|
Net Income
|
2.63M | 0.36M | -0.42M | -1.96M | 1.06M | -0.59M | 2.69M | 2.51M | 6.00M | 5.95M | 3.85M | 4.14M | 18.59M | 10.42M | 6.20M | 35.21M | 33.69M | 20.02M | 20.91M | 41.19M | 41.16M | 35.72M | 28.77M | 31.41M | 47.28M | 48.76M | 39.15M | 45.38M | 63.02M | 28.59M | 27.48M | 24.37M | 64.62M | 52.28M | 30.38M | 48.69M | 91.93M | 57.35M | 52.15M | 76.76M | 119.30M | 64.52M | 75.22M | 81.77M | 247.20M | 67.90M | 73.30M | 113.60M | 139.40M | 89.50M | 110.70M |
|
Depreciation and Depletion
|
0.90M | 0.90M | 1.00M | 1.10M | 1.30M | 1.30M | 1.40M | 1.50M | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.72M | 0.12M | 0.08M | 0.01M | 0.09M | 0.18M | 0.09M | 0.35M | 0.25M | 0.04M | 1.52M | 1.41M | 1.22M | 3.59M | 13.93M | 2.05M | 3.34M | 12.96M | 13.36M | 6.41M | 23.22M | 3.70M | 4.59M | 5.07M | 31.07M | 5.60M | 4.45M | 6.15M | 15.81M | 21.22M | 19.50M | 33.58M | 23.58M | 23.79M | 28.99M | 21.14M | 22.05M | 24.27M | 24.49M | 24.09M | 27.82M | 35.37M | 33.20M | 33.42M | -93.80M | 24.10M | 24.20M | 22.60M | 22.20M | 38.40M | 31.20M |
|
Deferred Taxes
|
| | | | 0.58M | -0.19M | 1.03M | 0.84M | -0.10M | -0.13M | -1.28M | 0.49M | -3.64M | -1.29M | 3.44M | 16.84M | 1.28M | 1.63M | 6.25M | -16.85M | 4.27M | 5.96M | 4.84M | 6.00M | 3.72M | 5.71M | 6.28M | 5.30M | 1.39M | 5.93M | 3.88M | 10.18M | 2.74M | 3.75M | 6.14M | 20.28M | -10.33M | 0.69M | 4.80M | 1.64M | -1.65M | 3.36M | 2.18M | -1.29M | -10.50M | 2.70M | 4.00M | 9.60M | -6.20M | 6.90M | 108.90M |
|
Gains from Sales and Divestitures
|
| | | | | | | 3.52M | | | | 3.29M | | | | 0.57M | | 0.59M | 0.88M | 1.01M | 0.28M | 0.28M | 0.28M | 0.34M | 0.28M | 0.28M | 0.32M | 0.32M | 0.36M | 0.36M | 0.29M | 0.29M | 0.00M | 0.27M | 0.28M | 0.28M | 0.00M | 0.22M | 0.22M | 0.22M | 0.01M | 0.12M | 0.13M | 0.15M | 0.04M | 0.20M | 0.24M | 0.26M | 0.03M | 0.26M | 0.34M |
|
Gains from Investment Securities
|
| | | | | | | | 0.10M | -0.12M | | 19.22M | 0.10M | -0.10M | 6.80M | | 0.30M | 8.20M | 6.90M | 4.75M | 11.87M | 6.32M | 1.93M | 0.13M | 19.67M | 18.76M | 3.80M | 0.30M | 3.54M | 19.71M | 2.85M | 36.71M | 1.46M | 30.90M | 28.79M | 4.43M | 4.15M | 3.79M | 6.45M | 86.22M | 3.60M | 12.74M | 4.68M | 118.88M | 5.10M | 7.30M | 5.10M | 119.40M | 5.30M | 32.50M | 4.60M |
|
Cash from Operations
|
4.52M | 4.38M | 3.19M | 4.89M | 1.73M | 4.16M | 7.41M | 9.04M | 13.14M | 9.64M | 11.35M | 8.84M | 29.95M | 24.61M | 19.88M | 24.38M | 40.23M | 15.07M | 36.76M | 38.10M | 57.49M | 42.38M | 45.98M | 38.97M | 80.43M | 42.34M | 53.65M | 47.84M | 82.03M | 25.48M | 66.82M | 52.88M | 89.46M | 56.99M | 83.19M | 89.72M | 117.23M | 51.73M | 67.69M | 128.45M | 146.10M | 105.89M | 98.58M | 134.43M | 148.60M | 132.10M | 92.80M | 160.40M | 182.50M | 122.50M | 177.80M |
|
Amortizatization of Intangibles
