|
Net Income
|
21.93M | 25.04M | 23.80M | -30.71M | 23.22M | 11.85M | 15.08M | 15.36M | 18.72M | 13.61M | 17.21M | 15.44M | 12.65M | 13.55M | 17.20M | 15.89M | 13.80M | 14.34M | 19.88M | 13.88M | 13.23M | 12.51M | 12.83M | 13.29M | 13.24M | 12.36M | 12.57M | 14.22M | 13.70M | 11.87M | 11.11M | 13.86M | 12.63M | 10.57M | 11.18M | 14.97M | -2.90M | 22.38M | 21.09M | 18.14M | 21.23M | 13.68M | 19.38M | 13.69M | -26.82M | 28.52M | 12.87M | 16.46M | 21.31M | 105.33M | -3.55M | 10.71M | 15.35M | 2.16M | -3.11M | 5.57M | 11.29M | 15.92M | 10.12M | 27.96M | 26.25M | 27.11M | 42.70M | 6.03M | 32.29M | 24.11M | 41.01M |
|
Depreciation and Depletion
|
6.24M | 6.29M | 6.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.34M | 0.75M | 0.03M | 0.02M | 0.02M | 0.06M | 0.12M | 0.12M | 0.98M | 0.77M | 0.50M | 0.50M | 0.54M | 0.85M | 0.53M | 0.44M | 0.50M | 0.86M | 0.45M | 0.49M | 0.48M | 0.69M | 0.38M | 0.47M | 0.48M | 0.65M | 0.42M | 0.42M | 0.29M | 0.21M | 0.01M | 0.01M | 0.09M | 0.74M | 0.43M | 0.41M | 0.43M | 0.75M | 0.36M | 0.24M | 0.42M | 0.68M | 0.34M | 0.43M | 0.47M | 0.82M | 0.52M | 0.65M | 0.50M | 0.68M | 0.73M | 0.71M | 0.71M | 0.63M | 0.64M | 0.63M | 0.64M | 0.77M | 0.71M | 0.66M | 0.79M | 1.18M | 1.09M | 1.10M | 1.03M | 1.23M | 1.24M |
|
Deferred Taxes
|
| | | | | | 2.03M | -4.42M | -0.17M | -0.16M | 1.01M | -3.26M | 0.62M | 0.95M | -1.20M | -1.79M | 1.17M | 1.20M | -0.24M | 0.27M | 1.87M | 2.22M | 0.43M | -3.08M | 2.29M | 2.58M | -0.07M | -5.44M | -1.48M | 1.72M | 0.67M | -5.70M | -1.66M | 0.12M | 2.42M | 3.83M | 5.21M | -2.83M | -3.44M | 0.35M | -1.60M | 0.31M | -4.89M | 2.13M | 15.01M | -3.48M | -1.12M | 0.19M | -1.60M | 1.74M | 5.29M | 0.87M | -2.60M | -1.37M | -1.01M | -1.02M | -0.33M | -0.87M | 2.26M | -6.83M | -2.48M | -3.56M | -9.52M | -2.38M | -1.36M | 2.76M | -4.01M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.01M | | -0.01M | -0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.07M | 2.71M | 2.73M | 1.93M | 1.02M | 2.62M | 1.81M | 43.07 | 0.82M | 2.12M | 1.29M | 46.92 | 0.02M | 1.34M | 1.33M | 27.84M | 2.02M | 1.10M | 1.09M | 18.82M | 0.95M | 0.98M | 0.97M | 26.37M | 2.95M | 0.89M | 0.84M | 22.70M | 2.85M | 0.20M | 0.20M | 20.50M | 2.61M | 1.27M | 1.27M | 15.80M | 2.25M | -0.02M | 1.27M | 5.35M | 0.96M | 0.82M | 0.80M | 5.30M | 0.84M | 0.85M | 0.85M | 6.47M | 5.90M | 0.77M | 0.77M | | 0.47M | 0.47M | 0.46M | 5.04M | 0.69M | 0.69M | 0.69M | 10.86M | 0.86M | 0.68M | 0.64M | 16.66M | 0.88M | 0.83M | 0.79M |
|
Asset Writedowns and Impairment
|
0.17M | 0.18M | -0.01M | 0.79M | 0.51M | 0.40M | 0.15M | 1.20M | 0.50M | 0.53M | 0.66M | 0.74M | 0.50M | 0.64M | 0.63M | 0.68M | 0.81M | 0.72M | 0.81M | 2.90M | 1.50M | 1.62M | 1.88M | 1.23M | 1.98M | 1.78M | 1.71M | 1.11M | 1.89M | 1.91M | 1.98M | 0.19M | 1.88M | 1.91M | 1.82M | -0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
