|
Net Income
|
5.16M | 5.79M | 5.48M | 4.23M | 6.45M | 6.65M | 7.76M | 5.61M | 7.83M | 6.58M | 7.75M | 7.29M | 7.67M | 7.98M | 7.30M | 5.29M | 7.93M | 7.65M | 8.97M | 10.19M | 8.36M | 8.41M | 8.79M | 8.19M | 8.53M | 8.44M | 8.30M | 8.21M | 9.14M | 7.86M | 65.07M | 10.33M | 13.70M | 15.26M | 15.74M | 13.55M | 15.19M | 16.59M | 15.75M | 13.72M | 18.13M | 18.04M | 18.68M | 18.01M | 21.42M | 21.27M | 24.73M | 27.53M | 31.66M | 25.65M | 25.51M | 22.50M | 21.87M | 13.60M | -2.18M | 9.65M | 7.89M | 3.75M | -9.79M | 4.33M | 7.19M | 2.23M |
|
Depreciation and Depletion
|
12.61M | 12.88M | 13.38M | 13.52M | 14.08M | 14.76M | 15.17M | 14.54M | 15.04M | 15.54M | 15.79M | 15.69M | 16.22M | 16.25M | 16.32M | 16.37M | 16.86M | 17.25M | 17.75M | 17.83M | 18.31M | 19.33M | 19.85M | 20.05M | 20.37M | 20.79M | 21.24M | 21.38M | 21.31M | 21.19M | 21.25M | 21.82M | 22.19M | 22.27M | 22.30M | 22.54M | 23.46M | 24.29M | 24.84M | 25.43M | 25.97M | 25.58M | 25.91M | 25.69M | 25.54M | 25.37M | 25.96M | 26.14M | 26.86M | 28.38M | 29.62M | 29.53M | 29.43M | 29.02M | 28.75M | 28.53M | 28.21M | 27.39M | 27.53M | 27.47M | 27.31M | 25.45M |
|
Share-based Compensation
|
| 0.34M | 0.46M | 0.24M | 0.36M | 0.34M | 0.42M | 0.25M | 0.54M | 0.26M | 0.18M | 0.22M | 0.43M | 0.21M | 0.22M | 0.21M | 0.40M | 0.11M | 0.20M | 0.27M | 0.58M | 0.33M | 0.21M | 0.29M | 0.38M | 0.07M | 0.14M | 0.15M | 0.58M | 0.19M | 0.38M | 0.32M | 0.89M | 0.89M | 1.22M | 0.37M | 0.64M | 0.39M | 0.42M | 0.25M | 0.73M | 0.39M | 0.54M | 0.34M | 0.93M | 0.57M | 0.68M | 0.37M | 1.20M | 0.66M | 0.59M | 0.35M | 1.00M | 0.50M | 0.46M | 0.35M | 1.01M | 0.42M | 0.45M | 0.41M | 0.92M | 0.15M |
|
Deferred Taxes
|
| 5.62M | 6.83M | 2.86M | 4.42M | 0.77M | 2.03M | 1.90M | 0.71M | 1.11M | 1.82M | 1.56M | 1.57M | 1.56M | -0.39M | 1.08M | 1.07M | -5.95M | 13.22M | 2.31M | 2.31M | -5.00M | 15.10M | 3.68M | 3.15M | 3.42M | 3.24M | 3.42M | -3.22M | 1.80M | -50.42M | 1.05M | 2.17M | 3.85M | -1.25M | 0.82M | 1.78M | 3.88M | 9.57M | 1.77M | -0.51M | 2.60M | -5.42M | 1.08M | 1.13M | -2.62M | 4.47M | 1.75M | 3.05M | 0.62M | 6.45M | 0.78M | -5.09M | -6.85M | -3.42M | -3.52M | 4.99M | -7.50M | -9.41M | -1.21M | -1.73M | -12.48M |
|
Gains from Sales and Divestitures
|
0.43M | 0.18M | 0.30M | 0.77M | 0.97M | 1.08M | 0.98M | 1.52M | 1.18M | 1.35M | 1.25M | 2.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.01M | 13.77M | 0.13M | -0.25M | -6.36M | 3.92M | 0.68M | 3.59M | 2.46M | 2.11M | 3.70M | 4.06M | 5.26M | 3.17M | 2.35M | 9.42M | 8.24M | 6.76M | -12.14M | 4.71M | 2.99M | 6.57M | -6.93M | 3.30M | 1.04M | 3.66M | 0.40M | 7.49M | 3.14M | 3.32M | 0.46M | 0.39M | 1.96M | 6.72M | 1.38M | 2.76M | 0.30M | 0.51M | 0.44M | 0.55M | 4.56M | 12.44M | 1.35M | 6.97M | 8.89M | 4.50M | 1.61M | 7.43M | 7.37M | 7.24M | 0.93M | 5.88M | 12.55M | 17.62M | 0.38M | 1.98M | 6.31M | 10.50M | 0.28M | 7.11M | 7.11M |
