|
Net Income
|
49.58M | 17.08M | 30.65M | 32.93M | 30.19M | 41.61M | 40.15M | 42.51M | 45.28M | 56.26M | -30.56M | -15.96M | 51.31M | 49.94M | 52.00M | 60.11M | 47.91M | 41.06M | 36.13M | 46.98M | 32.60M | 31.41M | 36.17M | 9.69M | -6.89M | -3.81M | -269.26M | -31.58M | -2.92M | -2.19M | 7.11M | -0.32M | -1.68M | 2.84M | 2.99M | 2.04M | -1.95M | 2.98M | 2.69M | 13.97M | -0.05M | 0.24M | 0.01M | 0.75M | | | | | 8.38M | 15.38M | 29.50M | 55.64M | 63.90M | 70.87M | 77.04M | 67.15M | 79.28M | 70.33M | 63.85M | 64.98M | 56.21M | 46.06M | 38.59M | 42.77M | 40.25M | 34.21M | 30.91M |
|
Depreciation and Depletion
|
| | | | | | 2.08M | 2.08M | 2.08M | 2.15M | 2.45M | 1.91M | 1.90M | 1.81M | 1.55M | 1.57M | 1.57M | 1.57M | 1.56M | 1.30M | 1.30M | 1.20M | 1.30M | 3.80M | 4.50M | 4.50M | 3.90M | 3.00M | 3.40M | 3.00M | 3.10M | -8.70M | 3.00M | 2.50M | 2.40M | -7.40M | 2.40M | 2.60M | 2.70M | -7.30M | | | | | | | | | | | | | | | | | 3.90M | 3.60M | 4.10M | | 4.30M | 3.10M | 4.70M | | 3.70M | 3.50M | 3.80M |
|
Share-based Compensation
|
| | | | | | | | | | | 1.92M | -6.59M | 1.33M | 1.72M | 0.08M | -3.25M | 2.04M | | | | | | | | | | | | | | | 0.26M | -0.25M | -0.03M | 0.04M | 0.69M | 0.30M | 0.15M | 0.29M | 0.90M | 0.47M | 0.47M | 0.52M | 0.73M | 0.92M | 0.91M | 1.00M | 1.13M | 0.59M | 1.10M | 1.20M | 1.45M | 1.34M | 1.40M | 1.56M | 2.49M | 2.60M | 2.70M | 3.01M | 3.00M | 2.90M | 3.00M | 2.41M | 2.73M | 2.70M | 2.75M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.07M | -65.88M | 3.97M | 1.84M | 34.41M | 12.42M | -0.28M | -0.25M | -0.08M | 15.60M | 2.38M | 0.45M | 6.92M | 0.89M | 0.12M | 0.23M | -0.36M | -0.00M | 1.71M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.14M | 0.14M | 0.14M |
|
Gains from Investment Securities
|
10.28M | 3.48M | 17.56M | 3.39M | 17.70M | | | | | | | -2.12M | | | 4.71M | 1.10M | 292.94M | 0.04M | 0.10M | 0.01M | | | | | | | | 46.80M | | | 12.25M | 12.25M | 12.25M | -23.96M | 8.99M | 12.25M | 10.15M | 12.25M | 12.25M | 9.80M | 9.80M | 9.31M | 6.37M | 6.37M | 7.11M | 7.11M | | | 3.92M | | | 7.35M | 13.23M | 10.49M | 0.39M | 10.78M | 10.78M | 0.48M | 0.48M | 15.34M | 0.35M | 7.58M | 6.32M | 10.67M | 5.50M | 2.34M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 90.93M | 70.40M | | | | | 0.29M | 0.44M | | | | 5.62M | | 20.59M | | 3.80M | 361.70M | 19.04M | 1.89M | 0.09M | 5.70M | 9.24M | 1.78M | | | 1.19M | 0.24M | | | 18.04M | | | 0.48M | 147.73M | | 132.28M | 0.93M | 2.67M | 4.04M | 0.02M | 0.06M | 0.99M | 1.03M | 0.04M | 0.81M | 3.58M | -0.61M | 0.07M | 0.06M | 1.43M | -0.81M | | 0.09M | 3.66M | 0.45M | | |
