|
Net Income
|
1.20M | 0.95M | 1.27M | 0.90M | 2.52M | 2.40M | 1.71M | 4.33M | 3.92M | 7.52M | 5.01M | 8.50M | 11.38M | -16.05M | 8.72M | -159.41M | 8.54M | 3.27M | -2.15M | 3.83M | 1.55M | -9.71M | -12.36M | -232.22M | -23.37M | 3.20M | -0.56M | 10.19M | 6.59M | 9.95M | 13.31M | 9.28M | -602.46M | 2.68M | 6.52M | -1.47M | 0.37M | 2.69M | 4.12M | 3.10M | 3.25M | 9.09M | 9.61M | 8.37M | 10.94M | 23.58M | 20.90M | 12.84M | 23.57M | 31.24M | 19.33M | 25.44M | 20.51M | 28.56M | 34.49M | 27.76M |
|
Depreciation and Depletion
|
8.67M | 9.48M | 10.17M | 10.58M | 10.90M | 11.40M | 12.60M | 14.80M | 15.30M | 16.10M | 17.40M | 18.80M | 19.80M | 20.60M | 20.50M | 20.80M | 21.20M | 22.50M | 22.30M | 68.60M | 23.30M | 35.60M | 37.40M | 38.50M | 39.50M | 45.00M | 51.50M | 50.50M | 51.58M | 49.44M | 50.17M | 50.81M | 51.42M | 52.99M | 52.73M | 52.46M | 53.69M | 51.88M | 51.92M | 51.91M | 51.72M | 51.61M | 51.43M | 52.54M | 52.14M | 52.69M | 56.76M | 55.12M | 55.91M | 57.97M | 59.89M | 61.61M | 63.05M | 63.50M | 63.88M | 65.02M |
|
Share-based Compensation
|
| | | | 0.08M | 0.49M | 0.34M | 0.44M | 1.10M | 1.01M | 0.85M | 0.08M | 1.03M | 1.24M | 0.80M | 0.80M | 1.81M | 3.02M | 3.65M | -4.94M | 2.94M | -0.72M | 0.97M | 0.85M | 0.43M | 8.60M | 1.90M | 0.85M | 3.13M | 2.71M | 2.09M | 2.88M | -1.83M | 4.57M | 1.33M | 4.33M | 4.18M | 4.26M | 3.48M | 3.60M | 3.71M | 3.00M | 3.01M | 6.18M | 6.78M | 2.85M | 8.02M | 4.52M | 7.77M | 0.56M | 2.67M | 5.55M | 3.38M | -1.74M | 1.17M | 1.53M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 1.95M | -2.15M | -0.43M | -0.39M | -1.04M | -0.80M | 0.01M | 0.19M | 0.15M | 1.02M | 0.12M | 0.15M | 0.08M | 0.18M | -0.10M | -0.03M | 0.03M | 0.06M | -0.20M | 0.02M | -0.03M | 0.07M | -0.01M | 0.03M | -0.07M | -0.01M | 0.06M | 0.04M | 0.33M | 0.15M | 0.09M | -0.04M | -0.02M | 0.44M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.00M | 0.00M | | | | 0.09M | | | | 0.11M | | | | 0.04M | | | | 0.10M | | 0.56M | 0.56M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.16M | -0.04M | -0.05M | 0.51M | -3.84M | -0.13M | 0.05M | 0.01M | 0.32M | 2.52M | -0.06M | 0.46M | 0.20M | 0.02M | -0.92M | 1.74M | 0.12M | -1.07M | 0.15M | 0.68M | 0.24M | 0.29M | -0.52M | 0.21M | -10.35M | -0.73M | -1.25M | -0.64M | 1.43M | -1.55M | 1.98M | -0.81M | 1.01M | 0.79M | -1.69M | -0.72M | 1.25M | 1.10M | -0.05M | -0.80M | -0.87M | -1.03M | -1.12M | -0.95M | -1.18M | -0.31M | 3.87M | -8.13M | -1.25M | 0.02M | 0.12M | -6.40M | 2.38M | -0.04M | -0.83M | -2.02M |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.20M | | | 1.16M | 1.10M | | 26.83M | 0.44M | 0.00M | | 0.69M | 3.44M | 1.63M | 1.11M | 2.60M | 1.10M | -4.81M | | | | 6.37M | 3.23M | | | 2.66M | 1.50M | 2.20M | | 2.46M | 2.55M | 2.40M | -1.10M | 0.17M | -0.50M | -0.20M | | 0.55M | 1.19M | 10.27M | 0.88M | | | 0.31M | | 0.60M | 3.65M | 3.24M | 0.62M | 0.30M |
|
