M | 49.15M | 48.16M | 50.44M | 48.29M | 49.13M | 50.31M | 51.24M | 54.65M | 59.76M | 53.49M | 55.32M | 52.92M | 58.41M | 56.15M | 55.82M | 56.97M | 58.90M | 57.57M | 56.69M | 57.66M | 58.03M | 69.20M | 59.46M | 60.85M | 64.99M | 61.15M | 59.46M | 60.30M | 60.67M | 60.93M | 61.95M | 66.55M | 69.83M | 69.67M | 69.74M | 73.06M | 75.14M | 70.63M | 75.02M | 74.77M | 79.00M | 73.67M | 73.75M | 79.12M | 72.51M | 71.41M | 74.68M | 73.90M | 74.97M |
|
Change in Receivables
|
| -2.39M | 3.35M | -3.93M | 2.50M | -3.26M | 7.98M | 0.99M | 0.83M | 1.67M | 5.00M | -2.47M | -4.83M | 1.99M | 2.18M | 1.48M | -3.77M | 2.80M | 0.41M | -0.71M | -0.78M | 3.25M | 1.35M | -3.17M | 1.44M | 0.01M | 0.30M | -0.60M | 0.78M | -4.98M | 1.40M | -3.92M | -0.44M | 3.44M | 5.89M | -3.29M | -1.18M | -0.31M | 3.02M | 2.58M | 2.92M | -1.90M | -0.34M | -0.82M | 1.85M | -0.82M | -0.64M | -6.66M | -0.04M | 0.94M | 0.01M | 1.04M | 2.72M | 7.70M | -0.50M | -1.60M | -0.51M | 0.92M | 1.73M | 3.65M | -2.73M | -2.08M | 4.38M | -1.59M | -1.25M | 2.22M | -0.82M |
|
Change in Accured Expenses
|
| 5.20M | -13.51M | -3.68M | 7.03M | 4.05M | -12.42M | 15.29M | -11.50M | -7.91M | -12.58M | 27.34M | -10.99M | 4.31M | -2.29M | 10.25M | -9.59M | -10.87M | -5.17M | 25.69M | -14.09M | -5.78M | -14.21M | 33.09M | -13.96M | -13.29M | 3.06M | 26.36M | -12.39M | -6.52M | 4.17M | 20.95M | -11.13M | -9.51M | 1.21M | 14.64M | -13.72M | -16.31M | 22.50M | 11.80M | -21.57M | -27.61M | 13.16M | 20.56M | -26.97M | 1.56M | 10.79M | 16.38M | -14.58M | -7.88M | -2.11M | 27.55M | -27.39M | -21.95M | -0.42M | 33.35M | -25.05M | -4.67M | -7.51M | 19.04M | -24.97M | 5.00M | -13.10M | 47.05M | -23.20M | -4.59M | -5.29M |
|
Other Working Capital Changes
|
| -0.33M | 4.26M | -0.51M | 2.24M | -1.93M | -0.17M | 1.45M | -0.80M | -0.06M | -0.19M | 4.50M | -1.34M | 0.10M | -2.13M | 2.53M | -0.25M | -0.10M | -2.87M | 5.26M | -0.30M | -2.04M | -2.31M | 6.77M | -2.40M | -0.89M | -4.74M | 6.58M | -1.28M | -3.05M | 2.18M | 5.96M | -4.50M | -4.19M | -5.17M | 7.69M | -2.46M | -3.75M | -2.70M | 6.95M | -3.65M | -3.76M | -1.15M | 8.74M | -0.42M | -4.64M | -3.32M | 5.54M | 0.10M | -4.43M | -2.79M | 4.53M | 2.00M | -4.38M | -3.83M | 2.84M | 5.66M | -4.13M | -5.63M | 2.12M | 2.72M | -3.88M | -3.63M | 2.09M | 2.81M | -3.80M | -3.31M |
|
Capital Expenditures
|
| 32.82M | 49.81M | 16.81M | 21.48M | 28.08M | -46.09M | 1.48M | 6.28M | 67.75M | | 0.97M | -3.42M | 160.65M | 111.65M | 88.33M | 140.13M | 190.34M | | 27.23M | 42.70M | 52.18M | 61.77M | 11.23M | 33.37M | 364.03M | | 33.19M | 41.48M | 48.17M | 55.04M | 59.41M | 37.69M | 24.27M | 29.58M | 50.65M | 35.07M | 44.52M | 20.07M | 28.55M | 22.33M | 26.97M | 346.37M | 36.12M | 46.95M | 33.77M | 43.77M | 19.79M | 34.58M | 215.79M | 35.13M | 17.11M | 9.86M | 197.96M | | 9.93M | 8.72M | 7.52M | 7.67M | 2.56M | 1.59M | | 46.69M | 137.83M | | 110.19M | 193.50M |
|
Sales of Property, Plant and Equipment
