|
Net Income
|
17.61M | 14.51M | 10.69M | 11.89M | 16.65M | 18.30M | 15.38M | 14.88M | 22.53M | 15.40M | 17.12M | 16.59M | 18.23M | 12.43M | 14.29M | 19.73M | 19.14M | 15.87M | 15.84M | 14.08M | 26.47M | 22.74M | 21.54M | 17.61M | 23.32M | 15.11M | 17.01M | 14.38M | 16.37M | 12.53M | 13.11M | 14.04M | 14.62M | 7.92M | 38.60M | 13.38M | 17.80M | 19.06M | 22.44M | 17.32M | 22.36M | 20.50M | 12.79M | 13.24M | 19.18M | 20.71M | 17.67M | 13.73M | 20.74M | 24.47M | 20.34M | 16.77M | 76.91M | 24.41M | 15.49M | 12.61M | 7.77M | -10.70M | 5.09M | -15.11M | -3.48M | -9.28M | -1.85M | -13.87M | -10.86M | -8.28M |
|
Depreciation and Depletion
|
13.16M | 15.47M | 18.29M | 15.72M | 15.38M | 15.14M | 15.71M | 12.38M | 13.66M | 14.90M | 16.28M | 13.94M | 13.99M | 14.25M | -41.48M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | 0.15M | 0.90M | 0.70M | -0.40M | 0.38M | 0.35M | 0.27M | 0.18M | 0.38M | 0.26M | 0.28M | 0.14M | 0.45M | 0.30M | 0.29M | 0.41M | 0.21M | 0.70M | 0.30M | 0.10M | 0.10M | 0.11M | 0.20M | 0.10M | 0.17M | 0.12M | 0.20M | 0.10M | 0.14M | 0.30M | 1.00M | 0.30M | 0.50M | 0.94M | 0.40M | 0.20M | 0.59M | 0.60M | 0.20M | 0.20M | 0.15M | 0.30M | 0.10M | 0.20M | 0.90M | 0.20M | 0.20M | 0.50M | 0.69M | 0.30M | 0.40M | 0.10M | 0.30M | 0.70M | 0.50M | 0.20M |
|
Deferred Taxes
|
| -7.43M | -4.42M | 4.21M | 2.29M | 0.56M | 1.37M | -3.54M | -5.99M | -4.01M | -1.20M | 3.05M | 1.45M | 4.57M | -3.31M | -3.18M | -1.53M | -0.61M | -4.94M | -3.72M | -6.39M | -5.24M | -23.73M | 1.52M | 0.54M | 2.51M | -13.19M | 6.78M | -1.44M | 0.34M | -1.09M | -0.05M | -1.14M | -1.98M | 30.29M | -5.18M | 0.82M | -3.90M | 5.51M | -2.52M | -1.91M | -0.67M | 0.39M | -7.54M | -1.76M | 0.05M | 1.11M | 3.39M | 1.98M | 3.25M | -2.75M | 1.74M | 10.96M | -14.88M | -0.24M | 8.66M | 4.78M | -1.54M | 6.18M | 9.18M | 6.55M | 9.28M | 5.18M | 8.00M | 5.88M | 3.18M |
|
Gains from Sales and Divestitures
|
4.19M | 8.32M | 5.53M | 0.51M | 2.03M | 7.95M | 2.83M | 3.87M | 11.66M | 6.80M | 9.80M | 4.21M | 3.55M | 1.67M | 5.68M | 11.18M | 8.64M | 4.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 2.39M | 1.55M | 0.10M | 18.22M | 11.13M | 11.05M | 0.55M | 10.59M | 6.03M | 6.99M | 1.26M | 23.48M | 11.50M | 6.53M | 0.43M | 16.87M | 13.78M | 7.03M | 0.42M | 6.07M | 6.71M | 10.53M | -1.66M | 12.46M | 13.76M | 0.14M | 0.22M | 23.16M | 6.39M | 5.76M | 0.06M | 13.96M | 7.73M | 0.16M | -0.44M | 2.03M | 3.38M | 7.86M | 0.23M | 6.97M | 5.64M | 6.04M | 0.24M | 0.32M | 4.04M | 9.07M | 2.83M | 14.89M | 8.74M | 12.06M | 0.14M | 28.17M | 4.38M | 11.31M | 47.33M | 17.45M | 5.11M | -39.75M | 36.66M | 26.70M | 30.64M | -78.36M | 1.34M | 5.61M | 8.59M |
|
Cash from Operations
|