|
Cash from Operations
|
43.55M | 57.13M | 38.12M | 71.87M | 41.88M | 71.67M | 62.11M | 83.03M | 47.03M | 91.65M | 79.64M | 87.25M | 49.48M | 82.52M | 61.87M | 77.54M | 43.91M | 79.74M | 65.87M | 57.56M | 38.63M | 61.01M | 57.46M | 53.66M | 55.47M | 50.64M | 55.24M | 42.07M | 26.66M | 17.80M | 38.26M | 25.24M | 20.49M | 35.10M | 25.80M | 45.74M | 19.80M | 54.34M | 33.41M | 81.38M | 22.95M | 53.59M | 41.38M | 19.39M | 31.86M | 19.93M | 24.32M | 13.15M | 23.20M | 13.38M | 30.06M | 55.16M | 52.33M | 63.12M | 82.50M | 68.89M | 72.90M | 81.35M | 78.94M | 77.79M | 71.50M | 56.63M | 54.15M | 66.22M | 34.42M | 45.58M | 41.09M |
|
Amortization of Deferred Charges
|
0.88M | 0.13M | 0.33M | | 0.15M | | | | | | | | | | | | 0.28M | 0.28M | 0.90M | 0.75M | 0.75M | 0.72M | 0.68M | 1.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.38M | 1.30M | 0.21M | 0.52M | 0.03M | 0.54M | 0.48M | 0.26M | -0.75M | -0.20M | -1.66M | 1.09M | -0.17M | -0.28M | 0.37M |
|
Depreciation & Amortization (CF)
|
| 22.00M | 12.95M | 11.99M | 11.37M | 16.48M | 16.20M | 12.93M | 14.32M | 17.43M | 19.82M | 13.54M | 12.41M | 15.17M | 14.48M | 16.16M | 14.76M | 17.41M | 17.85M | 14.35M | 14.65M | 16.35M | 18.62M | 30.26M | 24.55M | 18.17M | 15.67M | 18.15M | 9.78M | 10.47M | 11.93M | -3.60M | 9.72M | 8.16M | 8.31M | -2.78M | 5.10M | 5.38M | 4.89M | 6.33M | 4.39M | 3.97M | 3.38M | 3.19M | 2.01M | 2.06M | 2.11M | 3.01M | 5.09M | 4.87M | 5.18M | 3.93M | 3.87M | 5.85M | 6.85M | 5.95M | 4.08M | 3.79M | 4.59M | 6.02M | 4.65M | 3.32M | 4.73M | 2.83M | 3.99M | 3.75M | 3.87M |
|
Change in Receivables
|
| | 1.89M | -0.60M | 2.12M | 2.97M | 0.26M | -2.71M | 4.53M | -0.74M | 8.98M | -19.72M | 1.24M | -7.09M | 5.18M | 1.47M | 0.53M | -4.78M | -5.23M | 6.53M | 4.26M | -1.58M | 2.39M | -9.55M | -15.11M | 8.49M | 3.12M | -4.20M | -3.96M | 0.03M | 4.63M | -2.26M | 1.27M | 3.26M | -5.04M | -3.41M | 10.03M | -2.98M | -0.76M | -0.22M | 4.94M | -1.83M | -1.00M | 3.92M | 5.07M | -8.45M | -4.62M | -4.86M | 3.33M | -0.16M | 9.16M | 2.08M | 7.58M | 5.03M | -2.49M | 8.55M | -7.06M | 0.36M | 2.61M | 4.25M | -9.43M | -2.92M | 6.64M | -1.57M | 0.15M | -3.61M | 3.12M |
|
Change in Account Payables
|