|
| 0.37M | 15.36M | | | | | | 2.06M | 14.47M | 1.19M | 10.94M | 8.96M | 132.56M | | 14.97M | 45.41M | 101.59M | 92.05M | | 8.97M | 143.01M | 20.45M | 5.65M | 0.42M | 16.71M | 3.97M | 661.39M | 13.61M | 5.99M | 3.38M | 11.53M | | 74.01M | 43.97M | | 33.45M | 1.99M | 53.37M | | 31.51M | 13.74M | 88.08M | 331.76M | 2.60M | 22.28M | 127.67M | 30.24M | 41.26M | 116.46M | 186.05M | 9.47M | 97.89M | 22.68M | | 1.86M | 49.68M | | 50.29M | 16.25M | 61.18M | 4.23M | 19.27M | 137.78M | | 15.81M | 41.58M |
|
Divestments
|
| | | | | | | | | 0.67M | | 0.90M | | 0.13M | | 0.36M | 0.07M | 16.24M | | 0.23M | 0.24M | 0.26M | -0.72M | 0.39M | 9.68M | 0.15M | -3.31M | 2.12M | | 0.52M | -2.64M | 6.51M | 0.93M | 4.22M | -11.67M | 0.10M | | | | 0.03M | | | | 0.07M | | | | | | | | | | | | | 1.84M | 2.02M | -3.86M | 0.96M | 4.37M | 0.92M | -6.25M | 0.94M | 2.80M | 2.55M | 17.85M |
|
Change in Acquisitions & Divestments
|
| 0.08M | 0.10M | 0.06M | -0.03M | 0.20M | 0.10M | 0.13M | 0.10M | 0.10M | 0.11M | 1.48M | 0.06M | 0.11M | 0.12M | | 0.28M | 0.16M | -0.03M | 16.60M | 0.21M | 0.16M | 0.27M | 0.09M | 9.13M | 0.08M | 0.08M | 0.08M | 0.08M | 0.71M | 0.83M | 1.18M | 1.18M | 0.08M | 0.48M | 0.38M | 0.38M | 0.38M | 0.17M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.08M | 9.69M | 0.02M | 0.01M | 0.02M | 0.02M | 6.32M | 0.01M | 0.02M | 1.49M |
|
Cash from Investing Activities
|
| -33.17M | -17.20M | -13.52M | -2.13M | -21.88M | -40.63M | -14.24M | -64.67M | -101.21M | -35.36M | -12.90M | -26.13M | -55.73M | -144.06M | -99.25M | -141.43M | -160.89M | 44.97M | -44.25M | -88.86M | -26.07M | -168.99M | -47.13M | -69.68M | -447.28M | -90.06M | 333.83M | -80.02M | 51.27M | -88.82M | -83.62M | -81.53M | 7.21M | -42.36M | -145.55M | -56.29M | -89.06M | -15.85M | -81.50M | -57.33M | -111.43M | -357.15M | 231.10M | -101.37M | -49.36M | 30.31M | -154.92M | -73.50M | -144.81M | 85.55M | -59.42M | -10.45M | -271.72M | -273.21M | -74.54M | 6.36M | -62.79M | -38.72M | -61.69M | 5.72M | -149.00M | -97.47M | -27.21M | -54.95M | -157.20M | -201.31M |
|
Other financing activities
|
| 1.83M | 5.06M | 0.19M | | 0.32M | 0.15M | 1.62M | 0.48M | 3.91M | 0.00M | 2.24M | 0.00M | 0.82M | 2.37M | 0.83M | 0.88M | 14.53M | | 0.10M | 2.37M | | | 0.64M | 0.87M | 0.46M | 0.07M | 0.79M | 0.84M | 1.26M | 1.08M | 4.89M | -1.21M | | 4.64M | 2.90M | 0.04M | | 0.02M | 2.88M | 1.50M | 3.42M | 0.01M | 0.18M | 0.05M | 10.08M | | 4.62M | 0.55M | 4.11M | | 0.18M | 2.47M | 0.07M | 1.36M | 1.30M | | 1.04M | 3.02M | 7.65M | | 0.04M | | 0.16M | 0.16M | 1.67M | 2.98M |
|
Cash from Financing Activities
|