1.56M | 2.47M | 2.50M | | 3.66M | -6.20M | | | | | | | | 502.00M | 1,934.00M | 0.20M | 0.20M | 0.15M | 0.90M | 8.03M | 0.12M | 9.14M | 8.23M | 0.16M | 14.21M | 0.19M | 10.84M | 0.16M | 1.56M | 1.82M | 0.19M | 0.18M | 2.42M | 0.20M | 0.20M | 0.19M | 0.25M | 2.17M | 5.80M | 8.48M | 0.18M | 0.21M | 0.21M | 11.93M | 1.33M | 0.17M | 0.22M | 0.57M | 4.54M | 0.22M | 0.18M | 0.38M | 0.17M | 1.95M | 0.04M | 0.16M | 0.16M | 0.18M | 0.18M | 0.16M | 15.03M | 23.09M | 32.66M | 0.15M | 0.34M | 20.88M | 0.27M |
|
Cash from Operations
|
4.48M | 18.88M | 31.16M | 30.63M | -1.61M | 21.18M | 26.23M | 17.56M | 11.39M | 15.76M | 26.62M | 28.58M | 3.55M | 27.73M | 30.05M | 3.04M | 24.85M | 22.23M | 43.09M | 12.18M | 15.15M | 11.85M | 30.95M | 23.99M | 24.38M | 15.79M | 23.15M | 20.02M | 24.25M | 22.18M | 18.35M | 26.10M | 13.01M | 27.29M | 30.69M | 23.47M | 13.31M | 36.07M | 27.69M | 21.37M | 11.60M | 27.57M | 35.71M | 25.22M | 7.75M | 146.97M | 29.17M | 19.36M | 12.59M | 27.53M | 6.75M | 15.52M | -27.46M | 26.24M | -1.98M | 11.93M | 13.86M | 39.32M | 32.30M | 25.73M | 9.65M | 50.66M | 34.21M | 12.79M | 39.26M | 62.82M | 66.20M |
|
Amortization of Deferred Charges
|
-0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
6.24M | 6.29M | 6.33M | | | 6.66M | 6.80M | 7.25M | 6.96M | 7.08M | 7.31M | 7.56M | 7.38M | 7.39M | 7.40M | 7.62M | 6.96M | 6.97M | 7.04M | 7.57M | 7.90M | 8.61M | 8.64M | 9.24M | 8.93M | 9.24M | 9.27M | 9.67M | 9.35M | 9.49M | 10.00M | 10.18M | 10.29M | 10.48M | 10.83M | 11.04M | 10.34M | 10.40M | 10.44M | 10.72M | 10.52M | 10.34M | 10.66M | 10.90M | 10.44M | 10.54M | 10.55M | 10.49M | 10.16M | 10.13M | 10.23M | 10.15M | 9.76M | 10.00M | 10.25M | 10.48M | 10.05M | 10.08M | 10.13M | 11.77M | 10.59M | 9.34M | 10.62M | 11.44M | 10.98M | 11.02M | 11.16M |
|
Change in Receivables
|
| | | | | | 5.70M | 18.92M | -7.81M | -1.63M | 1.45M | 2.96M | 3.04M | -6.11M | 0.10M | 10.23M | 1.80M | -0.44M | 3.84M | 8.58M | 2.94M | 1.17M | -5.54M | 6.65M | 4.71M | -1.83M | 5.61M | 3.35M | -0.48M | -2.59M | 1.41M | 0.10M | 0.81M | -3.70M | 0.62M | 6.51M | -1.76M | -2.78M | 3.92M | 10.01M | 3.35M | -3.17M | -5.41M | 0.94M | 6.21M | -14.56M | -1.25M | 5.08M | 4.62M | -7.02M | 1.21M | -2.90M | 5.62M | -1.33M | -1.41M | 0.98M | 3.15M | -1.87M | 1.34M | 5.94M | 17.12M | -16.28M | 19.06M | 6.54M | 6.42M | 0.32M | -9.61M |
|
Change in Inventory
|
| | | | | | 0.66M | 0.68M | -0.15M | -0.06M | -0.40M | 0.18M | -0.48M | -0.14M | -0.32M | 0.18M | -0.10M | -0.21M | 0.73M | 0.07M | 0.11M | -0.08M | 0.18M | -0.23M | -0.01M | 0.16M | 0.29M | 0.00M | -0.27M | -0.16M | 0.31M | 0.06M | -0.19M | -0.12M | -0.09M | 0.04M | 0.11M | 0.04M | 0.28M | -0.12M | -0.52M | 0.36M | 0.46M | -0.33M | 0.37M | -0.70M | -0.01M | 1.59M | -0.66M | -0.18M | 0.76M | -0.11M | 0.00M | -1.22M | -0.07M | -0.21M | -0.14M | 0.05M | 0.38M | 0.01M | -0.62M | -0.13M | 0.16M | 1.20M | -0.96M | -0.19M | -0.05M |