| | 0.16M | | | | | | | | | | | | | | | | | | -1.57M | 0.45M | 2.78M | -1.21M | -0.01M | -0.03M | 1.60M | -1.59M | 0.23M | -0.25M | 0.05M | -0.03M | 0.26M | -0.25M | -0.27M | 0.27M | 1.53M | -0.64M | -0.84M | 1.09M | -0.62M | -0.56M | 0.35M | -0.41M | 0.09M | -0.04M | 0.14M | 0.01M | -0.01M | -0.08M | 0.18M | 0.48M | -0.06M | 0.07M | 0.21M | -0.19M | -0.54M | 0.07M | -0.38M | -0.26M | 0.63M | -0.58M | 0.05M | -0.07M | 0.55M | -0.53M | -0.04M |
|
Change in Accured Expenses
|
| | -7.12M | 7.06M | -7.14M | 6.81M | -7.14M | 6.97M | -7.03M | 8.90M | -3.58M | 3.62M | -2.90M | 3.46M | -4.11M | 0.08M | -3.25M | 2.04M | -1.38M | 10.53M | -8.06M | 2.15M | 0.47M | -3.48M | -5.35M | 6.04M | 7.80M | -12.11M | 1.27M | -4.41M | 10.42M | -3.66M | -7.95M | 0.65M | 0.21M | -0.87M | -9.78M | 6.49M | -6.66M | 8.81M | -10.03M | 2.89M | 2.06M | -6.95M | 7.06M | -10.84M | 10.73M | -9.16M | 7.13M | -8.33M | 8.17M | -3.95M | 7.25M | -12.36M | 0.28M | 5.77M | -8.80M | 2.02M | 0.50M | 5.88M | -8.22M | 1.92M | 0.39M | 3.83M | -7.99M | 2.30M | 0.36M |
|
Change in Taxes
|
-2.14M | 4.54M | 4.49M | 1.67M | 5.11M | 0.55M | -0.06M | 1.32M | -2.84M | 1.43M | -1.01M | 1.82M | -2.49M | 1.91M | -0.13M | 2.35M | -2.40M | 1.04M | -1.47M | 2.70M | -2.54M | 1.69M | -1.22M | 1.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | 2.00M | 15.96M | 13.01M | 7.63M | 8.61M | 13.24M | 5.43M | 7.08M | 12.02M | 6.74M | -2.45M | 9.00M | 5.32M | -0.18M | 4.51M | 5.45M | 3.38M | -22.05M | 0.75M | 0.72M | 0.67M | -7.42M | 5.84M | -15.89M | 2.27M | 15.38M | -4.06M | -34.14M | -2.56M | 4.88M | -1.28M | 5.77M | 2.06M | -22.50M | 5.36M | 3.65M | 0.19M | 10.27M | 4.53M | -7.22M | -1.24M | 7.61M | 8.27M | 2.20M | -0.27M | -0.46M | -1.41M | 2.65M | -4.72M | 1.76M | -7.32M | -2.26M | -7.52M | 1.67M | 1.62M | -4.42M | -2.16M | 1.48M | 2.64M | -0.46M | 14.60M | 0.42M | -3.23M | -0.99M | 1.58M |
|
Capital Expenditures
|
| | | | | | 2.22M | 1.67M | 0.16M | 0.16M | | 0.08M | 10.13M | -9.64M | 0.19M | | | | | | -1.80M | 1.94M | 0.07M | 2.25M | 3.76M | 1.31M | 3.51M | 1.03M | 1.42M | 2.50M | 0.51M | -66.55M | 2.10M | 2.90M | 1.24M | -7.39M | -0.66M | -0.17M | | 0.83M | -0.26M | -0.25M | -6.11M | 6.61M | | 0.92M | 0.02M | 0.02M | 0.99M | -1.17M | 0.17M | | | | 0.06M | 0.06M | 0.00M | 0.01M | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.77M | 0.10M | 1.00M | 4.40M | 0.10M | | | 14.76M | 9.78M | 0.15M | | 0.41M | -0.56M | | | 0.01M | 1.00M | 3.40M | 1.86M | 6.23M | 3.04M | 32.85M | 1.50M | 21.02M | 7.02M | -0.55M | 0.00M | 1.96M | 0.56M | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | 0.38M | 0.10M | 0.01M | 0.85M | 2.00M | 0.17M | 4.64M | 0.00M | 0.04M | 0.25M | 0.73M | 0.91M |
