|
Net Income
|
-1.48M | -0.32M | 8.31M | 0.22M | 0.25M | 0.22M | 0.21M | 0.99M | 0.98M | 4.93M | 7.87M | 9.43M | 12.95M | 16.09M | 3.16M | 1.78M | 43.12M | 28.81M | 4.93M | 5.48M | -0.00M | -0.10M | 0.02M | | | | | 45.97M | 48.19M | 89.36M | 42.34M | 43.71M | 50.44M | 119.26M | 128.37M | 50.96M | 61.62M | 54.30M | 62.94M | 65.56M | 63.71M | 81.08M | 154.61M | 37.55M | 77.41M | 61.61M | 85.95M | 48.53M | 223.55M | 86.79M | 190.62M | 113.20M | 216.15M | 125.36M | 198.49M | 139.19M | 149.28M | 113.28M | 164.35M | 147.13M | 104.19M | 117.78M | 170.53M | 185.94M | 110.34M | 101.66M | 56.55M |
|
Depreciation and Depletion
|
| | | | | | | 0.53M | 0.87M | 1.52M | 6.19M | 1.06M | 1.68M | 1.42M | 2.03M | 1.24M | 0.97M | 0.34M | 0.16M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.32M | 0.39M | 0.35M | 0.78M | 0.78M | 1.10M | 0.84M | 0.84M | 2.76M | 1.07M | 0.81M | 0.42M | 0.50M | 0.50M | 0.63M | 0.54M | 0.56M | 0.54M | 0.95M | 1.10M | 1.14M | 1.05M | 1.29M | 1.47M | 1.68M | 1.71M | 1.89M | 2.07M | 2.02M | 5.51M | 3.02M | 2.60M | 2.81M | 2.37M | 4.02M | 2.96M | 2.89M | 3.02M | 4.79M | 3.45M | 3.31M | 3.15M | 5.29M | 2.86M | 4.38M | 3.47M | 5.37M | 3.84M | 3.59M | 5.40M | 6.64M | 4.10M | 3.88M | 5.49M | 5.58M | 3.17M | 3.54M | 6.00M | 5.87M | 3.40M | 3.12M | 5.30M | 5.26M | 3.47M | 3.42M | 6.16M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.17M | | | | 0.20M | | | | 0.20M | | | | 0.16M | | | | 0.13M | | | | 0.06M |
|
Gains from Investment Securities
|
| 0.00M | 0.00M | 5.89M | -0.30M | -0.28M | 2.39M | 1.37M | -0.18M | -0.11M | 0.12M | 0.64M | 0.65M | 0.56M | 0.47M | 0.45M | 0.42M | 0.25M | 0.97M | 0.51M | 2.37M | 0.28M | -0.02M | 0.47M | 0.49M | 0.35M | -18.89M | 0.38M | 0.33M | 0.39M | -19.32M | -40.67M | 12.10M | 57.24M | -21.43M | -21.78M | 23.07M | 0.36M | 1.26M | 0.39M | 2.31M | 1.80M | 0.89M | 1.39M | 1.63M | 0.43M | 3.46M | | 1.11M | 0.86M | 7.75M | 7.50M | 1.80M | 1.80M | 2.75M | 2.75M | 3.14M | 3.18M | 7.57M | 3.42M | 3.72M | 5.05M | 5.25M | 5.11M | 5.05M | 4.54M | 4.17M |
|
Asset Writedowns and Impairment
|
| | | | 1.59M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 37.15M | 29.20M | 25.13M | 41.78M | 39.75M | 27.13M | 31.30M | 52.25M | 45.66M | 43.08M | 37.91M | 62.95M | 57.16M | 52.95M | 42.12M | 67.27M | 59.40M | 89.60M | 96.06M | 92.30M | 108.98M | 88.04M | 102.86M | 123.67M | 135.01M | 102.19M | 104.08M | 134.13M | 151.01M | 95.78M | 132.77M | 188.45M | 236.23M | 103.34M | 152.70M | 211.30M | 237.05M | 133.24M | 154.68M | 213.79M | 253.07M | 159.88M | 160.60M | 229.01M | 254.27M | 180.06M | 148.11M | 249.21M | 280.93M | 216.72M | 179.62M | 284.28M | 343.41M | 251.16M | 218.31M | 335.77M | 318.17M | 264.93M | 200.26M | 349.37M | 309.54M | 239.13M | 196.62M | 353.45M | 266.44M | 261.67M |
|
Amortizatization of Intangibles
|
