|
Net Income
|
5.42M | 9.53M | 13.53M | 8.47M | 12.18M | 20.62M | 24.79M | 26.70M | 36.42M | 44.17M | 42.62M | 48.33M | 45.33M | 57.66M | 58.62M | 55.86M | 63.09M | 66.36M | 66.89M | 61.55M | 75.14M | 85.18M | 84.05M | 77.92M | 89.71M | 96.72M | 93.44M | 83.42M | 91.62M | 90.57M | 77.79M | 78.52M | 80.32M | 84.70M | 47.05M | 96.17M | 109.31M | 115.24M | 113.56M | 109.80M | 114.61M | 117.18M | 112.84M | 89.92M | 46.20M | 75.75M | 94.42M | 110.60M | 149.21M | 170.87M | 167.94M | 168.24M | 175.82M | 166.21M | 147.65M | 122.00M | 106.29M | 95.55M | 87.30M | 63.70M | 68.16M | 65.45M | 54.29M | 17.35M | 40.97M | 42.92M | 31.76M |
|
Depreciation and Depletion
|
| 15.46M | 15.56M | 14.92M | 13.99M | 13.46M | 13.18M | 12.76M | 12.95M | 12.81M | 12.75M | 12.25M | 12.03M | 12.04M | 12.00M | 11.75M | 11.58M | 11.67M | 12.08M | 12.20M | 11.86M | 12.11M | 12.95M | 13.01M | 13.56M | 12.92M | 13.79M | 15.12M | 15.59M | 16.06M | 16.31M | 15.90M | 15.95M | 16.07M | 16.01M | 16.25M | 16.15M | 15.94M | 15.90M | 15.65M | 16.09M | 16.75M | 15.78M | 15.91M | 15.60M | 15.59M | 15.18M | 13.96M | 13.75M | 12.82M | 11.67M | 11.08M | 11.83M | 11.86M | 12.63M | 12.74M | 12.49M | 12.73M | 13.40M | 13.00M | 12.52M | 13.19M | 13.34M | 13.01M | 12.60M | 12.29M | 12.14M |
|
Share-based Compensation
|
| 15.07M | 15.95M | 14.07M | 14.89M | 14.07M | 14.08M | 12.11M | 13.33M | 12.75M | 12.71M | 8.89M | 11.32M | 10.69M | 10.57M | 8.21M | 9.77M | 10.58M | 10.31M | 8.77M | 10.38M | 10.81M | 10.86M | 8.84M | 10.85M | 10.85M | 10.75M | 10.35M | 11.74M | 10.71M | 9.90M | 9.86M | 10.87M | 10.44M | 11.03M | 10.56M | 11.39M | 11.05M | 11.95M | 11.24M | 11.67M | 11.89M | 13.50M | 13.53M | 13.04M | 13.06M | 12.86M | 14.18M | 13.90M | 14.06M | 13.79M | 15.18M | 14.41M | 14.08M | 13.99M | 15.43M | 15.45M | 15.23M | 15.02M | 16.78M | 15.63M | 15.71M | 15.33M | 16.70M | 14.53M | 13.92M | 14.26M |
|
Deferred Taxes
|
| 0.79M | 3.15M | -6.84M | -0.34M | -7.77M | 22.32M | -7.83M | 1.05M | -0.41M | 24.34M | -1.55M | -12.42M | -5.57M | 4.55M | -4.12M | -9.17M | -10.25M | 10.28M | 2.71M | -5.85M | -8.02M | 7.52M | 8.04M | -9.03M | -5.93M | -1.67M | -0.83M | -1.24M | -6.47M | 6.67M | 10.56M | -10.54M | -13.33M | 57.40M | 1.70M | -11.88M | 1.76M | -7.46M | 5.74M | -7.75M | -7.67M | 0.21M | 12.02M | -16.31M | -15.73M | 6.88M | 2.58M | -8.11M | -27.25M | 11.64M | 5.49M | 0.93M | -3.47M | 7.86M | 3.10M | -6.68M | -5.36M | -7.63M | 6.60M | -10.83M | -5.55M | -8.15M | 3.97M | -2.37M | 25.01M | -3.76M |
|
Gains from Investment Securities
|