|
0.06M | 0.06M | 0.06M | 0.08M | 0.06M | 0.01M | -0.01M | 0.07M | | | | | | | | | | | | 0.08M | 0.18M | 0.32M | 0.37M | 0.25M | 0.17M | 0.20M | 0.28M | 0.29M | 0.47M | 0.51M | 0.40M | 0.19M | 0.08M | 0.11M | 0.09M | 0.18M | 0.30M | 0.33M | 0.23M | 0.13M | 0.12M | 0.13M | 0.13M | 0.11M | 0.10M | | | | 1.30M | 3.60M | 4.30M |
|
Amortization of Deferred Charges
|
| | | | 0.01M | | | | 0.01M | 0.07M | 0.02M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | 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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.16M | 0.36M | 0.27M | 0.31M | 0.31M | 0.33M | 0.25M | 0.30M | 0.30M | 0.20M | 0.30M | 0.30M | 0.20M | 0.60M |
|
Depreciation & Amortization (CF)
|
1.29M | 1.29M | 1.45M | 1.45M | 1.72M | 1.68M | 1.80M | 1.96M | 2.13M | 2.29M | 2.40M | 2.60M | 2.91M | 3.21M | 3.55M | 3.96M | 4.29M | 4.71M | 4.91M | 5.50M | 6.07M | 6.71M | 8.13M | 8.75M | 9.35M | 10.33M | 10.97M | 11.57M | 12.21M | 13.07M | 13.78M | 14.30M | 14.92M | 16.02M | 17.32M | 18.97M | 21.66M | 22.57M | 23.56M | 24.92M | 26.27M | 27.74M | 28.95M | 30.94M | 32.50M | 35.60M | 38.10M | 39.70M | 39.90M | 42.00M | 45.00M |
|
Change in Receivables
|
-0.15M | 0.08M | 0.15M | 1.00M | -0.97M | 0.17M | 0.56M | 1.33M | -1.11M | 0.87M | 0.83M | -1.03M | 0.23M | 0.20M | -1.30M | -0.14M | 0.51M | -0.04M | -0.36M | 0.13M | 0.77M | 0.06M | -0.20M | 1.20M | 0.42M | -0.98M | -0.24M | 6.69M | -1.24M | 1.24M | 3.06M | -3.23M | 10.66M | 0.11M | -6.90M | -3.51M | 8.46M | 2.13M | -5.18M | 7.99M | -5.04M | -1.61M | -0.65M | 0.90M | 3.60M | | 0.50M | 18.70M | -7.90M | 8.60M | 10.50M |
|
Change in Inventory
|
0.03M | -0.12M | 0.21M | -0.26M | -0.13M | 0.07M | -0.14M | -0.07M | 0.52M | -0.39M | -0.38M | 0.47M | -0.42M | -0.23M | -0.31M | 0.55M | -0.18M | -0.26M | 0.51M | -0.54M | 0.19M | -0.25M | 0.11M | 0.25M | 0.01M | 0.24M | -0.07M | 0.22M | -0.25M | 0.69M | -0.47M | 0.07M | 0.12M | -0.20M | -0.02M | -0.38M | -0.12M | 1.29M | -1.19M | 0.23M | -0.39M | 0.05M | -0.04M | 0.17M | -0.20M | -0.20M | -0.50M | 0.90M | | | 0.20M |
|
Change in Account Payables
|
-0.41M | -0.22M | 0.48M | 5.02M | -1.71M | -0.69M | -0.64M | 0.66M | -0.52M | -0.46M | 0.12M | 0.42M | -1.17M | 3.79M | -6.28M | 2.09M | -1.35M | 1.03M | -1.14M | 1.54M | -0.71M | 1.30M | 1.20M | -0.71M | -1.25M | -0.03M | 0.31M | 0.75M | 0.41M | -1.43M | 5.51M | -2.96M | 0.80M | 1.46M | -0.61M | -2.32M | 5.41M | 2.25M | -3.50M | 7.54M | -4.64M | -5.63M | 2.15M | 2.93M | 3.00M | -3.00M | 13.10M | -4.00M | -14.40M | 10.80M | 0.80M |
|
Change in Accured Expenses
|