| -0.09M | -0.09M | 0.09M | -0.27M | -0.09M | -0.09M | -0.09M | -0.09M | -0.09M | 0.63M | 0.09M | -0.41M | 0.86M | 0.23M | 0.23M | 0.28M | 0.44M | 4.92M | 7.40M | 7.25M | 5.47M | 1.16M | 4.28M | 4.24M | 4.24M | 2.76M | 2.66M | -7.75M | -2.45M | 17.37M | -3.15M | -2.88M | -2.01M | -1.77M | -1.57M | -1.40M | -1.35M | -0.67M | 1.75M | 1.72M | 1.24M | 1.07M | 1.16M | 1.13M | 1.30M | 1.36M | 1.34M | 1.33M | 1.47M | 1.51M | 1.51M | 1.51M | 1.53M | 1.52M | 1.52M | 1.52M | 1.50M | 1.37M | 1.53M | 1.53M | 1.51M | 1.47M | 1.62M | 1.63M | 1.62M | 1.70M |
|
Depreciation & Amortization (CF)
|
| 24.50M | 25.30M | 25.68M | 25.59M | 27.14M | 28.29M | 28.46M | 28.86M | 30.16M | 31.85M | 31.55M | 32.79M | 33.35M | 34.50M | 34.24M | 34.00M | 33.92M | 87.52M | 91.47M | 70.63M | 71.21M | 68.43M | 73.12M | 74.65M | 73.18M | 73.96M | 75.15M | 75.97M | 76.96M | 95.21M | 130.08M | 126.79M | 118.08M | 119.59M | 121.36M | 123.16M | 124.70M | 121.77M | 123.08M | 124.18M | 124.94M | 125.58M | 126.66M | 127.45M | 127.83M | 129.74M | 131.82M | 132.09M | 134.77M | 135.74M | 133.99M | 134.40M | 137.02M | 138.59M | 138.76M | 139.18M | 146.86M | 141.06M | 143.26M | 145.18M | 146.91M | 151.06M | 152.52M | 153.69M | 156.82M | 159.94M |
|
Change in Account Payables
|
| -0.77M | 0.54M | -0.56M | 0.33M | 0.63M | -0.29M | 0.79M | 0.22M | 0.25M | -1.00M | 1.91M | 1.59M | 0.07M | -1.08M | 1.10M | 4.46M | -3.14M | -51.08M | 0.11M | 0.12M | -1.89M | -1.68M | -0.43M | 0.78M | -1.55M | -1.37M | 2.30M | -0.76M | 1.62M | -27.39M | 1.38M | 0.63M | 3.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 10.54M | -5.99M | -9.11M | 4.67M | 12.21M | -8.42M | -6.92M | 10.64M | 8.29M | -3.41M | -14.99M | 13.88M | 11.16M | -5.30M | -14.84M | 10.35M | 17.68M | 6.93M | -3.46M | 4.06M | 31.61M | -24.67M | -14.06M | 12.85M | 30.08M | -22.57M | -19.50M | 11.93M | 42.75M | -0.72M | -39.12M | 21.99M | 61.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -2.91M | -0.79M | 0.73M | -2.18M | 5.80M | 1.18M | 1.47M | -3.41M | 5.22M | -1.92M | -2.44M | 2.51M | 4.51M | -3.14M | 3.47M | -0.29M | 4.56M | -66.77M | -5.66M | -5.47M | 16.15M | -7.03M | -2.44M | -6.12M | 2.63M | -6.55M | 1.67M | -5.80M | 4.63M | -10.32M | -0.17M | 6.25M | 0.19M | -53.89M | | | 57.04M | -55.88M | -32.47M | 25.18M | 58.64M | -38.97M | -38.49M | 31.54M | 61.44M | -16.32M | -52.77M | 42.37M | 77.45M | -11.12M | -74.41M | 17.34M | 67.09M | -26.07M | -63.64M | 55.51M | 34.66M | -50.99M | -79.75M | 84.43M | 31.89M | -71.38M | -76.87M | 85.02M | 9.90M | -8.79M |
|
Capital Expenditures
|
| 12.62M | 5.19M | 8.26M | 61.46M | -38.88M | -4.34M | 10.29M | 12.50M | 11.71M | 17.37M | 26.75M | 15.85M | 11.65M | 19.75M | 12.24M | 10.25M | 12.96M | 17.99M | 33.23M | 13.11M | 25.70M | 18.16M | 16.50M | 31.60M | 24.69M | 93.23M | 16.19M | 28.23M | 20.93M | 118.63M | 86.34M | 100.03M | 82.05M | 75.47M | 51.77M | 74.56M | 66.19M | 62.20M | 53.21M | 80.14M | 86.32M | -29.47M | 84.61M | 107.24M | 96.33M | -62.68M | 49.22M | 78.71M | 80.63M | 71.07M | 38.21M | 94.64M | 86.37M | 76.95M | 75.62M | 98.72M | 86.73M | 80.16M | 52.10M | 89.67M | 94.08M | 86.52M | 72.64M | 88.91M | 95.62M | 103.08M |