| 3.73M | 11.35M | 1.97M | 10.87M | 10.70M | 14.71M | 4.21M | 15.04M | 25.61M | 31.57M | 7.03M | -3.43M | 2.16M | 130.27M | 29.67M | 3.41M | 5.40M | 129.93M | 5.28M | 4.52M | 8.41M | 160.16M | 7.46M | 5.56M | 6.57M | 193.09M | 5.36M | 5.89M | 6.58M | 201.58M | 4.94M | 10.31M | 8.59M | 167.12M | 10.59M | 9.24M | 8.16M | 109.16M | -16.97M | -4.27M | -2.74M | 215.50M | -22.99M | -5.36M | -5.30M | 161.97M | -22.80M | -4.62M | -3.52M | 250.66M | -21.78M | -3.36M | -3.50M | 246.57M | -18.60M | -5.45M | -9.18M | 201.72M | | | | | | | | |
|
Asset Writedowns and Impairment
|
| -0.79M | 1.40M | 1.37M | 0.73M | 3.31M | 1.39M | 1.61M | 0.70M | 1.63M | 2.73M | 2.32M | 2.32M | 3.01M | -0.52M | 2.64M | 0.42M | 3.11M | 1.29M | 3.46M | 1.22M | 2.05M | 3.10M | 2.55M | 1.38M | 3.16M | 4.91M | 1.23M | 1.99M | 0.11M | 5.87M | 1.70M | 1.72M | 1.91M | 2.69M | 1.78M | 2.17M | 4.26M | 3.70M | 2.33M | 1.21M | 2.97M | 3.37M | 4.69M | 2.02M | -2.13M | -0.38M | 3.16M | 1.58M | 2.53M | 2.20M | 2.06M | 2.25M | 1.57M | 2.89M | 2.93M | 0.59M | 4.28M | 0.94M | 0.18M | 0.38M | 1.92M | 2.81M | 1.23M | 1.47M | 1.10M | -0.65M |
|
Cash from Operations
|
| 66.84M | 47.80M | 14.52M | 36.47M | 50.49M | 74.41M | 18.95M | 68.93M | 71.79M | 96.65M | 23.21M | 92.07M | 75.97M | 97.92M | 27.89M | 102.05M | 81.12M | 98.16M | 59.23M | 104.91M | 93.68M | 82.88M | 84.48M | 141.91M | 93.85M | 118.00M | 78.49M | 128.71M | 153.23M | 81.66M | 123.50M | 134.56M | 130.40M | 64.53M | 116.22M | 147.75M | 185.31M | 123.05M | 127.08M | 120.75M | 191.18M | 80.62M | 124.93M | 301.02M | 138.70M | 31.89M | 68.06M | 165.42M | 224.79M | 144.87M | 69.16M | 232.92M | 179.40M | 202.27M | 65.52M | 281.08M | 175.65M | 114.63M | -15.92M | 141.95M | 129.60M | 154.83M | -59.35M | 119.38M | 77.40M | 182.53M |
|
Amortizatization of Intangibles
|
0.28M | 0.28M | 0.28M | 0.27M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.10M | 0.21M | 0.43M | 0.43M | 0.43M | 0.40M | 0.33M | 0.22M | | | | | | 0.19M | 0.29M | 0.31M | 0.33M | 0.31M | 0.30M | 0.36M | 0.48M | 0.42M | 0.46M | 0.44M | 0.43M | 0.37M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.33M | 0.22M | 0.58M | 0.58M | 0.57M | 0.52M | 0.42M | 0.42M | 0.42M | 0.42M | 0.72M | 0.72M | 0.72M | 0.72M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.52M | 0.53M | 0.52M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 1.29M | 1.96M | 3.29M | 4.28M | 5.06M | 5.77M | 9.96M | 3.40M | 7.42M | 7.25M | 7.11M | 6.69M | 7.40M | 7.72M | 8.19M | 8.16M | 8.85M | 19.52M | 9.18M | 9.40M | 8.95M | 8.51M | 8.31M | 7.97M | 6.96M | 6.49M |
|
Depreciation & Amortization (CF)
|
| 15.46M | 15.56M | 14.92M | 13.99M | 13.46M | 13.18M | 12.76M | 12.95M | 12.81M | 12.75M | 12.25M | 12.03M | 12.04M | 12.00M | 11.75M | 11.58M | 11.67M | 12.08M | 12.20M | 11.86M | 12.11M | 12.95M | 13.01M | 13.56M | 12.92M | 13.79M | 15.12M | 15.59M | 16.06M | 16.31M | 15.90M | 15.95M | 16.07M | 16.01M | 16.25M | 16.15M | 15.94M | 15.90M | 15.65M | 16.09M | 16.75M | 15.78M | 15.91M | 15.60M | 15.59M | 15.18M | 13.96M | 13.75M | 12.82M | 11.67M | 11.08M | 11.83M | 11.86M | 12.63M | 12.74M | 12.49M | 12.73M | 13.40M | 13.00M | 12.52M | 13.19M | 13.34M | 13.01M | 12.60M | 12.29M | 12.14M |