Cash from Operations
|
4.52M | 13.50M | 12.35M | 11.60M | 9.36M | 16.15M | 16.17M | 26.51M | 10.07M | 21.60M | 38.93M | 31.29M | 14.51M | 34.04M | 34.19M | 34.66M | 21.96M | 36.50M | 36.14M | 35.47M | 18.29M | 55.56M | 23.44M | 38.67M | 18.87M | 75.50M | 38.83M | 93.14M | 47.77M | 99.82M | 61.29M | 91.70M | 50.08M | 97.36M | 48.22M | 97.55M | 39.61M | 99.46M | 45.30M | 81.06M | 35.05M | 94.23M | 49.21M | 82.10M | 42.34M | 87.87M | 50.07M | 91.60M | 65.92M | 96.74M | 48.48M | 130.19M | 54.65M | 124.24M | 75.88M | 139.49M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 619.41M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.36M | 0.40M | 0.61M | 0.48M | 0.45M | 0.47M | 0.47M | 0.80M | 0.58M | 0.29M | 0.04M | 0.31M | 0.46M | 0.41M | 0.42M | 0.42M | 0.47M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | -1.64M | 0.70M | 1.33M | 1.52M | 1.52M | 1.68M | 1.98M | 1.97M | 1.99M | 1.99M | 1.96M | 2.17M | 2.29M | 2.28M | 2.30M | 2.29M | 2.90M | 1.82M | 1.81M | 1.81M | 1.81M | 1.82M | 1.82M | 1.82M | 1.82M | 2.00M | 2.26M | 2.25M | 2.25M | 2.24M | 2.23M | 2.13M | 1.95M |
|
Depreciation & Amortization (CF)
|
9.43M | 10.23M | 10.93M | 11.29M | 11.68M | 12.17M | 13.38M | 15.69M | 16.22M | 17.04M | 18.26M | 19.63M | 20.73M | 21.51M | 21.36M | 21.64M | 22.09M | 23.41M | 23.20M | 86.43M | 24.15M | 40.72M | 42.53M | 43.64M | 44.67M | 52.87M | 59.40M | 56.75M | 58.92M | 56.78M | 57.51M | 58.23M | 58.76M | 60.34M | 60.07M | 59.80M | 61.03M | 59.23M | 59.27M | 59.25M | 59.06M | 58.96M | 58.77M | 59.88M | 59.49M | 60.04M | 64.10M | 62.47M | 63.25M | 65.31M | 67.24M | 68.95M | 70.39M | 70.84M | 71.22M | 72.36M |
|
Change in Receivables
|
0.44M | 0.06M | 1.15M | -1.82M | 1.65M | 0.47M | 3.35M | 6.21M | 2.34M | 4.75M | -5.22M | 0.80M | -1.33M | -2.28M | 5.23M | -1.18M | -1.46M | -3.53M | -2.38M | -18.20M | 0.27M | -12.57M | 21.30M | -18.33M | 8.64M | 42.20M | 12.74M | -13.55M | 1.38M | 11.19M | -5.46M | -1.45M | -7.12M | -5.96M | -1.32M | -9.14M | 2.78M | -4.42M | -3.23M | 4.73M | 1.14M | 3.46M | -38.87M | 4.29M | -3.42M | 9.23M | 7.65M | -0.41M | 6.26M | 4.51M | 0.07M | -16.51M | 8.25M | 1.16M | 5.34M | -21.39M |
|
Change in Inventory
|
1.58M | -1.35M | 0.72M | 0.05M | 1.03M | 0.63M | 1.47M | 2.59M | 2.58M | -1.66M | -2.11M | 6.13M | 7.62M | 4.85M | 1.87M | 0.01M | 0.72M | 0.73M | 3.76M | -4.70M | 4.11M | 5.44M | 5.24M | -14.10M | 0.66M | -3.58M | 3.68M | 5.97M | 6.66M | 8.21M | 6.36M | 3.91M | 8.05M | 3.00M | 1.05M | -0.42M | 3.26M | 3.23M | 3.66M | 2.44M | 5.16M | 6.00M | 9.55M | 10.89M | 13.33M | 18.49M | 20.06M | 24.92M | 30.98M | 28.96M | 30.97M | 10.94M | 12.24M | 11.89M | 11.26M | 5.71M |
|
Change in Account Payables
|