|
Divestments
|
| | | | | | | | | | | | | | | | 0.24M | 15.93M | 7.95M | | 11.64M | 10.29M | 10.29M | -383.22M | 10.90M | -36.19M | 59.83M | -71.80M | 12.25M | -16.06M | 110.64M | -5.06M | 0.03M | 2.36M | 3.26M | -11.91M | -3.41M | -2.36M | -3.57M | 192.36M | -0.39M | -0.04M | -0.12M | -0.07M | -0.07M | | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-96.80M | | -19.34M | -3.77M | -46.15M | -66.36M | -2.17M | -56.11M | -84.88M | -13.71M | -3.74M | -12.75M | -126.73M | -26.03M | -23.94M | -36.03M | -292.37M | 10.87M | 0.35M | -21.62M | -1.51M | -3.29M | -4.90M | -510.81M | -11.85M | -10.67M | -1.93M | -5.82M | 41.54M | 1.71M | 117.08M | 6.48M | -2.07M | 2.94M | 2.77M | 6.16M | 3.24M | 0.70M | 1.59M | 185.10M | 0.70M | 0.70M | 6.57M | 0.26M | 0.27M | 0.36M | 0.33M | 0.78M | 0.60M | 0.66M | 0.61M | 0.54M | | 0.91M | 0.87M | 0.91M | 0.70M | 0.61M | 1.48M | 2.63M | 0.81M | 5.30M | 0.67M | 0.72M | 0.95M | 1.44M | 1.63M |
|
Other financing activities
|
| | | | | | | | | | 1.72M | 0.18M | | | | | 1.62M | | 7.44M | 0.44M | -0.06M | 0.49M | 0.16M | 332.70M | -0.08M | 21.89M | -8.00M | -2.00M | -10.34M | 22.34M | -137.56M | -14.24M | 34.76M | 5.78M | -0.35M | -79.28M | -1.46M | 3.19M | -0.21M | -198.03M | 0.27M | -26.67M | -0.03M | -0.01M | -1.64M | | | -0.00M | -0.69M | 0.00M | | -0.00M | -2.81M | -2.72M | -4.22M | -2.84M | -3.05M | -0.45M | -0.02M | -0.01M | -6.95M | 0.56M | -0.00M | -2.08M | -5.36M | | 0.00M |
|
Cash from Financing Activities
|
64.43M | -76.74M | -39.39M | -46.35M | -15.51M | 10.24M | -66.10M | -3.66M | 11.35M | -1.24M | -71.49M | -9.69M | -30.27M | -41.92M | -37.48M | -14.51M | 175.18M | -61.56M | -71.74M | -43.10M | -74.81M | -42.53M | -44.44M | 429.10M | -60.42M | -67.53M | -11.68M | -43.64M | -65.15M | -47.13M | -90.15M | -83.75M | 54.41M | -110.26M | 51.89M | -137.26M | -28.30M | -22.60M | -20.80M | -131.65M | -99.85M | -97.99M | -21.91M | -33.55M | -29.83M | -9.98M | -19.91M | -29.71M | -26.82M | -12.90M | -9.59M | -39.17M | -52.26M | -140.27M | -81.78M | -91.64M | -95.03M | -88.88M | -72.74M | -86.84M | -73.31M | -40.58M | -56.26M | -67.40M | -34.94M | -47.55M | -42.05M |
|
Dividends Paid - Common
|