| 26.28M | 29.55M | 28.71M | 19.22M | 24.98M | 25.70M | 23.94M | 17.84M | 30.11M | 27.19M | 28.36M | 15.31M | 23.84M | 34.67M | 28.45M | 21.88M | 22.86M | 38.04M | 31.99M | 46.16M | 50.87M | 43.44M | 55.69M | 46.02M | 41.24M | 47.52M | 55.91M | 21.99M | 42.30M | 35.59M | 32.10M | 18.73M | 26.38M | 32.32M | 32.23M | 37.49M | 38.93M | 37.90M | 35.77M | 35.91M | 37.70M | 36.99M | 40.06M | 43.70M | 49.23M | 45.86M | 35.43M | 27.34M | 32.92M | 27.72M | 37.59M | 20.91M | 54.04M | 82.16M | 66.44M | 30.81M | 27.20M | 40.82M | 30.98M | 39.99M | 35.59M | 37.79M | 25.84M | 21.00M | 27.53M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.27M | 0.27M | 0.27M | 0.27M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.17M | | |
|
Depreciation & Amortization (CF)
|
13.16M | 15.47M | 18.29M | 15.72M | 15.38M | 15.14M | 15.71M | 12.53M | 13.83M | 15.07M | 16.45M | 14.11M | 14.16M | 14.41M | 15.14M | 15.23M | 17.09M | 15.28M | 22.04M | 24.85M | 26.93M | 28.02M | 29.83M | 26.24M | 27.14M | 28.68M | 29.80M | 25.70M | 25.85M | 27.27M | 26.76M | 22.94M | 22.62M | 28.81M | 29.53M | 25.78M | 24.96M | 25.34M | 25.24M | 22.45M | 22.85M | 25.70M | 29.93M | 26.76M | 27.29M | 27.74M | 28.59M | 26.98M | 25.99M | 25.31M | 25.95M | 23.31M | 24.31M | 34.79M | 50.64M | 48.47M | 48.34M | 51.11M | 51.12M | 46.50M | 46.14M | 44.95M | 43.93M | 41.63M | 41.46M | 38.74M |
|
Change in Receivables
|
| 1.18M | -0.70M | 4.47M | 0.76M | 2.55M | -3.52M | 4.99M | 0.28M | -2.47M | -0.22M | 5.92M | -0.29M | 0.93M | -4.20M | 5.19M | -2.15M | -1.49M | -9.39M | 6.76M | -3.01M | -0.92M | -10.20M | -3.29M | -3.28M | -5.94M | -3.51M | -2.51M | -1.49M | -5.30M | -4.86M | -0.62M | -2.38M | -5.78M | -6.46M | -2.72M | -3.09M | -2.96M | -6.57M | 4.32M | 0.36M | -7.57M | -3.79M | 6.10M | 1.28M | -1.59M | -6.96M | 4.99M | -1.28M | -0.75M | -5.73M | 8.77M | 1.83M | -7.40M | -23.23M | -13.65M | -11.70M | -0.53M | -11.21M | 5.19M | 0.98M | -8.90M | -8.40M | 3.37M | -9.30M | -5.70M |
|
Change in Accured Expenses
|
| -1.00M | -1.38M | 2.33M | 3.06M | 1.39M | -5.16M | 5.93M | -4.08M | -1.27M | -1.53M | 2.28M | 0.08M | -0.10M | -1.30M | 1.39M | -0.15M | -3.05M | -7.91M | -2.80M | -4.18M | 2.13M | -14.17M | 6.80M | -0.36M | 0.56M | -6.80M | 6.60M | -0.90M | -4.41M | -12.35M | -1.81M | -5.84M | -5.57M | -13.67M | -6.11M | -4.97M | -7.09M | -7.84M | -0.16M | -2.57M | -6.81M | -1.22M | -0.06M | -0.17M | 5.32M | -2.04M | -2.55M | -2.95M | -3.73M | -9.24M | 3.56M | 4.96M | -10.25M | 0.50M | -10.98M | -8.11M | -6.09M | -5.82M | 5.73M | 8.34M | -6.04M | -2.83M | 4.78M | -0.82M | -4.47M |
|
Change in Taxes
|
| -1.43M | -0.44M | 8.46M | -10.13M | 0.54M | -0.28M | 3.15M | -6.21M | -0.14M | 1.71M | 9.12M | -13.35M | 0.49M | 0.74M | 6.99M | -8.03M | -4.13M | -1.21M | 2.35M | 1.69M | 1.53M | -21.58M | 11.69M | 2.53M | -1.45M | -2.57M | 12.53M | -16.46M | 1.45M | 1.10M | 5.57M | -8.05M | -4.56M | 1.57M | -5.32M | 4.04M | -0.61M | 5.55M | 1.92M | -0.97M | 0.60M | -0.93M | -2.97M | 3.53M | 2.80M | -1.73M | 5.25M | -6.13M | 3.50M | -8.50M | 7.37M | 11.03M | -10.73M | -6.50M | 12.85M | -17.92M | -7.34M | 5.19M | 5.00M | 0.22M | 3.56M | -0.70M | 4.32M | -5.57M | 1.41M |