|
Change in Receivables
|
| -15.44M | -1.28M | 16.18M | 19.09M | 35.91M | -3.18M | 38.72M | 26.80M | 33.97M | -18.18M | 28.52M | 15.80M | 24.26M | -47.22M | 42.60M | 12.15M | 6.29M | -13.34M | 38.91M | 29.75M | 54.60M | 11.66M | 22.43M | 21.60M | 52.47M | -20.76M | 25.38M | 3.95M | 10.39M | -23.84M | -4.30M | 0.92M | 25.19M | -4.77M | 49.79M | 30.79M | 38.52M | -32.88M | 35.29M | 15.65M | 21.34M | -23.83M | 36.70M | -190.61M | 15.56M | 10.61M | 95.02M | 106.58M | 107.22M | -16.20M | 89.60M | 40.39M | 28.27M | -92.63M | -9.77M | -36.17M | -20.64M | -89.68M | 7.04M | 35.48M | -16.57M | -92.90M | 8.30M | 22.26M | 13.35M | -89.71M |
|
Change in Accured Expenses
|
| 7.03M | 10.16M | -18.88M | 17.32M | 26.09M | 17.09M | -6.22M | 23.70M | 38.80M | 8.65M | -37.16M | 34.05M | 22.32M | -2.53M | -25.01M | 48.74M | 4.11M | 10.51M | -14.23M | 45.47M | 40.90M | -0.40M | -23.23M | 52.48M | 33.90M | -2.92M | -35.10M | 42.32M | 51.59M | -39.08M | -7.50M | 7.54M | 65.71M | -64.42M | 13.53M | 32.43M | 85.92M | -99.45M | -11.91M | -3.14M | 7.51M | 95.21M | -48.16M | 71.25M | 21.01M | -30.18M | -6.60M | 52.84M | 10.69M | 43.13M | -39.98M | -54.98M | -5.30M | 39.09M | 21.97M | 34.45M | -11.67M | 54.05M | 34.84M | 20.24M | 36.10M | 14.31M | -29.95M | 4.56M | 98.29M | 20.33M |
|
Change in Taxes
|
| 2.38M | -0.82M | 8.38M | -0.48M | 11.87M | -18.28M | 20.36M | 8.41M | 1.93M | -24.33M | 26.07M | 12.58M | -1.63M | -21.86M | 31.09M | -15.83M | -4.25M | -22.94M | 31.32M | -0.12M | 5.79M | -20.63M | 37.50M | 4.16M | -6.81M | -14.91M | 42.28M | -32.54M | 2.76M | -20.74M | 27.86M | 21.37M | -16.91M | -41.98M | 27.07M | 9.15M | -17.88M | 10.56M | 17.47M | -12.77M | -11.44M | -12.06M | 20.12M | 23.60M | -28.44M | -15.10M | 25.41M | -3.30M | 19.32M | -37.85M | 35.31M | -13.79M | -12.57M | -6.35M | 29.91M | 37.76M | 32.00M | -88.95M | 10.04M | -8.21M | -6.52M | -16.27M | 3.78M | 0.30M | -11.83M | 6.35M |
|
Other Working Capital Changes
|
| -2.09M | 9.59M | -9.26M | 2.56M | -4.89M | -1.69M | 1.25M | 0.55M | 5.82M | -2.08M | 5.01M | -3.06M | -1.82M | 4.97M | 9.38M | -5.45M | -5.94M | -2.54M | 7.27M | 3.10M | 0.15M | -2.61M | 13.46M | -0.78M | -1.51M | 2.24M | 12.48M | -3.27M | 2.02M | -1.82M | 17.99M | -7.89M | -6.52M | 14.96M | 1.50M | -9.37M | -7.10M | 16.27M | 4.75M | 7.16M | 8.96M | 9.47M | 10.38M | 8.47M | 7.28M | 7.06M | 8.49M | 7.75M | 7.50M | 7.50M | 13.49M | 6.05M | 10.16M | 10.66M | 23.11M | -2.92M | 8.29M | 6.42M | 24.57M | -9.01M | 7.32M | 6.33M | 30.00M | -16.78M | 7.62M | 7.69M |
|
Capital Expenditures
|
