|
Net Income
|
0.43M | -36.77M | 10.49M | 12.48M | 13.78M | 36.09M | 10.36M | 22.29M | 14.33M | 38.10M | 14.42M | 11.63M | 4.37M | 5.10M | 4.30M | 2.00M | -126.00M | 3.50M | 8.10M | 10.90M | 22.60M | -8.40M | -3.90M | -34.30M | 47.90M | 10.80M | 8.80M | 8.20M | 42.90M | 42.80M | 15.30M | 5.60M | 23.30M | 1.20M | 57.70M | 29.70M | 46.70M | 24.30M | 28.40M | 6.40M | -46.60M | -0.30M | 44.90M | 25.30M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 38.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.60M | 0.43M | 0.43M | 0.43M | 6.22M | 0.13M | 0.50M | 0.69M | 0.69M | 0.63M | 1.44M | 1.63M | 2.00M | 2.80M | 1.50M | 5.60M | 1.90M | 3.00M | 2.70M | 2.60M | 3.50M | 3.40M | 3.00M | 3.30M | 5.20M | 4.10M | 4.10M | 4.00M | 3.70M | 4.30M | 5.00M | 5.40M | 4.20M | 4.60M | 4.40M | 4.50M | 4.90M | 15.10M | 7.10M | 6.20M | 7.60M | 6.80M | 2.60M |
|
Deferred Taxes
|
| 3.35M | 1.72M | 1.91M | 3.79M | -157.31M | 1.49M | 2.40M | -1.99M | 4.98M | 1.81M | | | 1.40M | 2.40M | | 44.00M | 1.30M | 0.70M | 2.10M | 4.40M | -15.50M | -0.90M | 1.10M | -6.60M | -0.10M | -3.10M | 0.90M | 11.20M | 1.00M | 3.90M | 7.50M | 9.50M | -1.80M | -9.70M | 0.70M | 9.10M | 2.50M | 5.10M | 2.70M | 121.20M | -0.30M | -1.50M | 5.10M |
|
Gains from Investment Securities
|
| 3.25M | -0.26M | -0.38M | 0.95M | 0.78M | 0.37M | 0.24M | 0.04M | 0.20M | 0.14M | | | 0.80M | 0.40M | | 1.60M | -0.20M | 15.40M | | -13.60M | -0.50M | 0.10M | 1.40M | 0.70M | 0.20M | 0.20M | -0.70M | 1.80M | 9.30M | 56.50M | 29.30M | | 9.60M | 38.80M | 1.80M | 0.10M | 7.00M | 11.50M | 2.80M | 3.50M | 10.70M | 8.60M | 12.20M |
|
Asset Writedowns and Impairment
|
1.38M | 5.10M | 5.19M | 5.02M | 5.84M | 7.53M | 3.87M | 3.54M | 8.51M | 8.28M | 5.67M | 5.79M | 4.83M | 6.04M | 8.20M | 11.55M | 58.10M | | | | | | | 33.50M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -7.29M | 9.51M | 21.47M | 29.31M | 24.19M | 25.24M | 48.79M | 18.83M | 32.38M | 34.87M | | | 30.00M | 39.60M | | 76.90M | 20.50M | 26.70M | 56.90M | 25.40M | 29.20M | 181.90M | 26.90M | 8.90M | 50.20M | 2.30M | 14.90M | 19.70M | 79.80M | 42.10M | 29.70M | 7.20M | 74.50M | 52.10M | 104.60M | 62.60M | 40.70M | 82.80M | 65.20M | 111.40M | 6.00M | 81.30M | 83.60M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 33.50M | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 10.10M | 9.50M | 9.20M | 11.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 1.35M | 1.62M | 1.68M | 1.66M | 1.30M | 1.42M | 1.93M | 1.95M | 1.90M | 1.76M | 2.01M | | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