|
Cash from Operations
|
| 21.95M | 18.61M | 27.99M | 14.46M | 18.29M | 25.46M | 19.78M | 20.23M | 22.78M | 22.75M | 21.99M | 25.82M | 18.04M | 23.34M | 27.51M | 13.19M | 17.69M | 23.59M | 53.16M | 18.61M | 29.65M | 27.25M | 55.06M | 25.09M | 24.12M | 29.53M | 37.67M | 27.55M | 29.49M | 27.17M | 23.18M | 44.19M | 44.72M | 42.11M | 37.63M | 37.47M | 46.92M | 34.44M | 43.48M | 60.59M | 50.64M | 34.89M | 43.57M | 39.80M | 44.54M | 43.30M | 39.94M | 58.73M | 64.55M | 56.27M | 49.23M | 48.97M | 28.13M | 38.05M | 45.72M | 35.82M | 29.48M | 23.79M | 36.22M | 33.15M | 18.54M |
|
Depreciation & Amortization (CF)
|
12.61M | 12.88M | 13.38M | 13.52M | 13.30M | 14.00M | 14.30M | 13.60M | 14.00M | 14.30M | 12.50M | 14.50M | 15.00M | 15.00M | 10.10M | 14.80M | 13.20M | 15.50M | 7.70M | 17.83M | 13.50M | 19.33M | 19.85M | 13.70M | 20.37M | 20.79M | 21.24M | 14.60M | 21.31M | 21.19M | 21.25M | 13.50M | 13.10M | 12.80M | 12.80M | 13.10M | 13.40M | 13.70M | 13.90M | 13.80M | 14.00M | 13.40M | 13.40M | 13.20M | 12.90M | 12.90M | 13.10M | 13.00M | 13.50M | 14.50M | 15.50M | 15.30M | 15.30M | 15.30M | 15.70M | 16.10M | 16.20M | 15.80M | 27.53M | 27.47M | 27.31M | 25.45M |
|
Change in Receivables
|
| -2.40M | 26.17M | 3.79M | -9.12M | 8.80M | -4.72M | 0.69M | 6.00M | 4.07M | -2.97M | 0.31M | 2.97M | 4.45M | -1.25M | -1.79M | 9.00M | -3.38M | 11.09M | -18.70M | 7.17M | -3.76M | 7.33M | -13.25M | 0.99M | 4.00M | -0.27M | -0.77M | -2.42M | 6.26M | 2.91M | 7.54M | 1.32M | -0.75M | 0.03M | 0.32M | 2.48M | -1.38M | 12.22M | 0.78M | -15.55M | -2.08M | 4.12M | 4.24M | 3.35M | 7.21M | 1.94M | 26.26M | 11.36M | -12.96M | -1.11M | -9.13M | -3.95M | 7.60M | -7.26M | -6.03M | -3.16M | -7.44M | -3.21M | 3.57M | -3.16M | 2.62M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.57M | 6.25M | -0.52M | -0.23M | 2.10M | 0.71M | -0.26M | 2.71M | 2.69M | 1.41M | 0.80M | 2.97M | 2.12M | -0.27M | 5.66M | -5.08M | 5.57M | 14.36M | -5.56M | -2.47M | -6.69M | 8.61M | -0.68M | -4.85M | -2.72M | 5.61M | -6.96M | 1.30M | 2.28M | 0.05M | 6.19M |
|
Change in Accured Expenses
|
| -0.26M | -0.71M | 3.14M | 2.06M | -7.93M | -1.89M | -2.46M | 4.63M | 2.95M | -3.02M | -1.57M | 4.08M | -2.76M | -1.05M | 1.07M | -1.89M | -2.63M | -0.78M | 6.03M | -0.04M | 3.36M | -2.93M | 8.90M | -3.86M | -2.42M | 0.59M | 1.14M | 1.23M | 3.39M | -8.75M | 1.82M | 3.10M | 3.37M | 1.59M | -3.79M | 1.58M | -0.24M | -4.64M | -1.29M | 4.29M | 1.53M | -1.26M | -1.20M | 3.28M | 2.95M | 2.36M | 6.34M | -1.00M | 0.10M | 0.91M | -8.35M | 1.46M | -1.89M | -1.70M | 2.81M | -1.89M | -1.02M | -2.95M | 4.96M | -0.25M | 6.65M |