| 6.85M | 10.25M | 8.28M | 6.14M | 7.64M | 13.04M | 14.56M | 13.81M | 13.33M | 14.83M | 10.37M | 13.84M | 11.61M | 14.24M | 8.08M | 11.02M | 13.01M | 21.61M | 12.44M | 10.64M | 13.12M | 26.62M | 13.35M | 16.18M | 18.75M | 26.78M | 18.81M | 24.93M | 19.54M | 19.68M | 10.34M | 10.85M | 7.35M | 12.21M | 7.96M | 9.30M | 9.93M | 15.30M | 12.67M | 15.96M | 16.51M | 14.33M | 14.28M | 7.99M | 6.61M | 4.50M | 9.74M | 6.38M | 8.68M | 11.81M | 14.99M | 20.29M | 13.36M | 12.48M | 9.37M | 9.72M | 15.06M | 11.72M | 11.78M | 12.39M | 17.84M | 14.31M | 12.39M | 15.18M | 13.84M | 11.75M |
|
Acquisitions
|
| | | | | | | | | | | | | 0.04M | 12.87M | | | | | | | | | | | | 14.67M | | | 0.50M | 0.30M | | | 0.06M | -0.54M | | | | | | | | | | | | | | | | | | | | 18.98M | 0.70M | 0.34M | | | | 0.26M | | | | | 0.61M | |
|
Cash from Investing Activities
|
| -8.96M | -11.60M | -7.64M | -6.17M | -8.86M | -16.44M | -15.58M | -15.58M | -15.36M | -16.88M | -11.85M | -17.44M | -13.80M | -29.93M | -37.75M | -14.43M | -18.42M | -27.18M | -17.73M | -15.16M | -21.54M | -34.21M | -20.80M | -21.73M | -25.32M | -50.10M | -24.17M | -32.22M | -26.62M | -29.22M | -15.27M | -22.80M | -16.00M | -24.42M | -18.55M | -18.54M | -18.08M | -33.34M | -23.08M | -24.65M | -25.80M | -28.61M | -28.35M | -14.66M | -0.42M | 52.89M | -15.45M | -15.66M | -18.68M | -37.81M | -27.12M | -28.08M | -17.00M | -44.42M | -62.77M | -15.02M | -13.30M | -21.16M | -22.03M | -15.43M | -20.64M | -29.01M | -32.71M | -16.03M | -13.88M | -23.08M |
|
Other financing activities
|
| 0.59M | 2.38M | 0.42M | 0.29M | 0.21M | 4.90M | 0.62M | 0.32M | 0.14M | 3.12M | 2.44M | 0.46M | 0.21M | 5.37M | 0.99M | 0.29M | 0.28M | 6.54M | 0.71M | 0.55M | 0.39M | 5.53M | 4.26M | 0.38M | 0.01M | 4.12M | 0.40M | 0.41M | 0.01M | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -42.24M | -75.80M | -19.91M | -84.45M | -29.53M | -54.10M | -41.01M | -76.27M | -66.87M | -41.84M | -48.92M | -56.10M | -34.27M | -70.33M | -49.41M | -61.57M | -34.39M | -74.91M | -50.07M | -51.92M | -81.21M | -46.86M | -81.24M | -70.97M | -123.12M | -93.22M | -68.51M | -70.12M | -72.73M | -76.94M | -111.33M | -79.45M | -67.77M | -94.35M | -103.45M | -103.62M | -112.16M | -170.88M | -110.28M | -97.40M | -116.22M | -99.47M | -110.50M | -38.50M | -59.48M | -106.85M | -123.80M | -108.11M | -108.69M | -117.99M | -109.56M | -147.28M | -143.60M | -108.74M | -116.96M | -92.38M | -144.79M | -106.41M | -143.39M | -115.05M | -103.38M | -134.62M | -111.22M | -80.43M | -79.96M | -58.70M |
|
Dividends Paid - Common
|
| 18.11M | 17.75M | 19.59M | 19.04M | 18.98M | 18.98M | 20.29M | 20.01M | 19.72M | 20.28M | 21.02M | 20.86M | 20.82M | 21.44M | 22.02M | 21.86M | 21.73M | 23.57M | 24.39M | 24.26M | 24.10M | 24.85M | 27.38M | 26.51M | 26.29M | 27.39M | 28.75M | 29.15M | 28.07M | 28.20M | 30.60M | 30.85M | 29.63M | 29.92M | 34.92M | 34.07M | 33.71M | 33.73M | 37.89M | 36.07M | 35.74M | 35.93M | 40.48M | 38.44M | 38.38M | 38.63M | 44.28M | 42.20M | 41.86M | 42.27M | 47.50M | 48.73M | 46.37M | 46.69M | 53.72M | 50.96M | 50.56M | 50.67M | 57.50M | 54.75M | 54.02M | 54.14M | 61.29M | 59.37M | 58.89M | 58.67M |
