|
Net Income
|
| 6.93M | 19.69M | 35.48M | 24.05M | -1.20M | -348.42M | 42.59M | 14.57M | 14.80M | 15.48M | 23.76M | 33.26M | 15.94M | 28.55M | 35.73M | 27.72M | 5.13M | 11.78M | 19.68M | 8.71M | 15.40M | 21.36M | 28.80M | 20.09M | 13.76M | 32.63M | 25.30M | 59.75M | -10.94M | 27.90M | 25.44M | 55.39M | 4.72M | -315.44M | 26.71M | -76.23M | 26.14M | 30.86M | 49.32M | 46.02M | 25.11M | 41.61M | 26.24M | 41.19M | -18.80M | -62.02M | -24.11M | -87.67M | -48.93M | -16.77M | -25.81M | -36.08M | 27.50M | 15.95M | -89.60M | -76.25M | 42.75M | 47.05M | 18.80M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | 11.92M | 16.26M | 16.45M | 19.12M | 20.11M | 8.88M | 8.82M | 10.58M | 9.30M | 10.09M | 11.53M | 12.80M | 12.83M | 13.71M | 15.34M | 16.93M | 17.00M | 17.18M | 21.57M | 19.12M | 20.23M | 24.59M | 20.73M | 17.18M | 14.73M | 13.61M | 11.74M | 9.75M | 9.85M | 9.79M | 10.67M | 12.68M | 13.02M | 13.45M | 12.95M | 12.13M | 12.01M | 12.34M | 11.65M |
|
Share-based Compensation
|
| 3.62M | 3.47M | -0.27M | 2.00M | 3.42M | 1.66M | 2.35M | 2.05M | 3.08M | 1.55M | 1.97M | 0.03M | 5.43M | 4.49M | 4.46M | 4.24M | 9.16M | 4.17M | 3.74M | -7.59M | 3.65M | 3.31M | 3.15M | 3.31M | 4.31M | 6.10M | 5.60M | 5.12M | 6.08M | 6.00M | 5.70M | 4.98M | 5.51M | 4.60M | 4.30M | 4.81M | 4.24M | 3.80M | 2.46M | 1.11M | 2.45M | 2.58M | 3.07M | 3.54M | 3.42M | 1.40M | 2.87M | 1.38M | 3.07M | 2.57M | 3.47M | 3.16M | 5.52M | 16.91M | 16.52M | 1.40M | 6.57M | 55.41M | 58.71M |
|
Deferred Taxes
|
| -0.41M | -0.86M | 1.69M | -11.27M | -5.69M | 48.11M | -0.41M | -16.40M | -0.35M | -0.15M | 1.00M | -9.51M | -0.04M | 0.11M | -16.05M | -5.47M | -24.39M | 24.57M | -6.54M | -15.85M | 0.15M | 0.22M | 8.27M | 1.53M | 0.53M | -0.53M | -0.64M | 23.74M | -0.19M | 0.07M | -0.12M | 0.68M | -0.14M | 50.46M | -2.00M | 23.29M | -2.47M | -2.95M | -16.71M | -26.12M | -0.10M | -2.12M | 2.09M | 14.01M | 0.05M | 61.09M | -7.78M | 26.08M | 86.27M | -18.01M | -7.11M | 3.67M | -3.49M | -2.48M | 45.37M | 38.61M | -8.90M | -16.00M | -14.37M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.21M | | 0.21M | 0.03M | | | 0.85M | | | 0.25M | 0.28M | 0.34M | 0.37M | | 0.37M | | | | 0.05M | | | | 0.80M | | | | 0.39M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.30M | 21.06M | 17.87M | 12.83M | -2.70M | 18.49M | 1.85M | -20.35M | 2.90M | 9.79M | 5.76M | -14.73M | 11.70M | 21.96M | 14.07M | -51.01M | 2.23M | 1.03M | 2.43M | -2.01M | -1.40M | 0.20M | 1.55M | 1.52M | -0.27M | -1.52M | -3.00M | 16.55M | 2.31M | 0.15M | 0.21M | | 0.90M | -0.00M | | 2.33M | 1.38M | -1.75M | 1.48M | -0.94M | 1.24M | 0.39M | -3.63M | -0.64M | 1.01M | 0.29M | 2.85M | -1.13M | 4.97M | 0.06M | 0.04M | -15.37M | 1.44M | 1.91M | 0.33M | 4.78M | 5.15M | 0.00M | |
|
Non-cash Items
|