-6.09M | 0.91M | -0.96M | 0.81M | -7.36M | 0.28M | -4.49M | 19.70M | -8.08M | -1.93M | 3.03M | 5.55M | -8.10M | -0.55M | -0.22M | 5.57M | -7.29M | -1.84M | 5.45M | 1.39M | -0.14M | 2.28M | -17.19M | 17.58M | -1.59M | -3.01M | -0.15M | -0.39M | -4.01M | 2.75M | 3.73M | -8.23M | 5.04M | -5.26M | -3.87M | 0.35M | 1.32M | 1.18M | 0.97M | 5.56M | -2.20M | 0.75M | 6.83M | 2.16M | 0.45M | 0.13M | -0.95M | 0.89M | 0.09M | 0.46M | -2.50M | -1.94M | 4.11M | 4.94M | -4.58M | -5.20M |
|
Change in Accured Expenses
|
1.90M | 0.73M | 2.75M | -2.09M | 0.95M | 0.84M | 9.78M | -5.35M | 1.41M | 2.40M | 2.74M | 2.65M | -3.38M | 3.17M | 7.90M | -5.57M | -4.05M | 3.56M | 2.99M | -24.34M | -6.18M | 3.20M | 24.00M | -21.43M | -4.87M | 47.07M | -10.42M | 12.54M | -12.99M | 43.42M | -15.82M | 22.29M | -30.71M | 24.85M | -25.30M | 20.42M | -23.70M | 27.46M | -22.30M | 13.34M | -23.79M | 30.62M | -62.96M | 17.77M | -28.86M | 29.93M | -14.16M | 17.20M | 3.79M | 31.23M | -18.31M | 18.90M | -28.18M | 28.45M | -13.69M | 21.66M |
|
Other Working Capital Changes
|
-0.37M | -0.13M | -0.37M | 1.02M | 0.10M | -0.47M | 0.15M | 0.82M | 0.06M | -0.65M | -0.43M | -0.37M | 1.19M | 0.08M | 0.12M | 0.18M | 0.23M | 0.04M | -0.53M | 0.42M | 1.06M | -1.70M | -4.58M | 8.78M | -3.16M | -2.63M | -0.73M | -2.78M | 1.25M | 0.94M | -0.42M | -1.16M | 0.56M | 1.10M | 0.18M | -1.58M | 0.48M | 1.17M | 1.95M | -0.02M | 0.92M | 2.09M | -0.26M | 0.02M | 0.35M | 1.01M | -0.99M | 1.46M | 1.64M | -0.41M | -2.59M | 2.71M | -0.41M | -0.61M | -0.65M | 0.75M |
|
Capital Expenditures
|
43.40M | 63.20M | 41.88M | 31.50M | 23.36M | 29.53M | 56.02M | 50.64M | 86.76M | 101.75M | 86.72M | 106.71M | 117.77M | 64.91M | 57.95M | 40.42M | 16.27M | 8.54M | 21.44M | 15.32M | 15.93M | 55.53M | 41.16M | 44.67M | 51.67M | 97.69M | 51.57M | 65.63M | 36.34M | 51.48M | 46.33M | 37.00M | 45.27M | 22.12M | 30.48M | 11.19M | 6.18M | 9.25M | 13.96M | 15.82M | 20.23M | 23.59M | 44.24M | 46.16M | 41.40M | 65.00M | 52.65M | 79.47M | 98.61M | 48.54M | 28.69M | 29.02M | 18.37M | 23.17M | 23.99M | 51.75M |
|
Sales of Property, Plant and Equipment
|
0.05M | 1.23M | 0.07M | 0.04M | 0.04M | 0.03M | 0.05M | 2.10M | 0.02M | 0.39M | 0.21M | 0.80M | 0.16M | | 0.40M | 1.17M | 0.11M | 0.06M | 0.15M | 24.50M | 0.34M | 13.66M | 0.33M | 0.51M | 5.84M | 0.59M | 0.44M | 0.60M | 1.36M | 7.49M | 13.31M | 0.31M | 1.88M | 0.40M | 0.09M | 0.28M | 1.56M | 2.05M | 0.56M | 0.30M | 0.47M | 0.30M | 0.28M | 2.63M | 0.54M | 0.56M | 4.03M | 0.21M | 0.04M | 0.40M | 0.31M | 0.76M | 0.26M | 0.81M | 0.61M | 0.57M |
|
Acquisitions
|
| | | | | | | -0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-43.35M | -61.97M | -41.81M | -31.47M | -23.31M | -29.51M | -52.30M | -48.83M | -86.74M | -101.36M | -86.51M | -105.92M | -117.55M | -64.85M | -57.17M | -38.59M | -16.16M | -8.48M | -21.22M | 9.10M | -15.59M | -41.88M | -40.83M | -44.16M | -45.82M | -619.15M | -50.88M | -63.81M | -34.65M | -41.30M | -32.28M | -36.26M | -42.07M | -21.73M | -30.39M | -10.91M | -4.21M | -6.06M | -13.40M | -15.52M | -19.71M | -23.16M | -43.55M | -43.53M | -40.86M | -64.45M | -48.08M | -79.26M | -98.57M | -48.14M | -28.38M | -26.92M | -18.04M | -22.35M | -23.38M | -51.18M |