-46.72M | -47.37M | -50.70M | 332.92M | -43.35M | | | 58.42M | 58.42M | 58.42M | 58.48M | 59.51M | 62.08M | 59.51M | 59.73M | 56.71M | 63.06M | 61.63M | 61.63M | 60.20M | 39.22M | 39.42M | 39.73M | 43.67M | 43.68M | 11.23M | 11.23M | -63.40M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 7.76M | 7.50M | 7.50M | 7.50M | 7.50M | 14.39M | 5.63M | 5.63M | 7.50M | 7.61M | 7.50M | -22.61M | 5.63M | 5.67M | -10.30M | | 7.50M | 7.76M | 9.55M | 9.57M | 40.90M | 9.67M | 9.67M | 9.67M | 42.19M | 9.99M | 9.99M | 9.99M | 26.28M | 10.05M | 10.05M |
|
Change in Cash
|
11.18M | -19.61M | -20.61M | 21.75M | -19.78M | 15.55M | -6.17M | 23.27M | -26.50M | 76.70M | 4.41M | 64.81M | -107.52M | 14.57M | 0.45M | 27.00M | -73.27M | 29.05M | -5.53M | -7.16M | -37.69M | 15.19M | 8.11M | -28.05M | -16.80M | -5.75M | 33.63M | -9.38M | 0.32M | -28.71M | 69.00M | -52.02M | 72.57M | -72.16M | 80.46M | -91.42M | -8.68M | 31.82M | 10.41M | 142.64M | -76.32M | -43.93M | 26.39M | -13.90M | 2.24M | 10.32M | 4.75M | -15.78M | -3.02M | 1.14M | 21.08M | 16.53M | 0.07M | -76.23M | 1.58M | -21.85M | -21.44M | -6.92M | 7.68M | -6.42M | -1.00M | 21.35M | -1.44M | -0.46M | 0.43M | -0.53M | 0.68M |
|
Free Cash Flow
|
43.55M | 57.13M | 38.12M | 71.87M | 41.88M | 71.67M | 59.89M | 81.36M | 46.87M | 91.48M | 79.64M | 87.17M | 39.36M | 92.16M | 61.68M | 77.54M | 43.91M | 79.74M | 65.87M | 57.56M | 40.43M | 59.07M | 57.39M | 51.41M | 51.71M | 49.33M | 51.73M | 41.05M | 25.24M | 15.30M | 37.75M | 91.79M | 18.39M | 32.20M | 24.56M | 53.13M | 20.45M | 54.51M | 33.41M | 80.55M | 23.21M | 53.84M | 47.49M | 12.78M | 31.86M | 19.01M | 24.30M | 13.13M | 22.21M | 14.55M | 29.88M | 55.16M | 52.33M | 63.12M | 82.44M | 68.83M | 72.90M | 81.34M | 78.94M | 77.79M | 71.50M | 56.63M | 54.15M | 66.22M | 34.42M | 45.58M | 41.09M |
|
Net Cash Flow
|
11.18M | -19.61M | -20.61M | 21.75M | -19.78M | 15.55M | -6.17M | 23.27M | -26.50M | 76.70M | 4.41M | 64.81M | -107.52M | 14.57M | 0.45M | 27.00M | -73.27M | 29.05M | -5.53M | -7.16M | -37.69M | 15.19M | 8.11M | -28.05M | -16.80M | -27.56M | 41.63M | -7.38M | 3.05M | -27.62M | 65.19M | -52.02M | 72.83M | -72.22M | 80.47M | -85.36M | -5.26M | 32.45M | 14.20M | 134.82M | -76.20M | -43.70M | 26.03M | -13.90M | 2.31M | 10.32M | 4.75M | -15.78M | -3.02M | 1.14M | 21.08M | 16.53M | 0.07M | -76.23M | 1.58M | -21.85M | -21.44M | -6.92M | 7.68M | -6.42M | -1.00M | 21.35M | -1.44M | -0.46M | 0.43M | -0.53M | 0.68M |