|
Change in Account Payables
|
| | | | | | 0.71M | -2.83M | -0.75M | 1.65M | -2.40M | 0.39M | 0.47M | -4.03M | -0.73M | 5.12M | 0.39M | 1.09M | 0.48M | 0.53M | 4.92M | -1.04M | -1.39M | 0.33M | 4.84M | -3.60M | -1.01M | 4.02M | -2.24M | 3.91M | -4.44M | 1.23M | -0.01M | -3.84M | -0.00M | 1.24M | 0.74M | -0.55M | 3.13M | 0.15M | -0.44M | -3.58M | 2.96M | 0.21M | -1.41M | 0.17M | 1.45M | 1.22M | -5.00M | 2.67M | 10.65M | -10.41M | 3.35M | 0.30M | -6.70M | -2.48M | -4.02M | 1.58M | 1.95M | 2.72M | 1.50M | 1.08M | 0.94M | 2.77M | -3.85M | -0.37M | 1.29M |
|
Change in Accured Expenses
|
2.03M | -1.67M | 3.55M | 2.92M | 3.33M | -9.57M | -0.38M | 11.82M | -16.68M | 2.42M | 1.94M | 3.19M | -16.24M | 1.60M | 18.27M | -20.05M | 6.81M | -9.39M | 21.99M | 6.82M | -22.78M | 2.69M | 11.05M | 3.39M | -14.19M | 3.34M | 13.52M | 2.81M | -14.62M | -0.71M | 0.57M | 15.77M | -23.94M | 11.34M | 2.27M | 13.31M | -22.62M | 11.21M | 2.80M | 6.57M | -21.73M | 10.80M | 19.27M | -6.14M | -21.34M | 33.32M | -3.99M | 7.96M | -21.78M | 25.64M | -7.34M | 20.77M | -32.82M | 11.78M | -8.32M | -4.83M | -15.80M | 25.59M | 4.25M | -2.44M | -19.95M | 18.08M | 14.31M | -7.48M | 5.92M | 13.01M | 11.32M |
|
Change in Taxes
|
| | | | 3.47M | | | -6.94M | | | | | -3.78M | | | 5.24M | -5.93M | | | | | | 3.12M | -1.23M | -4.73M | | 0.61M | 2.59M | -3.20M | 0.92M | 3.29M | 0.46M | -4.67M | 2.45M | 3.47M | -0.45M | -3.94M | -1.53M | 2.20M | -2.20M | | | 2.33M | 0.23M | -2.56M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
3.48M | -1.05M | -0.77M | -1.49M | 3.30M | -1.13M | -1.31M | -1.81M | 3.23M | -1.12M | -3.45M | -0.36M | 3.06M | -1.19M | -3.08M | -0.10M | 2.90M | -1.42M | -0.60M | -0.99M | 2.38M | -0.84M | -0.77M | 1.83M | 2.03M | -0.50M | -0.76M | -0.49M | 2.16M | -0.77M | -0.55M | -0.36M | 2.23M | -0.71M | -0.58M | -0.15M | 2.03M | -0.48M | -0.21M | 0.41M | 2.02M | -0.50M | -2.19M | 1.47M | 1.51M | 49.48M | 0.26M | | 7.44M | -18.57M | -13.11M | -11.99M | -10.02M | -4.42M | -0.45M | -0.14M | 6.55M | 0.32M | -0.20M | -0.24M | 7.67M | -15.99M | -0.48M | -1.66M | 0.92M | 0.15M | -3.66M |
|
Capital Expenditures
|