|
Sales of Property, Plant and Equipment
|
| 0.11M | 15.56M | 47.01M | -0.10M | -0.35M | 18.91M | | 0.32M | 10.61M | 12.90M | 28.96M | 22.17M | 45.98M | 12.99M | 0.08M | 73.01M | 45.69M | 10.20M | 93.13M | 32.51M | 116.05M | 12.95M | 52.77M | 186.08M | 119.17M | | 32.48M | 5.52M | 149.42M | 108.98M | | 1.55M | 88.31M | 97.39M | 5.86M | 10.29M | 2.77M | 1.06M | 13.88M | 0.76M | 1.34M | 158.83M | 0.53M | 0.14M | 2.62M | -0.66M | 0.90M | 160.86M | -2.94M | 134.26M | 0.02M | 165.18M | 0.63M | 154.66M | 3.02M | | -0.08M | -0.00M | | | | 84.21M | 81.13M | | | 0.23M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.14M | 0.18M | 0.14M | | | 0.12M | 0.14M | 0.11M | 0.28M | 0.09M | 0.01M | 0.10M | 0.26M | 0.03M | 0.15M | | | | 0.31M | 0.10M | 0.12M | 0.06M | 0.04M | | | | 0.34M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 3.30M | | | | | |
|
Cash from Investing Activities
|
| -18.92M | -102.09M | 31.50M | -83.12M | -136.64M | -66.01M | -47.29M | -179.28M | -94.61M | -120.97M | -34.11M | -79.13M | -197.74M | -18.24M | -51.24M | -36.58M | -23.16M | 10.59M | 28.33M | -154.80M | 71.33M | -148.63M | -32.18M | 3.02M | -46.73M | -60.33M | -65.92M | -119.47M | -30.72M | -433.03M | -149.16M | -98.48M | 4.55M | -51.12M | -46.66M | -174.70M | -66.40M | -78.59M | -52.88M | -87.94M | -89.86M | -7.59M | -89.99M | -107.85M | -95.32M | -191.58M | -112.50M | -20.04M | -137.12M | 16.07M | -83.53M | 25.74M | -356.82M | 9.38M | -138.38M | -154.44M | -135.72M | -346.72M | -93.01M | -236.82M | -321.76M | -173.91M | -61.41M | -176.92M | -254.37M | -197.53M |
|
Other financing activities
|
| 0.99M | 1.19M | 4.38M | 1.35M | 1.39M | 0.12M | 0.42M | 1.28M | 0.95M | 1.99M | 1.40M | 0.60M | 1.58M | 0.04M | 0.16M | 0.27M | 2.23M | 4.28M | 0.24M | 3.15M | 0.76M | 0.84M | 0.47M | 0.64M | 0.04M | 6.54M | 0.40M | 0.30M | -0.10M | 1.80M | 0.47M | 4.78M | 0.10M | 0.00M | -2.09M | 5.56M | 0.27M | 2.32M | 4.71M | 4.34M | 2.48M | 4.17M | -1.11M | -3.52M | 8.82M | 0.02M | 0.62M | -1.80M | -9.04M | 3.43M | -0.98M | -10.94M | -0.01M | 1.28M | -1.66M | -4.91M | 0.63M | 0.67M | 3.45M | 3.70M | | 3.17M | -0.21M | -0.49M | 0.14M | 11.46M |
|
Cash from Financing Activities
|
| -7.83M | 70.22M | -38.12M | 34.26M | 171.74M | -15.27M | 17.27M | 92.65M | 60.37M | 113.31M | -19.29M | -3.31M | 131.67M | -38.24M | 9.45M | -47.89M | 136.05M | -191.95M | -91.75M | -33.39M | -118.11M | -1.04M | -75.75M | -118.25M | -73.42M | -49.17M | -47.54M | -16.57M | -118.75M | 405.14M | -46.92M | -80.95M | -180.19M | -91.46M | -112.80M | -57.91M | -152.06M | -82.37M | -94.08M | -127.55M | -178.22M | -124.43M | -92.11M | -134.62M | -166.96M | 19.54M | -27.85M | -229.54M | -145.30M | -143.71M | -154.06M | -160.94M | -154.74M | -253.02M | 15.02M | -173.63M | -170.84M | -38.46M | -94.26M | -104.13M | -0.22M | -72.52M | -122.52M | -177.87M | -34.25M | -36.10M |