| | | | | | | | | 2.90M | | | | | | 1.21M | 1.21M | 11.20M | 8.40M | | 1.49M | | | | 1.40M | | | | 1.99M | | | | 2.03M | | | | 1.51M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -47.65M | -40.82M | -36.54M | 93.39M | -25.04M | -6.83M | 3.99M | -39.99M | -84.45M | 45.88M | 27.51M | 61.79M | -41.13M | -20.30M | -81.99M | 86.75M | -2.32M | -29.43M | 52.43M | -6.60M | 15.94M | -11.37M | 89.59M | 19.17M | -32.84M | -1.77M | 36.52M | 161.65M | -73.40M | 11.02M | 27.62M | 56.16M | -124.78M | 13.30M | 222.85M | 25.16M | -34.01M | 92.24M | 72.74M | 41.80M | -46.70M | -84.60M | -21.32M | 4.16M | 120.75M | 57.95M | 72.58M | -44.31M | 21.33M | 56.32M | 103.16M | 127.66M | 98.27M | 53.14M | 22.56M | 329.57M | 22.86M | 262.41M | 289.12M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.90M | 0.90M | 0.84M | 0.90M | 0.90M | 0.90M | 3.53M | 5.81M | 8.80M | 9.30M | 8.30M | 6.64M | 10.70M | 9.30M | 8.85M | 5.50M | 4.70M | 3.80M | 0.53M | 0.60M | 0.60M | 0.60M | 0.54M | 0.60M | 0.60M | 0.60M | 0.54M | 0.60M | 0.50M | 0.60M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | 1.69M | 3.77M | 3.84M | 3.84M | 8.11M | 2.77M | 2.87M | 2.93M | 2.99M | 3.05M | 3.11M | 3.17M | 3.27M | 3.35M | 3.42M | 3.49M | 3.56M | 11.91M | 1.19M | 2.02M | 1.85M | 0.93M | 0.95M | 0.90M | 0.92M | 0.94M | 0.95M | 1.00M | 1.00M | 0.99M | 2.47M | 1.81M | | | | | | |
|
Depreciation & Amortization (CF)
|
| 8.04M | 8.94M | 12.61M | 18.04M | 15.79M | 16.32M | 14.57M | 14.78M | 13.79M | 13.77M | 14.20M | 17.64M | 14.66M | 15.42M | 12.09M | 11.54M | 10.59M | 9.79M | 10.57M | 10.68M | 14.50M | 17.15M | 17.34M | 20.01M | 21.00M | 9.76M | 9.71M | 11.47M | 10.19M | 10.98M | 12.42M | 13.69M | 13.72M | 14.60M | 16.23M | 20.50M | 22.81M | 25.96M | 21.57M | 19.12M | 20.23M | 24.59M | 20.73M | 17.18M | 14.73M | 13.61M | 11.74M | 9.75M | 9.85M | 9.79M | 10.67M | 12.68M | 13.02M | 13.45M | 12.95M | 12.13M | 12.01M | 12.34M | 11.65M |
|
Other Working Capital Changes
|
| 66.23M | 65.97M | 75.65M | -127.18M | 52.60M | 0.71M | 50.82M | 2.47M | 118.05M | -8.71M | 21.36M | -0.80M | 80.70M | 74.49M | 145.62M | -32.00M | 27.08M | 52.47M | -15.76M | 64.99M | 15.07M | 54.60M | -51.00M | 71.86M | 73.53M | 59.25M | 10.43M | -17.46M | 84.27M | 29.61M | 22.23M | 20.73M | 154.19M | 23.28M | -170.32M | -138.41M | 90.88M | -22.41M | 39.31M | 62.19M | 108.39M | 170.56M | 84.13M | 59.15M | -112.45M | -156.66M | -69.42M | -51.90M | -148.18M | -40.58M | -108.08M | -132.07M | -47.17M | -1.98M | -123.15M | -416.83M | 43.98M | -127.15M | -180.30M |
|
Capital Expenditures
|