-9.46M | -10.51M | -12.11M | 76.13M | -5.00M | 16.67M | 7.25M | 13.37M | 6.16M | 7.19M | 4.53M | 5.49M | 2.97M | 3.27M | 8.65M | 7.12M | 6.37M | 13.73M | 13.88M | 9.46M | 9.27M | 13.69M | 13.76M | 16.57M | 12.58M | 10.47M | 15.91M | 19.46M | 13.43M | 22.70M | 14.34M | 12.13M | 8.07M | 8.62M | 7.65M | 8.02M | 7.10M | 8.36M | 7.25M | 7.06M | 5.87M | 8.12M | 5.68M | 6.73M | 6.63M | 5.89M | 5.20M | 4.16M | 4.33M | 8.82M | 12.63M | 13.62M | 8.96M | 8.07M | 7.53M | 5.64M | 6.64M | 6.15M | 6.51M | 8.60M | 5.96M | 7.83M | 5.66M | 8.16M | 6.14M | 10.20M | 9.71M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | 0.71M | 0.61M | 0.36M | 0.30M | 0.32M | | 0.05M | 0.30M | 0.90M | | 0.38M | | 0.18M | | | 0.07M | | | -0.38M | 0.82M | 0.12M | 0.23M | | | | | | | | | | | | | | | | | | | | | 215.90M | | | | |
|
Change in Acquisitions & Divestments
|
3.17M | 0.25M | 1.28M | 0.32M | 5.88M | 9.72M | 20.43M | 7.83M | 13.57M | 9.96M | 12.33M | 10.41M | 23.39M | 10.48M | 8.73M | 20.05M | 22.05M | 16.09M | 19.75M | 23.48M | 24.45M | 3.19M | | 21.14M | 15.41M | 12.89M | 11.30M | 7.97M | 15.57M | 10.12M | 5.27M | 3.68M | 33.89M | 10.87M | 1.84M | 3.60M | 3.54M | 0.86M | 0.14M | | 6.58M | 23.53M | 11.17M | 3.23M | 3.41M | 16.41M | 8.18M | 12.99M | 6.09M | 38.85M | 44.19M | 12.79M | 16.95M | 13.87M | 7.30M | 11.85M | 15.49M | 12.56M | 8.53M | 10.82M | 11.62M | 23.05M | 5.11M | 12.19M | 12.29M | 31.17M | 21.23M |
|
Cash from Investing Activities
|
-4.12M | -10.02M | -15.50M | -9.55M | -4.45M | -21.29M | -7.94M | -12.67M | -6.50M | -6.97M | -4.31M | -13.96M | -3.51M | -11.49M | -9.28M | -6.94M | -6.80M | -14.81M | -22.50M | -12.19M | -12.16M | -12.88M | -14.90M | -27.09M | -13.86M | -15.44M | -18.14M | -25.34M | -11.61M | -25.29M | -20.20M | -24.37M | 26.27M | -17.50M | -7.58M | -10.75M | -5.83M | -10.97M | -10.29M | -6.57M | -2.95M | -8.42M | 1.55M | -4.44M | -16.23M | -2.34M | 3.29M | -48.60M | -5.85M | -26.14M | -20.84M | -13.05M | -5.92M | -2.24M | -0.65M | 2.83M | -1.43M | -0.82M | -5.13M | -10.19M | -2.42M | 1.43M | -224.06M | -11.64M | -7.32M | -15.58M | 1.98M |
|
Other financing activities
|
-0.25M | -0.15M | | 1.97M | -0.09M | 0.28M | | -0.04M | 0.30M | -0.18M | -0.23M | 0.02M | -0.08M | 0.18M | 0.12M | -0.48M | 0.04M | -0.07M | -0.11M | -0.87M | -0.70M | 0.27M | 0.19M | -0.20M | 0.44M | 0.05M | 0.09M | 1.36M | -1.19M | 0.05M | | 0.04M | 0.97M | | -2.07M | 2.31M | -0.16M | | | -0.59M | | -0.10M | -0.58M | 0.06M | 0.28M | 0.24M | 1.96M | | -0.13M | 0.13M | -0.59M | -0.37M | -0.91M | 0.21M | -0.13M | 0.04M | -0.17M | -0.31M | 0.22M | 0.43M | -0.67M | 0.15M | 1.91M | -0.27M | 0.17M | -0.13M | 0.02M |
|
Cash from Financing Activities
|
11.22M | -4.95M | -5.07M | -57.18M | -5.17M | -5.11M | -11.99M | -5.29M | 0.13M | -4.96M | -6.48M | -6.77M | -1.33M | -6.74M | -6.28M | -13.11M | -10.91M | -6.62M | -6.81M | -6.70M | -0.56M | -7.34M | -14.89M | -7.33M | -2.08M | -7.07M | -5.73M | -26.80M | 1.68M | -6.28M | -16.02M | -6.51M | -7.06M | -7.01M | -7.96M | -27.04M | -8.16M | -22.96M | -18.54M | -27.61M | -8.88M | -7.94M | -35.08M | -27.85M | 31.64M | -58.03M | -7.13M | -8.37M | -9.15M | -6.89M | -9.73M | -9.49M | -10.45M | -8.35M | -16.74M | -12.10M | -12.62M | -10.27M | -9.82M | -9.83M | -12.07M | -7.61M | 139.32M | -19.30M | -12.69M | -33.04M | -47.00M |