| 11.68M | -35.46M | -35.59M | -36.66M | -35.61M | -14.02M | 2.36M | -16.01M | 54.53M | -23.82M | -8.13M | -50.84M | 13.60M | 93.36M | 55.52M | 64.58M | 112.87M | -136.40M | 16.03M | 11.06M | -50.17M | 82.99M | 16.58M | -25.95M | 360.41M | 10.45M | -383.76M | -10.45M | -141.91M | 70.88M | -29.77M | -21.87M | -86.64M | -4.26M | 46.57M | -107.11M | -17.57M | -51.96M | 21.11M | -52.21M | 107.98M | 169.33M | -185.36M | -125.61M | 68.68M | -52.04M | -58.93M | -40.88M | 15.47M | -200.59M | -13.12M | -78.44M | 111.17M | 168.32M | 10.78M | -121.09M | -41.91M | -53.21M | -15.01M | -126.16M | 48.64M | -6.51M | -13.28M | -61.09M | 62.27M | 102.93M |
|
Dividends Paid - Common
|
| -30.14M | 198.65M | -30.32M | 91.08M | 30.44M | 30.45M | 30.41M | 30.66M | 30.83M | 30.84M | 30.96M | 31.83M | 32.34M | 33.53M | 34.26M | 35.30M | 38.19M | 38.21M | 38.23M | 38.38M | 38.43M | 39.13M | 39.56M | 39.96M | 40.20M | 40.61M | 40.88M | 41.39M | 41.96M | 42.63M | 44.92M | 45.03M | 45.42M | 45.43M | 47.75M | 47.83M | 47.86M | 47.87M | 49.17M | 49.25M | 49.24M | 49.27M | 49.73M | 49.86M | 49.87M | 49.87M | 49.85M | 49.93M | 52.12M | 52.28M | 52.42M | 52.58M | 52.59M | 52.60M | 52.62M | 52.72M | 52.84M | 52.85M | 52.87M | 53.00M | 53.01M | 53.48M | 53.82M | 53.92M | 54.04M | 54.95M |
|
Dividends Paid - Preferred
|
| -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 28.70M | -18.37M | -9.36M | 21.50M | -14.87M | -6.76M | 16.60M | -21.57M | 1.85M | 0.10M | 1.03M | -5.69M | 2.56M | 4.70M | -1.61M | -2.05M | 21.57M | -21.50M | 3.16M | 5.36M | -7.10M | -2.77M | 2.55M | -6.44M | 0.24M | -0.15M | -1.69M | -0.90M | 3.94M | 55.48M | -44.47M | -0.20M | 18.67M | 35.71M | -20.45M | -57.96M | 2.36M | -2.14M | 2.32M | 1.04M | 109.52M | -108.28M | 109.35M | -110.38M | 114.56M | 60.97M | -130.87M | 0.06M | -17.54M | -9.70M | 1.54M | 38.93M | -42.58M | -2.99M | 1.92M | 0.73M | -1.65M | 10.86M | -4.28M | 9.52M | -2.87M | -0.26M | 5.84M | 0.49M | 1.74M | 1.31M |
|
Free Cash Flow
|
| 17.37M | -15.52M | 22.94M | 38.82M | 14.53M | 93.97M | 27.00M | 52.83M | -19.22M | 59.27M | 21.07M | 74.70M | -115.96M | -56.25M | -46.21M | -65.32M | -120.75M | 69.92M | 4.15M | 40.45M | 16.96M | 21.47M | 21.87M | 55.82M | -276.92M | 79.47M | 15.05M | 48.09M | 46.41M | 18.38M | 9.51M | 65.51M | 73.83M | 52.74M | 27.88M | 70.36M | 64.48M | 45.60M | 34.16M | 88.25M | 86.00M | -266.83M | 27.49M | 69.65M | 61.48M | 38.93M | 63.19M | 79.86M | -103.99M | 70.21M | 56.96M | 117.96M | -79.98M | 101.90M | 55.73M | 106.73M | 95.53M | 95.12M | 69.85M | 128.36M | 97.49M | 57.04M | -91.50M | 116.53M | -13.52M | -93.82M |
|
Net Cash Flow
|
| 28.70M | -18.37M | -9.36M | 21.50M | -14.87M | -6.76M | 16.60M | -21.57M | 1.85M | 0.10M | 1.03M | -5.69M | 2.56M | 4.70M | -1.61M | -2.05M | 21.57M | -21.50M | 3.16M | 5.36M | -7.10M | -2.77M | 2.55M | -6.44M | 0.24M | -0.15M | -1.69M | -0.90M | 3.94M | 55.48M | -44.47M | -0.20M | 18.67M | 35.71M | -20.45M | -57.96M | 2.36M | -2.14M | 2.32M | 1.04M | 109.52M | -108.28M | 109.35M | -110.38M | 114.56M | 60.97M | -130.87M | 0.06M | -17.54M | -9.70M | 1.54M | 38.93M | -42.58M | -2.99M | 1.92M | 0.73M | -1.65M | 10.86M | -4.28M | 9.52M | -2.87M | -0.26M | 5.84M | 0.49M | 1.74M | 1.31M |