2.83M | 6.50M | 8.46M | 8.46M | 8.61M | 9.01M | 9.57M | 9.70M | 9.71M | 10.57M | 11.11M | 11.42M | 7.60M | 15.70M | 16.70M | 17.00M | 37.30M | 18.80M | 19.10M | 18.40M | 20.20M | 21.80M | 23.40M | 24.10M | 25.50M | 25.70M | 25.20M | 25.20M | 22.70M | 27.40M | 28.00M | 29.80M | 29.60M | 33.70M | 24.40M | 28.90M | 31.10M | 33.70M | 34.80M | 50.20M | 33.90M | 36.30M | 40.30M | 39.50M |
|
Change in Receivables
|
| 10.72M | 12.40M | 7.83M | 14.31M | 14.24M | 12.55M | 13.36M | 12.58M | 22.14M | 3.43M | | | -14.10M | 1.30M | | 31.60M | -13.40M | 6.50M | -0.80M | 31.20M | -15.50M | -0.80M | 28.20M | 34.70M | -3.90M | 7.00M | 15.30M | 13.70M | -2.00M | -3.40M | 2.00M | 38.70M | -8.80M | 13.90M | 13.10M | 29.00M | -5.40M | 17.50M | 19.10M | 40.90M | -4.80M | -3.70M | 16.20M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 124.70M | 16.30M | -5.80M | -7.20M | -21.60M | -19.70M | -25.10M | -18.00M | -22.20M | -13.50M | -4.70M | -1.20M | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.01M | 6.36M | -1.95M | -9.40M | 0.55M | -3.36M | -20.79M | 10.07M | -3.13M | -1.84M | | | 8.50M | -12.60M | | -68.90M | 29.00M | 11.00M | -11.30M | 16.60M | 2.40M | -24.60M | 2.70M | 28.20M | -1.60M | -3.40M | 7.10M | 41.30M | -7.20M | 7.00M | 21.10M | 46.10M | -2.60M | 15.90M | -34.90M | 36.70M | 43.10M | 4.00M | 9.10M | -9.40M | 61.70M | 20.40M | 2.20M |
|
Capital Expenditures
|
| 4.30M | 5.46M | 6.08M | 6.57M | 15.32M | 11.80M | 8.55M | 8.03M | 10.73M | 6.35M | | | 10.00M | 5.90M | | 21.00M | 11.80M | 20.00M | 18.40M | 23.40M | 11.80M | 8.10M | 7.90M | 15.10M | 14.50M | 13.50M | 15.50M | 14.10M | 18.20M | 22.40M | 17.30M | 22.70M | 24.30M | 25.80M | 18.90M | 19.80M | 21.00M | 26.90M | 20.20M | 22.30M | 22.70M | 23.40M | 19.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 7.80M | 1.20M | 1.20M | 16.40M | | | 9.40M | | 38.90M | 10.20M | 2.30M | 0.20M | | 3.50M | | | | 12.90M | 8.00M | 18.10M | -0.30M | | 1.50M | | | 1.10M | 4.80M | 38.10M | |
|
Acquisitions
|
| 262.62M | 8.10M | 3.96M | 20.50M | 80.03M | 7.05M | 105.97M | 13.00M | 20.39M | 0.28M | | | 25.60M | 22.30M | | -619.10M | 7.60M | 5.60M | 0.60M | | 5.50M | 6.90M | 1.80M | 90.40M | 2.10M | 13.10M | 85.80M | 184.80M | 31.10M | 43.80M | 7.70M | 63.80M | 40.70M | 2.80M | 5.30M | 31.20M | 54.60M | 210.00M | 26.60M | 87.60M | 44.00M | 4.00M | 4.60M |
|
Divestments
|
| | 8.37M | 2.50M | 0.33M | | | | | 0.77M | | | | | | | 19.10M | | | | | | | | | | | | 5.40M | 11.50M | | | 1.30M | | | 1.00M | 0.40M | | | | 0.60M | | | |
|
Cash from Investing Activities
|