|
Exchange Rate Effect
|
| 6.19M | -2.25M | -3.41M | -5.17M | 8.91M | 0.21M | 4.33M | 2.16M | -7.91M | -1.32M | 2.68M | -4.41M | 2.95M | 0.55M | -3.01M | -4.43M | 4.46M | -0.06M | 0.54M | 2.21M | -7.84M | -5.56M | -8.68M | 3.04M | -6.72M | -1.92M | 3.74M | -1.77M | -0.13M | -7.75M | 3.04M | 5.34M | 3.91M | 0.66M | 3.02M | -8.91M | -1.99M | -3.98M | -0.65M | 1.09M | -5.86M | 5.19M | -6.64M | 3.72M | 6.71M | 9.49M | -5.30M | 3.23M | -6.50M | -3.79M | -1.16M | -16.98M | -16.35M | 16.17M | 3.31M | 1.35M | -10.85M | 15.20M | -9.46M | -5.05M | 17.52M | -24.08M | 8.17M | 15.16M | 1.18M | -1.61M |
|
Change in Cash
|
| 21.82M | -41.85M | -16.43M | -59.32M | 21.01M | 4.08M | -33.31M | -20.76M | -18.34M | 36.61M | -34.88M | 14.12M | 30.85M | -1.79M | -62.28M | 21.62M | 32.78M | -3.98M | -8.03M | 40.04M | -16.90M | -3.76M | -26.23M | 52.25M | -61.31M | -27.24M | -10.46M | 24.59M | 53.74M | -32.25M | -0.06M | 37.66M | 50.54M | -53.58M | -2.77M | 16.67M | 53.08M | -85.16M | -6.93M | -0.20M | 43.30M | -42.26M | -20.56M | 251.57M | 85.52M | -12.57M | -76.50M | 44.88M | 90.91M | -14.72M | -68.67M | 40.58M | 2.44M | 65.28M | -110.90M | 175.03M | 6.71M | 2.27M | -190.80M | 6.43M | 23.10M | -32.88M | -195.11M | 38.07M | -15.26M | 99.15M |
|
Free Cash Flow
|
| 59.99M | 37.56M | 6.24M | 30.33M | 42.85M | 61.37M | 4.39M | 55.12M | 58.45M | 81.82M | 12.84M | 78.23M | 64.36M | 83.68M | 19.80M | 91.03M | 68.11M | 76.55M | 46.78M | 94.27M | 80.56M | 56.26M | 71.13M | 125.74M | 75.09M | 91.21M | 59.68M | 103.78M | 133.69M | 61.98M | 113.17M | 123.71M | 123.05M | 52.31M | 108.25M | 138.45M | 175.39M | 107.75M | 114.41M | 104.79M | 174.67M | 66.30M | 110.65M | 293.03M | 132.09M | 27.39M | 58.32M | 159.04M | 216.11M | 133.06M | 54.17M | 212.63M | 166.04M | 189.79M | 56.15M | 271.36M | 160.59M | 102.91M | -27.70M | 129.56M | 111.76M | 140.53M | -71.74M | 104.20M | 63.57M | 170.79M |
|
Net Cash Flow
|
| 15.64M | -39.60M | -13.02M | -54.15M | 12.10M | 3.87M | -37.63M | -22.92M | -10.44M | 37.93M | -37.56M | 18.53M | 27.90M | -2.34M | -59.27M | 26.05M | 28.32M | -3.93M | -8.57M | 37.83M | -9.06M | 1.80M | -17.56M | 49.21M | -54.59M | -25.32M | -14.19M | 26.36M | 53.87M | -24.50M | -3.10M | 32.31M | 46.63M | -54.24M | -5.78M | 25.58M | 55.08M | -81.18M | -6.28M | -1.30M | 49.16M | -47.45M | -13.92M | 247.85M | 78.81M | -22.07M | -71.19M | 41.64M | 97.42M | -10.93M | -67.52M | 57.56M | 18.79M | 49.11M | -114.21M | 173.68M | 17.56M | -12.94M | -181.34M | 11.48M | 5.58M | -8.80M | -203.28M | 22.91M | -16.44M | 100.75M |