|
Other Working Capital Changes
|
| 0.02M | -0.39M | 1.46M | -0.80M | -1.38M | 2.73M | -1.15M | -0.24M | -0.85M | 2.30M | -1.78M | 0.37M | -1.09M | 2.53M | -1.91M | 0.58M | -0.47M | 3.38M | -1.69M | 0.74M | -0.11M | 2.33M | -1.30M | 0.29M | -0.41M | 2.59M | -2.21M | 0.53M | -1.37M | 3.55M | -0.62M | 0.69M | -1.06M | 4.51M | -0.92M | 2.69M | 0.03M | 2.31M | -0.93M | 4.73M | -1.48M | 2.28M | -1.45M | 4.87M | -0.35M | 2.67M | -0.89M | 5.93M | -1.14M | 4.33M | -2.23M | 5.87M | -1.23M | 1.54M | -1.81M | 7.49M | -2.56M | 0.94M | -2.39M | 0.27M | 4.20M |
|
Capital Expenditures
|
| -2.45M | -1.35M | -0.46M | 1.47M | 4.31M | -3.82M | 13.93M | -7.98M | -3.63M | -8.53M | 15.86M | -6.30M | -3.14M | 96.39M | 3.47M | 1.37M | -0.57M | 127.38M | 20.36M | 48.16M | 71.26M | 34.38M | 18.86M | 47.14M | 45.49M | 43.48M | 32.80M | 43.41M | 58.80M | 13.85M | 37.70M | 47.63M | 45.53M | 30.30M | 13.16M | 47.62M | 66.37M | 57.52M | 44.09M | 31.38M | 62.99M | 27.94M | 30.23M | 68.65M | 58.42M | 36.59M | 9.35M | 44.85M | 56.33M | 52.02M | 42.36M | 75.94M | 49.69M | 63.96M | 28.44M | 63.44M | 78.14M | 57.81M | 16.45M | 56.69M | 48.58M |
|
Sales of Property, Plant and Equipment
|
| -7.68M | 71.79M | -7.45M | -9.51M | 45.15M | 8.28M | 17.37M | 13.74M | 10.41M | 5.11M | 14.48M | 11.15M | 9.69M | 12.73M | 9.85M | 11.59M | 13.99M | 8.50M | 13.29M | 15.58M | 14.58M | 12.56M | 10.53M | 18.59M | 18.98M | -48.07M | 12.59M | 18.71M | 22.28M | 7.64M | 14.92M | 17.03M | 16.49M | 15.24M | 7.70M | 9.58M | 14.83M | 15.63M | 9.46M | 10.33M | 27.08M | 17.31M | 13.90M | 25.10M | 19.53M | 17.07M | 12.37M | 11.49M | 4.67M | 13.17M | 16.22M | 17.78M | 17.12M | 16.88M | 10.07M | 37.58M | 20.03M | 13.37M | 10.48M | 23.86M | 55.03M |
|
Cash from Investing Activities
|
| -33.82M | -9.87M | -4.87M | -7.01M | -12.19M | -24.20M | -15.17M | -40.13M | -22.30M | -10.51M | -13.09M | -41.33M | -10.31M | -9.99M | -21.38M | -48.15M | -25.67M | -23.40M | -6.76M | -36.57M | -60.19M | -21.55M | -9.55M | -30.12M | -29.16M | -28.45M | -20.96M | -26.00M | -37.05M | -11.30M | -27.39M | -31.79M | -29.66M | -16.01M | -6.74M | -39.03M | -52.72M | -42.02M | -36.63M | -22.56M | -34.56M | -12.58M | -17.42M | -44.02M | -40.70M | -21.59M | 0.41M | -35.41M | -57.41M | -42.54M | -28.28M | -60.36M | -35.83M | -48.07M | -20.25M | -27.78M | -59.22M | -44.89M | -8.41M | -33.12M | 5.79M |
|
Other financing activities
|