| -266.92M | -5.20M | -7.55M | -26.74M | -95.36M | -18.85M | -114.51M | -21.03M | -30.35M | -6.62M | | | -36.40M | -18.40M | | 615.70M | -18.40M | -24.50M | -18.90M | -23.40M | -7.70M | -14.80M | 29.30M | -95.20M | -14.30M | -26.40M | -101.00M | -190.00M | -47.10M | -134.30M | -54.30M | -72.20M | -70.70M | -71.20M | -25.60M | -58.10M | -83.10M | -244.10M | -49.60M | -111.70M | -76.40M | 2.10M | -46.20M |
|
Other financing activities
|
| 5.38M | -0.11M | 0.11M | 1.45M | -13.62M | 11.91M | 0.65M | 1.74M | -34.39M | -0.65M | | | -2.20M | -1.70M | | -66.00M | 1.50M | 7.30M | | 0.10M | -0.80M | 7.30M | 1.80M | 0.20M | 12.60M | 0.10M | -27.10M | -14.00M | -3.10M | -0.90M | -2.30M | 31.50M | 5.10M | -12.60M | -3.60M | 35.40M | -1.50M | 16.40M | 0.20M | -0.20M | -3.50M | 6.60M | -0.60M |
|
Cash from Financing Activities
|
| 344.74M | -22.79M | -22.46M | 6.38M | 72.25M | 70.72M | -17.73M | 5.81M | 12.47M | -41.98M | | | -55.70M | -37.90M | | -827.70M | -43.90M | -27.30M | -44.10M | -20.60M | 80.40M | -35.40M | 67.50M | -45.80M | 187.80M | -53.00M | -48.30M | 229.80M | -43.70M | -59.30M | -48.00M | 193.10M | -41.20M | -49.00M | -20.40M | -44.60M | 31.70M | 189.60M | -7.30M | 48.00M | 30.20M | -62.60M | -84.10M |
|
Dividends Paid - Common
|
| 13.77M | 16.06M | 16.32M | 18.82M | 18.52M | 17.51M | 14.85M | 17.08M | 16.34M | 19.26M | | | 30.90M | 24.90M | | 58.70M | 33.80M | 27.10M | 28.60M | 31.70M | 24.00M | 27.70M | 30.60M | 27.30M | 31.30M | 32.10M | 34.10M | 33.50M | 36.20M | 39.00M | 35.30M | 36.30M | 41.90M | 35.00M | 34.10M | 35.10M | 40.50M | 40.20M | 41.70M | 48.10M | 62.30M | 54.00M | 52.50M |
|
Change in Cash
|
| 70.53M | -18.48M | -8.54M | 8.94M | 1.08M | 77.11M | -83.45M | 3.61M | 14.49M | -13.73M | | | -62.10M | -16.70M | | -135.10M | -41.80M | -25.10M | -6.10M | -18.60M | 101.90M | 131.70M | 123.70M | -132.10M | 223.70M | -77.10M | -134.40M | 59.50M | -11.00M | -151.50M | -72.60M | 128.10M | -37.40M | -68.10M | 58.60M | -40.10M | -10.70M | 28.30M | 8.30M | 47.70M | -40.20M | 20.80M | -46.70M |
|
Free Cash Flow
|
| -11.58M | 4.05M | 15.39M | 22.74M | 8.87M | 13.44M | 40.25M | 10.80M | 21.64M | 28.52M | | | 20.00M | 33.70M | | 55.90M | 8.70M | 6.70M | 38.50M | 2.00M | 17.40M | 173.80M | 19.00M | -6.20M | 35.70M | -11.20M | -0.60M | 5.60M | 61.60M | 19.70M | 12.40M | -15.50M | 50.20M | 26.30M | 85.70M | 42.80M | 19.70M | 55.90M | 45.00M | 89.10M | -16.70M | 57.90M | 63.80M |
|
Net Cash Flow
|
| 70.53M | -18.48M | -8.54M | 8.94M | 1.08M | 77.11M | -83.45M | 3.61M | 14.49M | -13.73M | | | -62.10M | -16.70M | | -135.10M | -41.80M | -25.10M | -6.10M | -18.60M | 101.90M | 131.70M | 123.70M | -132.10M | 223.70M | -77.10M | -134.40M | 59.50M | -11.00M | -151.50M | -72.60M | 128.10M | -37.40M | -68.10M | 58.60M | -40.10M | -10.70M | 28.30M | 8.30M | 47.70M | -40.20M | 20.80M | -46.70M |