|
Dividends Paid - Common
|
| 17.29M | 18.24M | 17.89M | 20.27M | 21.04M | 22.05M | -22.97M | -23.36M | -23.70M | 165.73M | 27.03M | 27.12M | 27.67M | 29.63M | 29.67M | -89.08M | -29.70M | 229.81M | -54.79M | -54.89M | -54.92M | 387.09M | 58.03M | 58.03M | 58.03M | 57.98M | 61.93M | 61.92M | 61.94M | 98.76M | 98.84M | 98.84M | 98.86M | 104.83M | 104.88M | 105.02M | 104.84M | 109.47M | 109.32M | 109.56M | 109.48M | 114.46M | 114.27M | 114.35M | 114.36M | 117.36M | 117.24M | 117.35M | 117.79M | 126.21M | 125.43M | 125.53M | 144.30M | 180.59M | 161.68M | 163.32M | 163.35M | 173.23M | 171.57M | 171.73M | 171.78M | 177.35M | 177.11M | 177.18M | 177.36M | 179.12M |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | 0.92M | 0.92M | 0.92M | -6.45M | 0.92M | 0.92M | 0.92M | 0.92M | -0.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 10.41M | -2.67M | 18.51M | -7.08M | 74.85M | -54.15M | 1.28M | -34.38M | 11.42M | 33.06M | -15.49M | -19.48M | -8.92M | -4.37M | -0.85M | 0.57M | 172.31M | -91.63M | 32.63M | -95.88M | 62.20M | -61.64M | -5.07M | 8.45M | 14.85M | -7.32M | -9.38M | -1.91M | 1.54M | 67.90M | -63.30M | 9.02M | 60.59M | -39.24M | -6.76M | -21.31M | 18.60M | -27.73M | 7.71M | -1.70M | -15.00M | 27.86M | -21.49M | -13.45M | -8.01M | 8.03M | 7.76M | -0.37M | -1.48M | 89.08M | -57.97M | 149.08M | -168.15M | 7.52M | 94.95M | 7.71M | 11.61M | -120.25M | 12.98M | 8.42M | -12.44M | -7.30M | 12.69M | -1.34M | -22.18M | 28.04M |
|
Free Cash Flow
|
| 24.53M | 24.01M | 16.88M | -19.68M | 78.63M | 31.46M | 21.01M | 39.75M | 33.95M | 25.71M | 11.17M | 47.11M | 45.51M | 33.20M | 29.88M | 57.01M | 46.44M | 71.61M | 62.83M | 79.19M | 83.28M | 69.88M | 86.36M | 92.07M | 110.32M | 8.95M | 87.89M | 105.90M | 130.07M | -22.84M | 46.44M | 88.42M | 154.18M | 27.88M | 100.93M | 136.74M | 170.86M | 71.04M | 101.46M | 133.65M | 166.75M | 189.35M | 75.99M | 121.77M | 157.94M | 242.74M | 98.89M | 170.50M | 200.30M | 145.65M | 141.41M | 189.65M | 257.04M | 174.21M | 142.69M | 237.05M | 231.45M | 184.78M | 148.16M | 259.70M | 215.46M | 152.61M | 123.98M | 264.54M | 170.81M | 158.60M |
|
Net Cash Flow
|
| 10.41M | -2.67M | 18.51M | -7.08M | 74.85M | -54.15M | 1.28M | -34.38M | 11.42M | 35.42M | -15.49M | -19.48M | -8.92M | -3.54M | 0.33M | -17.20M | 172.29M | -91.76M | 32.63M | -95.88M | 62.20M | -61.64M | -5.07M | 8.45M | 14.85M | -7.32M | -9.38M | -1.91M | 1.54M | 67.90M | -63.30M | 9.02M | 60.59M | -39.24M | -6.76M | -21.31M | 18.60M | -27.73M | 7.71M | -1.70M | -15.00M | 27.86M | -21.49M | -13.45M | -8.01M | 8.03M | 7.76M | -0.37M | -1.48M | 89.08M | -57.97M | 149.08M | -168.15M | 7.52M | 94.95M | 7.71M | 11.61M | -120.25M | 12.98M | 8.42M | -12.44M | -7.30M | 12.69M | -1.34M | -22.18M | 28.04M |