| | 0.07M | 0.17M | -0.00M | -0.02M | 0.02M | 0.21M | 0.14M | | 0.06M | | | 0.00M | 0.04M | 0.05M | 0.08M | 0.01M | 0.02M | 0.16M | 0.27M | 0.00M | -0.06M | | | 0.10M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 12.68M | -7.80M | -20.39M | -0.49M | -0.58M | -0.96M | 0.21M | -0.49M | -0.60M | -13.89M | -3.34M | 7.11M | -7.29M | -0.77M | -0.46M | 16.60M | 7.21M | -0.25M | -24.82M | 0.76M | 26.19M | -5.40M | -44.79M | 4.09M | 5.01M | -0.77M | -8.13M | -0.55M | -1.34M | -1.23M | -1.18M | -0.80M | -1.32M | -5.07M | -2.13M | -1.17M | -36.51M | -1.44M | -2.17M | 1.16M | -3.13M | -44.47M | -3.70M | -3.69M | -0.61M | -48.61M | -30.82M | -21.47M | -4.02M | -4.62M | -5.26M | -4.37M | -4.76M | -4.83M | -4.96M | -4.58M | -4.46M | -4.62M | -5.16M | -4.89M | -4.89M |
|
Dividends Paid - Common
|
| 0.28M | 0.44M | 0.44M | 0.44M | 0.44M | 0.48M | 0.44M | 0.55M | 0.55M | 17.16M | 0.55M | 0.55M | 0.83M | 0.86M | 0.83M | 0.83M | 0.83M | 0.83M | 0.84M | 0.84M | 0.84M | 0.82M | 0.81M | 0.81M | 0.81M | 0.82M | 0.82M | 0.82M | 1.36M | 1.40M | 1.36M | 1.37M | 1.37M | 1.40M | 1.64M | 1.66M | 37.15M | 1.65M | 2.20M | 2.20M | 3.31M | 44.66M | 3.31M | 3.31M | | 48.11M | 4.97M | 4.87M | 4.87M | 4.89M | 4.87M | 4.93M | 4.83M | 4.88M | 4.88M | 4.88M | 4.89M | 4.89M | 4.90M | 4.90M | 4.90M |
|
Change in Cash
|
| 0.81M | 0.94M | 2.73M | 6.96M | 5.51M | 0.31M | 4.82M | -20.39M | -0.12M | -1.65M | 5.57M | -8.41M | 0.44M | 12.58M | 5.67M | -18.36M | -0.77M | -0.06M | 21.58M | -17.20M | -4.35M | 0.29M | 0.72M | -0.95M | -0.03M | 0.31M | 8.58M | 0.99M | -8.90M | 14.63M | -5.39M | 11.61M | 13.74M | 21.02M | 28.76M | -2.73M | -42.31M | -9.02M | 4.67M | 39.19M | 12.96M | -22.15M | 22.46M | -7.91M | 3.23M | -26.91M | 9.53M | 1.85M | 3.12M | 9.11M | 15.69M | -15.76M | -12.46M | -14.85M | 20.52M | 3.47M | -34.21M | -25.72M | 22.64M | -4.85M | 19.43M |
|
Free Cash Flow
|
| 24.40M | 19.96M | 28.45M | 12.99M | 13.97M | 29.29M | 5.85M | 28.21M | 26.41M | 31.28M | 6.13M | 32.12M | 21.18M | -73.05M | 24.04M | 11.82M | 18.26M | -103.79M | 32.80M | -29.55M | -41.62M | -7.13M | 36.20M | -22.06M | -21.38M | -13.95M | 4.88M | -15.87M | -29.31M | 13.32M | -14.51M | -3.44M | -0.81M | 11.80M | 24.47M | -10.15M | -19.45M | -23.09M | -0.61M | 29.21M | -12.35M | 6.95M | 13.34M | -28.86M | -13.88M | 6.70M | 30.59M | 13.88M | 8.22M | 4.25M | 6.87M | -26.97M | -21.56M | -25.91M | 17.28M | -27.62M | -48.66M | -34.02M | 19.76M | -23.53M | -30.05M |
|
Net Cash Flow
|
| 0.81M | 0.94M | 2.73M | 6.96M | 5.51M | 0.31M | 4.82M | -20.39M | -0.12M | -1.65M | 5.57M | -8.41M | 0.44M | 12.58M | 5.67M | -18.36M | -0.77M | -0.06M | 21.58M | -17.20M | -4.35M | 0.29M | 0.72M | -0.95M | -0.03M | 0.31M | 8.58M | 0.99M | -8.90M | 14.63M | -5.39M | 11.61M | 13.74M | 21.02M | 28.76M | -2.73M | -42.31M | -9.02M | 4.67M | 39.19M | 12.96M | -22.15M | 22.46M | -7.91M | 3.23M | -26.91M | 9.53M | 1.85M | 3.12M | 9.11M | 15.69M | -15.76M | -12.46M | -14.85M | 20.52M | 3.47M | -34.21M | -25.72M | 22.64M | -4.85M | 19.43M |