|
Net Equity Issued and Repurchased
|
60.62M | 3.92M | 10.58M | -36.10M | 27.79M | -5.23M | 6.30M | -0.39M | 33.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-3.12M | -3.27M | -3.55M | 23.90M | -3.56M | -3.87M | -3.81M | -3.81M | 3.87M | 4.15M | 4.15M | 4.15M | -4.20M | -4.20M | -4.20M | 43.55M | 4.24M | 4.48M | 4.50M | 4.50M | 4.55M | 4.84M | 4.79M | 4.79M | 4.83M | 5.70M | 5.72M | 6.00M | 6.11M | 6.88M | 6.82M | 6.82M | 6.83M | 7.29M | 7.29M | 7.30M | 7.30M | 7.61M | 7.61M | 7.94M | 7.65M | 7.97M | 7.97M | 8.31M | 7.98M | 7.99M | 7.99M | 8.01M | 8.00M | 8.02M | 8.02M | 8.53M | 8.51M | 8.83M | 8.77M | 9.03M | 8.75M | 9.04M | 9.04M | 9.34M | 9.09M | 9.41M | 9.42M | 9.79M | 9.44M | 9.91M | 9.93M |
|
Change in Cash
|
11.59M | 3.92M | 10.58M | -36.10M | -11.23M | -5.23M | 6.30M | -0.39M | 5.03M | 3.83M | 15.83M | 7.85M | -1.29M | 9.49M | 14.50M | -17.01M | 7.14M | 0.80M | 13.78M | -6.71M | 2.43M | -8.38M | 1.16M | -10.43M | 8.44M | -6.71M | -0.72M | -32.12M | 14.32M | -9.39M | -17.87M | -4.78M | 32.22M | 2.79M | 15.14M | -14.32M | -0.68M | 2.13M | -1.14M | -12.81M | -0.22M | 11.21M | 2.18M | -7.07M | 23.17M | 86.60M | 25.34M | -37.62M | -2.41M | -5.50M | -23.82M | -7.02M | -43.83M | 15.65M | -19.37M | 2.67M | -0.19M | 28.23M | 17.35M | 5.71M | -4.84M | 44.47M | -50.53M | -18.15M | 19.24M | 14.20M | 21.17M |
|
Free Cash Flow
|
13.93M | 29.39M | 43.27M | -45.50M | 3.39M | 4.51M | 18.98M | 4.19M | 5.23M | 8.57M | 22.09M | 23.09M | 0.57M | 24.46M | 21.41M | -4.07M | 18.48M | 8.50M | 29.20M | 2.73M | 5.88M | -1.84M | 17.19M | 7.42M | 11.80M | 5.33M | 7.25M | 0.56M | 10.82M | -0.52M | 4.01M | 13.97M | 4.95M | 18.68M | 23.04M | 15.45M | 6.21M | 27.71M | 20.44M | 14.30M | 5.73M | 19.46M | 30.03M | 18.49M | 1.13M | 141.08M | 23.97M | 15.20M | 8.26M | 18.72M | -5.88M | 1.90M | -36.42M | 18.17M | -9.51M | 6.30M | 7.22M | 33.17M | 25.79M | 17.13M | 3.69M | 42.83M | 28.55M | 4.63M | 33.12M | 52.62M | 56.49M |
|
Net Cash Flow
|
11.59M | 3.92M | 10.58M | -36.10M | -11.23M | -5.23M | 6.30M | -0.39M | 5.03M | 3.83M | 15.83M | 7.85M | -1.29M | 9.49M | 14.50M | -17.01M | 7.14M | 0.80M | 13.78M | -6.71M | 2.43M | -8.38M | 1.16M | -10.43M | 8.44M | -6.71M | -0.72M | -32.12M | 14.32M | -9.39M | -17.87M | -4.78M | 32.22M | 2.79M | 15.14M | -14.32M | -0.68M | 2.13M | -1.14M | -12.81M | -0.22M | 11.21M | 2.18M | -7.07M | 23.17M | 86.60M | 25.34M | -37.62M | -2.41M | -5.50M | -23.82M | -7.02M | -43.83M | 15.65M | -19.37M | 2.67M | -0.19M | 28.23M | 17.35M | 5.71M | -4.84M | 44.47M | -50.53M | -18.15M | 19.24M | 14.20M | 21.17M |