| 8.93M | 13.24M | 17.52M | 27.05M | 10.65M | 11.14M | 11.95M | 7.62M | 12.18M | 15.95M | 11.68M | 2.55M | 8.35M | 18.38M | 11.05M | 37.23M | 5.69M | 23.85M | 3.82M | 2.55M | 4.81M | 3.87M | 1.59M | 5.47M | 5.67M | 2.51M | 1.53M | 20.57M | 19.97M | 28.33M | 16.11M | 12.66M | 14.41M | 24.93M | 23.33M | 21.52M | 11.69M | 19.69M | 12.01M | 11.38M | 9.84M | 9.03M | 8.30M | 11.43M | 12.03M | 16.82M | 13.96M | 16.97M | 17.80M | 12.83M | 14.97M | 7.36M | 10.43M | 10.92M | 6.91M | 9.14M | 30.10M | 26.84M | 48.95M |
|
Sales of Property, Plant and Equipment
|
| 0.89M | 2.53M | 3.10M | 3.52M | 3.97M | 5.65M | 2.14M | 0.01M | 0.24M | 2.12M | 0.19M | 0.11M | 1.42M | 0.49M | 3.25M | 0.18M | 0.80M | 0.32M | 1.10M | 2.76M | 0.94M | 0.15M | 0.05M | 0.76M | 0.26M | 1.08M | 0.10M | 1.30M | 3.30M | 0.82M | 1.34M | 0.93M | 0.20M | 3.43M | 0.67M | 8.28M | 0.58M | 0.50M | 12.24M | 1.23M | 0.46M | 3.17M | 1.61M | 2.01M | 1.43M | 4.99M | 0.32M | 1.86M | 6.54M | 0.22M | 2.25M | 1.06M | 0.63M | 0.81M | 1.51M | 1.81M | 0.50M | 3.74M | 0.90M |
|
Acquisitions
|
| 70.62M | 91.09M | 176.16M | 4.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 7.39M | | 22.80M | 16.55M | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | 4.97M | 6.32M | | 3.32M | 4.81M | 2.95M | | 6.21M | 4.77M | 8.92M | 5.30M | 6.87M | 3.63M | 5.95M | 8.33M | 0.38M | 4.54M | 3.41M | 1.16M | 4.75M | 4.47M | 1.91M | 1.86M | 11.53M | 6.45M | 5.83M | 3.80M | 9.39M | 9.36M | 7.36M |
|
Cash from Investing Activities
|
| -81.67M | -97.95M | -191.23M | -4.37M | 9.32M | -8.73M | -9.83M | -7.62M | -18.45M | -15.62M | -11.94M | 2.43M | -7.61M | 27.25M | -12.16M | -34.44M | -4.62M | -18.93M | -1.80M | -7.07M | -7.18M | -4.01M | -0.82M | -1.84M | -5.41M | -10.73M | -40.78M | -30.20M | -16.95M | -27.80M | -13.74M | -11.72M | -19.24M | -22.00M | -24.84M | -9.97M | -14.60M | -18.04M | -0.23M | -13.49M | -5.42M | -17.42M | -8.19M | -6.32M | -14.87M | -13.05M | -10.97M | -26.75M | -6.89M | -22.27M | -14.28M | -34.81M | -10.32M | -13.69M | -3.28M | -13.39M | -23.87M | -43.81M | -63.27M |
|
Other financing activities
|
| 0.03M | 2.21M | 2.76M | 0.01M | 0.01M | | 1.98M | 0.01M | | | -0.00M | 0.79M | | | | | | | 0.02M | | 5.94M | 8.72M | 0.21M | 0.22M | 0.06M | 13.25M | 1.96M | -0.00M | | | | 2.80M | 2.80M | 2.58M | 1.14M | 3.29M | | | 10.70M | 0.49M | 4.00M | | 3.00M | | 3.96M | | | 4.73M | 2.00M | | 2.50M | -2.27M | 0.55M | 24.53M | 0.01M | | | 7.50M | |
|
Cash from Financing Activities
|
| 25.05M | 192.64M | 80.11M | -158.10M | 1.89M | 10.53M | 1.23M | 34.89M | 67.17M | -19.91M | -30.35M | -72.20M | 61.88M | -0.15M | 91.52M | -53.96M | 17.32M | 9.32M | -60.65M | -7.77M | 6.36M | 18.42M | -11.65M | -37.32M | 6.63M | 72.51M | 18.59M | -173.10M | 71.13M | -19.65M | -34.19M | -46.27M | 130.74M | 56.75M | -139.24M | -26.49M | 50.58M | -86.78M | 165.34M | -5.80M | 1.08M | -64.78M | -10.05M | 19.09M | 4.09M | -52.52M | -30.35M | -0.13M | 14.37M | -62.23M | -31.42M | -30.09M | -109.58M | -133.01M | 2.63M | -153.39M | -146.39M | 11.69M | -14.85M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 5.00M | 7.50M | 10.00M | 6.50M | 4.00M | | 17.50M | 25.00M | 13.50M | 17.41M | 6.31M | 11.25M | | 7.25M | 10.00M | 5.41M | 7.50M | 17.00M | 22.00M | 0.89M | 8.50M | 6.75M | 11.25M | 20.00M | 7.40M | 5.00M | | 10.90M | 11.75M | 8.65M | 7.50M |