|
Other Working Capital Changes
|
| -0.80M | -2.80M | 0.49M | 0.66M | -0.67M | -0.73M | 7.23M | 2.28M | -1.38M | -1.67M | 1.45M | -0.15M | -3.40M | -3.58M | 2.05M | 1.47M | -1.08M | -3.34M | 1.66M | 0.58M | -1.41M | 0.18M | -1.48M | 0.11M | -1.97M | -0.96M | -1.67M | 1.36M | -1.88M | -2.83M | 3.35M | 2.00M | 0.56M | -6.77M | 0.67M | 1.42M | -2.47M | -0.84M | 0.40M | 0.75M | -1.77M | 0.11M | -0.47M | 3.79M | 3.33M | -3.02M | -4.05M | 1.98M | -0.97M | -0.62M | -1.08M | 1.86M | -0.12M | -1.50M | -4.86M | -1.33M | 1.59M | -4.46M | -2.59M | 3.23M | -2.94M | -1.47M | -1.29M | 4.31M | -4.08M |
|
Capital Expenditures
|
| 29.71M | 28.38M | 0.16M | | 3.88M | 10.51M | 23.43M | 37.31M | 30.53M | 34.98M | 3.98M | 10.05M | 11.33M | 41.45M | 38.23M | 38.92M | 14.69M | 43.35M | 21.56M | 50.82M | 48.70M | 83.89M | 20.16M | 44.54M | 46.98M | 105.56M | 2.87M | 39.49M | 27.63M | 16.11M | 17.62M | 32.60M | 54.67M | 79.23M | 32.02M | 54.92M | 40.59M | 41.75M | 34.21M | 32.27M | 54.06M | 43.23M | 42.09M | 40.68M | 81.06M | 40.51M | 9.75M | 37.84M | 45.63M | 39.43M | 22.03M | 28.53M | 41.26M | 68.75M | 42.15M | 65.87M | 68.84M | 31.73M | 4.81M | 10.43M | 10.98M | 83.31M | 32.44M | 24.91M | 39.68M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | | 1.66M | 7.77M | 6.21M | 6.01M | 8.67M | 22.23M | 18.49M | 23.63M | 8.19M | 6.47M | 2.79M | 11.73M | 17.45M | 22.95M | 16.35M | 35.56M | 4.84M | 24.59M | 35.00M | 26.83M | 25.55M | 31.80M | 31.72M | 59.72M | 3.78M | 22.96M | 10.56M | 19.97M | 21.54M | 27.41M | 29.09M | 69.53M | 26.13M | 38.23M | 20.55M | 45.84M | 13.75M | 25.00M | 27.60M | 26.59M | 2.41M | 16.43M | 32.63M | 41.69M | 25.15M | 30.88M | 42.39M | 31.76M | 13.65M | 116.17M | 16.56M | 26.37M | 28.86M | 44.98M | 20.82M | 42.66M | 6.65M | 5.93M | 15.12M | 35.30M | 11.90M | 27.96M | 32.80M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 110.90M | 3.01M | | | | | | | | | | | | | | | -0.91M | | | | | | | | 124.05M | | | | | | | | | | | 797.90M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 2.21M | 13.89M | 5.20M | 21.25M | 23.88M | 28.90M | 15.43M | 6.22M | 2.58M | 13.90M | 0.03M | 31.30M | | 1.02M | 0.03M | 187.00M | 0.10M | 11.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -27.70M | -14.90M | 6.64M | 11.15M | 30.55M | 19.76M | 0.67M | -10.34M | -9.72M | 2.46M | 4.18M | 27.87M | -8.64M | -29.39M | -20.79M | -6.13M | 1.50M | -108.09M | -19.82M | -26.19M | -19.93M | -49.54M | 3.78M | -15.19M | -22.20M | -33.60M | -3.05M | -12.46M | -17.98M | 4.68M | 3.92M | -5.86M | -113.20M | -8.36M | -5.46M | -16.66M | -19.94M | 4.24M | -20.45M | -7.27M | -88.61M | -16.46M | -39.63M | -24.26M | -48.39M | 1.23M | 15.48M | -7.21M | -3.24M | -7.67M | -8.38M | -34.42M | -578.65M | -41.81M | -12.80M | -20.96M | -48.06M | 13.95M | 1.95M | -4.58M | 4.13M | -48.04M | -11.50M | -5.82M | -6.91M |
|
Cash from Financing Activities
|