-1.40M | 2.88M | 1.20M | 3.60M | -2.61M | 0.59M | 0.99M | -0.47M | -3.51M | 6.89M | -0.86M | 1.50M | -6.90M | 1.27M | 9.42M | 0.11M | -5.28M | 1.88M | 7.72M | -7.04M | -6.98M | 1.84M | 9.39M | 2.26M | 7.92M | -0.10M | -1.64M | 1.39M | -1.49M | -1.13M | 4.86M | -4.24M | -0.32M | 3.37M | -0.93M | 14.89M | -1.20M | -1.20M | 1.29M | -8.39M | 6.86M | 17.70M | -8.83M | 6.47M | 6.20M | -2.30M | | 13.50M | -4.00M | -4.00M | 34.50M |
|
Change in Taxes
|
| | | | 0.39M | -0.25M | 0.16M | -0.42M | 4.29M | -1.42M | -0.32M | -8.35M | 13.32M | -1.21M | -9.69M | 3.62M | 17.27M | -20.12M | -5.70M | 2.20M | 4.01M | -2.57M | -0.85M | 2.49M | 7.49M | -14.14M | 1.10M | 5.49M | 19.97M | -20.28M | -4.96M | -1.17M | 23.42M | -20.97M | -2.21M | -6.20M | 39.59M | -23.40M | -14.95M | 9.55M | 24.93M | -21.29M | -8.83M | -7.61M | 35.70M | -7.00M | -20.60M | -1.60M | 54.90M | -49.30M | -71.00M |
|
Other Working Capital Changes
|
0.69M | 0.95M | 1.13M | 1.39M | 0.99M | 1.73M | 1.94M | 2.10M | 1.44M | 2.26M | 2.95M | 3.05M | 1.78M | 2.89M | 3.17M | 2.83M | 2.46M | 2.84M | 3.36M | 3.26M | 2.15M | 3.41M | 3.62M | 3.84M | 2.86M | 2.49M | 3.36M | 2.88M | 4.29M | 7.13M | -2.28M | 1.44M | 6.25M | 8.18M | -3.38M | 3.55M | 4.86M | 9.19M | -1.47M | 3.42M | 6.98M | 3.61M | 0.30M | 2.20M | 13.90M | -2.00M | -0.10M | 2.30M | 4.50M | 7.00M | 5.40M |
|
Capital Expenditures
|
1.23M | 1.61M | 3.40M | 10.93M | 5.16M | 4.12M | 2.67M | 2.32M | 2.50M | 2.42M | 5.23M | 6.40M | 8.36M | 15.98M | 7.79M | 11.68M | 9.14M | 12.77M | 21.02M | 16.46M | 18.71M | 13.16M | 12.39M | 15.64M | 14.89M | 19.82M | 36.38M | 21.85M | 25.73M | 26.73M | 21.04M | 20.60M | 25.33M | 37.40M | 23.99M | 33.97M | 34.47M | 33.25M | 24.32M | 40.66M | 40.62M | 42.80M | 52.29M | 56.89M | 47.70M | 45.60M | 48.20M | 51.40M | 37.70M | 61.70M | 98.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.01M | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 29.50M | 22.50M | 49.00M | 24.00M | 60.00M | 14.50M | 19.70M | 20.00M | 15.00M | 20.00M | 50.34M | 23.25M | 215.39M | 80.00M | 75.00M | 40.00M | 72.34M | 136.00M | 143.00M | 49.73M | 53.47M | 25.00M | | | | 90.00M | 75.00M | 35.00M | | | | |
|
Cash from Investing Activities
|
-27.26M | 63.19M | 40.12M | -224.48M | 41.40M | 89.47M | -80.67M | -269.25M | 66.86M | 46.34M | -78.32M | -87.21M | -437.28M | 75.33M | 433.48M | -276.45M | -101.87M | 151.19M | -26.36M | -7.37M | -24.49M | -36.78M | -25.10M | 36.96M | -17.19M | -29.74M | -31.22M | -141.40M | -183.63M | -6.36M | -7.77M | 79.89M | 7.46M | -57.24M | -14.20M | -193.69M | -67.63M | 45.12M | -9.52M | 8.73M | -40.62M | -42.76M | -52.26M | -61.06M | 42.30M | 29.40M | -38.20M | -55.70M | -379.90M | -185.30M | -94.00M |
|
Other financing activities
|
| | | | 0.91M | -1.56M | | | 0.01M | 0.01M | 0.03M | 0.06M | | | | 0.03M | 0.14M | | | 0.20M | 0.04M | 0.01M | 0.00M | | | | | | | | | | | | | | | | 5.14M | -0.14M | | | | 0.05M | | | | | | | |
|
Cash from Financing Activities