|
Other financing activities
|
0.07M | 1.49M | 0.02M | 0.25M | 0.03M | 0.00M | 0.01M | 3.01M | 0.06M | 0.03M | 0.01M | 0.87M | 3.39M | | | 0.00M | 1.98M | 0.03M | | 0.00M | | | | | 15.33M | 2.29M | | 0.07M | 13.22M | 0.25M | 0.05M | 0.16M | -0.25M | -0.25M | 4.28M | 0.10M | -0.14M | -0.14M | -0.12M | 10.37M | 0.42M | 0.13M | | | 0.25M | 0.13M | | -0.87M | 16.86M | 1.72M | 0.02M | | -0.09M | 0.32M | 17.16M | 0.52M |
|
Cash from Financing Activities
|
38.83M | 48.47M | 29.45M | 19.87M | 13.95M | 13.36M | 36.13M | 22.32M | 76.67M | 79.76M | 47.58M | 74.62M | 103.04M | 30.81M | 22.98M | 3.93M | -5.80M | -28.02M | -14.92M | -41.64M | -2.75M | -19.22M | 14.82M | 3.49M | 28.52M | 540.59M | 12.35M | -32.06M | -12.99M | -58.75M | -29.02M | -55.43M | -8.02M | -75.63M | -17.82M | -86.64M | -35.31M | -93.49M | -31.65M | -65.78M | -15.32M | -71.09M | -5.66M | -38.54M | -1.51M | -23.40M | -2.02M | -12.34M | 32.65M | -48.60M | -20.03M | -103.34M | -36.62M | -101.89M | -52.50M | -79.74M |
|
Dividends Paid - Common
|
| | | | | | 5.10M | 5.54M | 6.16M | 5.92M | 10.14M | 10.12M | 10.23M | 11.24M | 10.75M | 12.87M | 17.67M | 19.97M | 23.72M | 29.01M | 29.41M | -7.43M | -14.82M | -7.15M | 34.03M | 13.36M | 47.41M | 47.52M | 47.74M | 47.71M | 47.70M | 51.02M | 51.38M | 51.05M | 51.11M | 51.13M | 51.57M | 51.61M | 51.58M | 51.56M | 51.77M | 51.77M | 52.02M | 51.89M | 52.09M | 52.31M | 52.33M | 52.31M | 54.64M | 62.10M | 62.09M | 62.02M | 62.39M | 62.23M | 64.80M | 64.79M |
|
Change in Cash
|
0.00M | | 500.00 | | | | | | | | | | | | | | | | | | -0.06M | -5.54M | -2.57M | -2.00M | 1.56M | -3.05M | 0.30M | -2.73M | 0.13M | -0.23M | | 0.01M | -0.01M | | | | 0.10M | -0.10M | 0.25M | -0.25M | 0.01M | -0.01M | 0.01M | 0.03M | -0.03M | 0.03M | -0.03M | 0.01M | -0.00M | 0.00M | 0.07M | -0.07M | -0.01M | | -0.00M | 8.56M |
|
Free Cash Flow
|
-38.87M | -49.70M | -29.53M | -19.91M | -13.99M | -13.38M | -39.85M | -24.13M | -76.69M | -80.15M | -47.79M | -75.42M | -103.26M | -30.88M | -23.75M | -5.76M | 5.69M | 27.96M | 14.70M | 20.14M | 2.36M | 0.03M | -17.73M | -6.00M | -32.80M | -22.19M | -12.74M | 27.51M | 11.43M | 48.34M | 14.97M | 54.70M | 4.80M | 75.23M | 17.74M | 86.36M | 33.43M | 90.21M | 31.34M | 65.24M | 14.82M | 70.64M | 4.97M | 35.94M | 0.94M | 22.87M | -2.57M | 12.13M | -32.70M | 48.20M | 19.80M | 101.18M | 36.28M | 101.08M | 51.89M | 87.74M |
|
Net Cash Flow
|
0.00M | | 500.00 | | | | | | | | | -0.00M | | 0.00M | | | | | | 2.93M | -0.06M | -5.54M | -2.57M | -2.00M | 1.56M | -3.05M | 0.30M | -2.73M | 0.13M | -0.23M | | 0.01M | -0.01M | | | | 0.10M | -0.10M | 0.25M | -0.25M | 0.01M | -0.01M | 0.01M | 0.03M | -0.03M | 0.03M | -0.03M | 0.01M | -0.00M | 0.00M | 0.07M | -0.07M | -0.01M | | -0.00M | 8.56M |