| -1.81M | -3.64M | | -1.81M | -1.81M | -94.32M | | -1.81M | -30.69M | -31.00M | | -4.75M | -13.19M | -98.18M | | -1.70M | -1.70M | -76.40M | -13.00M | -20.76M | -23.76M | 0.08M | -24.60M | -3.52M | -34.35M | -44.85M | -16.34M | -1.67M | -1.67M | -1.67M | -1.73M | -1.72M | -25.05M | -1.67M | -3.06M | -21.30M | -5.86M | -1.67M | -1.75M | -0.21M | -43.26M | -55.22M | -14.14M | -1.68M | -1.77M | -15.14M | -16.72M | -1.61M | -16.48M | -43.33M | -0.04M | -2.72M | 417.67M | -55.66M | -47.37M | -19.14M | -6.75M | -47.43M | -36.72M | -35.66M | -32.44M | -7.90M | -3.01M | -16.23M | -11.64M |
|
Dividends Paid - Common
|
| 1.81M | 3.67M | | | 7.25M | 94.32M | | 1.80M | 1.80M | 1.75M | | 1.70M | 1.70M | 85.00M | | | 1.70M | 3.50M | | | 1.76M | 3.52M | | 1.76M | 3.50M | 1.69M | 1.67M | 1.67M | 1.67M | 1.70M | 1.67M | 1.67M | 1.67M | 1.70M | 1.67M | 1.64M | 1.64M | 1.65M | 1.64M | 1.64M | 1.64M | 1.68M | 1.63M | 1.63M | 1.63M | 1.62M | 1.60M | 1.60M | 41.09M | 42.70M | 1.58M | 1.58M | 1.58M | 3.16M | 1.58M | 1.58M | 1.58M | 3.16M | 1.58M | 1.57M | 1.57M | 3.15M | 1.57M | 1.55M | 1.55M |
|
Change in Cash
|
| -3.24M | 11.01M | 35.36M | 28.56M | 53.71M | -48.86M | 24.61M | 5.68M | -10.29M | -1.35M | 32.54M | 38.43M | 2.00M | -92.90M | 7.67M | 14.05M | 22.66M | -146.45M | -0.83M | -0.79M | 7.18M | -6.02M | 34.87M | 27.30M | -15.31M | -30.93M | 36.52M | 7.86M | 22.66M | 38.60M | 34.29M | 11.15M | -111.86M | 22.29M | 23.71M | -0.47M | 13.13M | 40.46M | 13.57M | 28.42M | -94.17M | -34.68M | -13.72M | 17.77M | -0.93M | 31.95M | 34.20M | 18.52M | 13.20M | -23.28M | 29.17M | -16.22M | -106.94M | -15.30M | 6.28M | -9.29M | -27.62M | 7.34M | -3.79M | -0.25M | 7.29M | -18.15M | 11.34M | -1.04M | 8.98M |
|
Free Cash Flow
|
| -3.44M | 1.17M | 28.55M | 19.22M | 21.09M | 15.19M | 0.51M | -19.48M | -0.42M | -7.80M | 24.38M | 5.26M | 12.51M | -6.78M | -9.78M | -17.05M | 8.17M | -5.31M | 10.43M | -4.67M | 2.17M | -40.45M | 35.53M | 1.48M | -5.75M | -58.04M | 53.05M | -17.50M | 14.67M | 19.48M | 14.48M | -13.86M | -28.29M | -46.91M | 0.21M | -17.42M | -1.66M | -3.85M | 1.56M | 3.63M | -16.36M | -6.24M | -2.04M | 3.02M | -31.83M | 5.35M | 25.68M | -10.49M | -12.71M | -11.70M | 15.56M | -7.62M | 12.79M | 13.41M | 24.29M | -35.05M | -41.65M | 9.08M | 26.16M | 29.56M | 24.61M | -45.52M | -6.60M | -3.91M | -12.15M |
|
Net Cash Flow
|
| -3.24M | 11.01M | 35.36M | 28.56M | 53.71M | -48.86M | 24.61M | 5.68M | -10.29M | -1.35M | 32.54M | 38.43M | 2.00M | -92.90M | 7.67M | 14.05M | 22.66M | -146.45M | -0.83M | -0.79M | 7.18M | -6.02M | 34.87M | 27.30M | -15.31M | -30.93M | 36.52M | 7.86M | 22.66M | 38.60M | 34.29M | 11.15M | -111.86M | 22.29M | 23.71M | -0.47M | 13.13M | 40.46M | 13.57M | 28.42M | -94.17M | -34.68M | -13.72M | 17.77M | -0.93M | 31.95M | 34.20M | 18.52M | 13.20M | -23.28M | 29.17M | -16.22M | -106.94M | -15.30M | 6.28M | -9.29M | -27.62M | 7.34M | -3.79M | -0.25M | 7.29M | -18.15M | 11.34M | -1.04M | 8.98M |