|
26.52M | -67.02M | -39.95M | 211.82M | -43.37M | -92.79M | 77.77M | 266.88M | -69.47M | -48.98M | 72.85M | 80.53M | 428.69M | -91.12M | -459.76M | 237.73M | 94.40M | -191.06M | -11.90M | 254.22M | -10.95M | -237.89M | -1.08M | 2.13M | 417.56M | -297.88M | -295.13M | 826.12M | -279.01M | -426.41M | 485.53M | 53.98M | 685.37M | -306.73M | 905.36M | -1118.28M | 2,098.87M | -620.90M | -1676.84M | 453.47M | 183.00M | -417.35M | -203.34M | 163.09M | 376.10M | -536.50M | -928.90M | 2,197.60M | -1452.30M | -677.20M | -38.70M |
|
Dividends Paid - Common
|
| | | 4.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.64M | 21.43M | 21.20M | 21.20M | 21.30M | 21.10M | 21.10M | 21.80M | 21.20M |
|
Change in Cash
|
3.79M | 0.55M | 3.36M | -7.78M | -0.24M | 0.84M | 4.50M | 6.67M | 10.53M | 6.99M | 5.88M | 2.17M | 21.36M | 8.82M | -6.40M | -14.34M | 32.76M | -24.80M | -1.51M | 284.94M | 22.04M | -232.30M | 19.80M | 78.06M | 480.80M | -285.28M | -272.70M | 732.56M | -380.61M | -407.29M | 544.57M | 186.75M | 782.28M | -306.99M | 974.36M | -1222.24M | 2,148.47M | -524.05M | -1618.67M | 590.65M | 288.49M | -354.23M | -157.03M | 236.47M | 567.00M | -375.00M | -874.30M | 2,302.30M | -1649.70M | -740.00M | 45.10M |
|
Beginning Cash Balance
|
13.44M | 17.23M | 17.78M | 21.14M | 13.36M | 13.12M | 13.97M | 18.47M | 25.14M | 35.67M | 42.67M | 48.55M | 50.71M | 72.08M | 80.89M | 74.50M | 60.16M | 92.92M | 68.12M | -238.87M | 46.08M | 286.93M | 65.25M | -32.34M | -389.50M | 380.09M | 380.83M | -598.90M | 562.44M | 520.81M | -388.17M | -35.04M | -567.19M | 509.35M | -743.44M | 1,500.22M | -1787.88M | 803.09M | 1,935.83M | -189.95M | 217.10M | 890.77M | 641.06M | 57.53M | -195.70M | 721.50M | 1,200.10M | -1900.30M | 2,170.50M | 1,272.20M | 329.90M |
|
Free Cash Flow
|
3.30M | 2.77M | -0.21M | -6.04M | -3.43M | 0.04M | 4.74M | 6.71M | 10.63M | 7.22M | 6.12M | 2.44M | 21.59M | 8.63M | 12.09M | 12.71M | 31.09M | 2.29M | 15.74M | 21.64M | 38.78M | 29.21M | 33.59M | 23.33M | 65.54M | 22.53M | 17.28M | 25.99M | 56.30M | -1.25M | 45.77M | 32.28M | 64.13M | 19.58M | 59.21M | 55.75M | 82.76M | 18.48M | 43.37M | 87.79M | 105.48M | 63.08M | 46.29M | 77.54M | 100.90M | 86.50M | 44.60M | 109.00M | 144.80M | 60.80M | 79.80M |
|
Net Cash Flow
|
3.79M | 0.55M | 3.36M | -7.78M | -0.24M | 0.84M | 4.50M | 6.67M | 10.53M | 6.99M | 5.88M | 2.17M | 21.36M | 8.82M | -6.40M | -14.34M | 32.76M | -24.80M | -1.51M | 284.94M | 22.04M | -232.30M | 19.80M | 78.06M | 480.80M | -285.28M | -272.70M | 732.56M | -380.61M | -407.29M | 544.57M | 186.75M | 782.28M | -306.99M | 974.36M | -1222.24M | 2,148.47M | -524.05M | -1618.67M | 590.65M | 288.49M | -354.23M | -157.03M | 236.47M | 567.00M | -375.00M | -874.30M | 2,302.30M | -1649.70M | -740.00M | 45.10M |