|
Net Income
|
20.84M | 25.31M | 14.57M | 13.79M | 10.02M | 23.16M | -13.30M | -34.20M | -6.04M | 8.47M | 2.98M | 7.20M | 22.98M | 14.19M | 45.66M | -9.16M | -105.83M | -8.42M | -102.09M | -14.87M | -21.14M | -41.82M | -26.44M | -31.02M | -29.96M | 8.71M | 9.76M | 6.88M | 5.20M |
|
Depreciation and Depletion
|
2.10M | 2.20M | 1.70M | 2.20M | 2.30M | 2.60M | 2.50M | 2.60M | 2.20M | 2.10M | 3.50M | 3.90M | 1.30M | 0.70M | 1.30M | 1.30M | 1.30M | 1.40M | 1.30M | 0.90M | 0.90M | 1.10M | 1.10M | 1.00M | 0.80M | 0.70M | 0.60M | 0.50M | 0.40M |
|
Share-based Compensation
|
| 1.74M | 1.98M | 2.04M | 11.16M | 4.00M | 4.15M | 4.97M | 5.19M | 5.17M | 5.09M | 5.37M | 4.09M | 4.32M | 6.77M | 6.93M | 7.05M | 6.87M | 4.88M | 4.47M | 4.36M | 4.88M | 3.98M | 2.94M | 3.22M | 2.85M | 2.83M | 2.71M | 2.49M |
|
Deferred Taxes
|
| 21.13M | 5.16M | 1.67M | -1.75M | 5.34M | 0.10M | -22.50M | 7.49M | 0.45M | 4.04M | 4.45M | 5.52M | 2.45M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 10.81M | 44.78M | 0.49M | 0.89M | -55.88M | -3.52M | -3.55M | -3.62M | -7.31M | -15.32M | -13.92M | -8.37M | 7.04M | -20.23M | -0.51M | -11.45M | 1.85M | 34.56M | -4.65M | 11.43M | 11.85M | 2.69M | 11.50M | 5.79M | -24.18M | -9.99M | -13.39M | -17.39M |
|
Cash from Operations
|
| 37.94M | 47.18M | 51.51M | 68.55M | 51.13M | 52.12M | 41.90M | 45.39M | 13.46M | 18.16M | 35.68M | 49.89M | 59.72M | 38.56M | 53.08M | 67.70M | 88.53M | 76.81M | 102.54M | 107.10M | 106.31M | 85.88M | 107.73M | 108.47M | 91.44M | 100.98M | 104.53M | 99.04M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | 108.47M | 0.03M | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 3.47M | 0.11M | 0.88M | 1.19M | 1.60M | -1.54M | -3.27M | 1.30M | 4.42M | 1.42M | 5.25M | 2.39M | 6.77M | 4.68M | 6.67M | 6.35M | 9.15M | 4.74M | 12.24M | 2.37M | 4.01M | 1.60M | 8.54M | 2.47M | 20.19M | 11.84M | 9.09M | 8.39M |
|
Depreciation & Amortization (CF)
|
2.10M | 3.12M | 2.88M | 3.19M | 3.59M | 4.44M | 4.66M | 5.10M | 5.12M | 5.34M | 6.96M | 7.74M | 5.69M | 6.72M | 10.70M | 11.64M | 12.28M | 12.91M | 13.39M | 13.77M | 13.94M | 13.78M | 13.20M | 13.01M | 13.47M | 11.48M | 11.07M | 10.71M | 10.16M |
|
Change in Accured Expenses
|
| 0.24M | 36.67M | 3.37M | 8.37M | 16.02M | -7.69M | -4.89M | 18.31M | -26.04M | -20.52M | 4.35M | 15.31M | 22.58M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 22.01M | 39.72M | -1.98M | -14.46M | 24.34M | 5.82M | -10.77M | 13.20M | 1.68M | 22.85M | -1.54M | -3.31M | -7.59M | 36.63M | 13.55M | 35.87M | -5.31M | 15.51M | -0.31M | 12.09M | -6.23M | 17.04M | -6.80M | 2.10M | 17.93M | -4.95M | -9.68M | 4.83M |
|
Capital Expenditures
|
| 6.93M | 2.51M | 4.20M | 5.03M | 5.61M | 5.46M | 5.67M | 5.37M | 5.28M | 5.65M | 6.48M | 6.38M | 7.97M | 10.64M | 12.94M | 13.24M | 12.07M | 11.74M | 6.99M | 6.45M | 6.08M | 3.10M | 5.25M | 4.78M | 6.06M | 5.58M | 6.43M | 6.12M |
|
Divestments
|
| | | | | | | | | 250.20M | 278.66M | 274.02M | 265.17M | 290.01M | 351.32M | 349.64M | 354.14M | 341.78M | 348.10M | 346.86M | 319.18M | 308.45M | 336.43M | 322.80M | 318.66M | 319.66M | 332.21M | 345.24M | 355.96M |
|
Cash from Investing Activities
|
| -170.12M | -57.71M | -95.59M | -146.66M | -197.72M | -39.35M | 132.92M | 25.80M | -102.99M | 8.99M | -66.14M | -259.59M | -568.04M | -122.50M | -515.53M | -277.85M | -255.67M | -39.65M | -64.37M | -85.35M | -96.81M | 36.46M | -63.44M | -110.28M | -56.43M | -55.52M | -52.34M | -72.63M |
|
Other financing activities
|
| | | | 0.64M | 0.47M | -0.79M | 0.06M | -0.47M | 0.70M | -2.49M | -0.28M | -0.84M | 0.38M | -7.08M | -0.22M | -0.93M | -0.44M | -1.36M | -0.36M | -0.60M | 5.05M | 2.43M | | 4.74M | 5.61M | -0.51M | 1.72M | |
|
Cash from Financing Activities
|
| 167.09M | 0.10M | 29.97M | 193.89M | 62.31M | 57.18M | -182.95M | -105.67M | 94.64M | -12.55M | 205.24M | 75.49M | 477.53M | 61.53M | 425.75M | 348.50M | 98.75M | -39.06M | -37.76M | -24.44M | -3.13M | -131.81M | -4.21M | -6.28M | -48.93M | -29.11M | -54.94M | -30.68M |
|
Dividends Paid - Preferred
|
| | | | 37.46M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 34.92M | -10.43M | -14.11M | 115.78M | -84.28M | 69.95M | -8.13M | -34.48M | 5.11M | 14.59M | 174.79M | -134.21M | -30.80M | -22.40M | -36.70M | 138.35M | -68.39M | -1.90M | 0.41M | -2.69M | 6.37M | -9.46M | 40.08M | -8.10M | -13.91M | 16.35M | -2.75M | -4.27M |
|
Free Cash Flow
|
| 31.01M | 44.67M | 47.31M | 63.52M | 45.52M | 46.66M | 36.23M | 40.02M | 8.18M | 12.51M | 29.20M | 43.51M | 51.75M | 27.92M | 40.14M | 54.46M | 76.46M | 65.07M | 95.56M | 100.65M | 100.23M | 82.78M | 102.47M | 103.69M | 85.39M | 95.40M | 98.09M | 92.92M |
|
Net Cash Flow
|
| 34.92M | -10.43M | -14.11M | 115.78M | -84.28M | 69.95M | -8.13M | -34.48M | 5.11M | 14.59M | 174.79M | -134.21M | -30.80M | -22.40M | -36.70M | 138.35M | -68.39M | -1.90M | 0.41M | -2.69M | 6.37M | -9.46M | 40.08M | -8.10M | -13.91M | 16.35M | -2.75M | -4.27M |