|
Change in Cash
|
| -104.27M | 53.87M | -147.66M | -69.08M | -13.83M | -5.03M | -4.61M | -12.72M | -35.74M | 10.36M | -14.78M | -7.98M | 13.14M | 6.79M | -2.63M | -1.65M | 10.38M | -39.04M | -10.02M | -21.44M | 15.13M | 3.04M | 77.12M | -19.99M | -31.63M | 60.00M | 14.32M | -41.65M | -19.22M | -36.43M | -20.31M | -1.83M | -13.29M | 48.05M | 58.77M | -11.29M | 1.98M | -12.59M | 237.85M | 22.51M | -51.05M | -166.79M | -39.56M | 16.94M | 109.97M | -7.62M | 31.27M | -71.19M | 28.81M | -28.18M | 57.46M | 62.76M | -21.63M | -93.56M | 21.91M | 162.79M | -147.40M | 230.29M | 211.00M |
|
Beginning Cash Balance
|
471.38M | 471.38M | 367.11M | 420.98M | 273.32M | 204.24M | 190.41M | 185.39M | 180.78M | 168.06M | 132.32M | 142.68M | 127.90M | 119.92M | 133.06M | 139.86M | 137.23M | 135.58M | 145.96M | 106.92M | 96.89M | 75.45M | 90.58M | 93.62M | 166.09M | 136.45M | 112.92M | 207.55M | 234.52M | 193.56M | 175.00M | 138.57M | 117.91M | 114.77M | 101.83M | 148.36M | 204.97M | 196.15M | 195.19M | 110.52M | 351.78M | 369.77M | 397.92M | 227.09M | 185.26M | 206.53M | 316.88M | 291.94M | 330.54M | 253.88M | 291.73M | 232.54M | 317.81M | 379.93M | 360.64M | 265.50M | 292.29M | 423.89M | 295.80M | 484.73M |
|
Free Cash Flow
|
| -56.59M | -54.06M | -54.06M | 66.34M | -35.69M | -17.97M | -7.96M | -47.60M | -96.63M | 29.94M | 15.83M | 59.24M | -49.48M | -38.68M | -93.04M | 49.51M | -8.02M | -53.29M | 48.61M | -9.15M | 11.13M | -15.24M | 88.00M | 13.70M | -38.52M | -4.29M | 34.99M | 141.08M | -93.37M | -17.31M | 11.51M | 43.51M | -139.20M | -11.63M | 199.52M | 3.65M | -45.70M | 72.54M | 60.73M | 30.42M | -56.54M | -93.62M | -29.62M | -7.27M | 108.72M | 41.13M | 58.62M | -61.28M | 3.53M | 43.49M | 88.19M | 120.30M | 87.84M | 42.22M | 15.64M | 320.43M | -7.24M | 235.58M | 240.17M |
|
Net Cash Flow
|
| -104.27M | 53.87M | -147.66M | -69.08M | -13.83M | -5.03M | -4.61M | -12.72M | -35.74M | 10.36M | -14.78M | -7.98M | 13.14M | 6.79M | -2.63M | -1.65M | 10.38M | -39.04M | -10.02M | -21.44M | 15.13M | 3.04M | 77.12M | -19.99M | -31.63M | 60.00M | 14.32M | -41.65M | -19.22M | -36.43M | -20.31M | -1.83M | -13.29M | 48.05M | 58.77M | -11.29M | 1.98M | -12.59M | 237.85M | 22.51M | -51.05M | -166.79M | -39.56M | 16.94M | 109.97M | -7.62M | 31.27M | -71.19M | 28.81M | -28.18M | 57.46M | 62.76M | -21.63M | -93.56M | 21.91M | 162.79M | -147.40M | 230.29M | 211.00M |