|
Net Income
|
0.41M | 3.72M | 4.45M | 4.34M | 3.20M | -2.78M | 140.66M | 5.45M | 8.37M | 11.64M | 12.31M | 14.19M | 14.78M | 21.30M | 26.86M | 21.77M | 19.79M | 36.99M | 18.41M | 19.73M | 9.01M | -3.70M | 5.64M | 11.87M | 8.70M | 16.28M | 11.92M | 13.74M | 0.03M | 20.52M | 5.64M | 23.83M | 23.23M | 27.93M | 1.09M | 22.47M | 27.90M | 25.36M | 29.78M | 1.01M | 16.21M | 40.93M | 61.81M | 52.21M | 76.10M | 72.51M | 62.01M | 39.12M | 14.26M | 27.41M | 25.84M | 34.64M | 30.18M | 38.15M | 38.50M | 37.87M | 26.02M | 49.10M | 39.46M | 28.05M | 42.74M | 31.34M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.43M | | | | 0.61M | 0.64M | | | 0.71M | 0.72M | 0.78M | 0.87M | 0.91M | 0.88M | 0.86M | 0.78M | 0.75M | 0.70M | 0.66M | 0.78M | 1.04M | 1.02M | 1.01M | 1.10M | 1.19M | 1.29M | 1.21M | 1.27M | 1.25M | 1.26M | 1.26M | 1.20M | 1.11M | 1.10M | 1.10M | 0.98M | 0.92M | 0.91M | 0.94M | 0.96M | 0.94M | 1.09M | 1.15M | 1.49M | 1.50M | 1.67M | 2.03M | 2.27M | 2.33M | 2.33M | 2.35M | 2.01M | 1.92M |
|
Share-based Compensation
|
| 0.99M | 0.90M | 0.84M | 1.68M | 1.52M | 1.59M | 1.63M | 2.12M | 1.62M | 1.56M | 1.45M | 2.60M | 1.94M | 1.98M | 1.63M | 2.88M | 2.51M | 2.76M | 3.06M | 3.37M | 2.73M | 2.70M | 3.27M | 3.39M | 2.41M | 2.88M | 3.49M | 6.00M | 5.48M | 5.36M | 5.91M | 6.16M | 4.84M | 6.19M | 5.63M | 5.75M | 5.00M | 5.85M | 3.62M | 6.49M | 6.30M | 5.07M | 8.00M | 7.85M | 5.99M | 4.39M | 9.55M | 4.57M | 5.15M | 4.78M | 5.75M | 6.66M | 7.67M | 6.75M | 6.83M | 9.19M | 8.24M | 8.58M | 6.73M | 6.81M | 5.69M |
|
Deferred Taxes
|
| | | | | | -127.76M | 3.51M | 5.55M | 6.90M | 10.74M | 7.98M | 8.88M | 12.13M | 3.60M | 7.92M | -0.61M | -2.49M | -0.43M | 2.37M | -1.73M | 0.02M | 5.70M | 4.90M | 2.29M | 1.84M | -2.63M | 2.82M | -3.39M | 6.63M | 16.78M | 0.65M | 0.73M | 8.34M | 0.72M | -1.71M | 1.96M | 3.14M | 2.59M | 7.17M | -2.16M | 2.01M | -0.69M | 0.38M | -1.90M | -1.15M | -6.99M | 0.56M | -2.83M | -3.23M | 3.54M | 1.44M | -1.54M | 2.84M | -1.34M | 1.09M | -0.43M | 1.57M | 4.89M | 1.44M | 1.99M | 3.07M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.07M | 0.09M | 0.09M | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.18M | -0.03M | 0.48M | | 0.23M | -28.97M | 2.03M | 9.18M | 0.07M | 0.67M | 5.16M | 0.49M | 0.50M | 0.02M | 7.40M | 0.43M | 0.43M | 13.76M | 4.12M | 0.34M | 0.24M | 26.77M | 1.00M | 0.33M | 1.14M | 14.24M | 2.46M | 0.56M | 0.41M | 8.71M | 5.01M | 0.22M | 1.28M | 17.28M | 4.80M | 1.71M | -0.56M | 23.11M | 3.55M | 2.02M | -0.04M | 29.86M | 15.16M | | | 76.05M | 13.42M | 2.90M | | 57.86M | 12.21M | -6.80M | | 17.72M | 9.85M | -3.30M | -4.00M | 45.11M | 6.11M | -3.01M | |
|
Non-cash Items
|
| | | | | | | | | | 22.20M | | | | 34.20M | | | | 24.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 8.29M | 9.39M | -6.79M | 6.85M | 6.61M | 16.99M | -9.43M | 25.59M | -1.61M | 25.27M | -5.36M | 27.54M | 3.90M | 2.76M | -33.23M | -57.85M | -11.21M | 43.42M | -24.85M | 26.41M | -58.51M | -152.48M | -38.38M | 90.32M | -53.08M | 22.05M | -15.18M | 69.68M | -158.55M | -78.81M | -61.76M | -92.76M | 52.82M | 39.13M | -23.21M | -120.45M | 40.65M | 66.29M | -252.32M | -197.39M | 69.44M | 154.16M | 150.15M | 89.03M | 184.50M | 242.05M | -81.78M | 119.39M | 117.24M | -22.18M | -42.96M | 145.05M | 127.75M | 7.32M | -34.53M | 69.95M | 69.14M | -102.81M | -3.79M | 75.76M | 108.28M |
|
Amortizatization of Intangibles
|
1.29M | 1.07M | 1.02M | 1.05M | 1.01M | 0.98M | 1.02M | 0.99M | 1.00M | 1.03M | 1.37M | 1.16M | 1.17M | 1.18M | | | | | | | | | | 0.76M | 2.96M | | | 0.52M | -0.52M | 5.04M | 0.07M | | | | | | 4.50M | | | 3.30M | 7.87M | | | | | | 5.16M | | | | | | | | 1.69M | | | | 2.64M | | | |
|
Amortization of Deferred Charges
|
| 1.33M | 1.41M | 1.57M | 2.04M | 2.55M | 2.72M | 2.82M | 2.74M | 2.53M | 2.63M | 2.88M | 3.29M | 3.87M | 4.42M | 4.79M | 4.78M | 4.45M | 3.88M | 3.06M | 2.27M | 1.56M | 1.02M | 0.76M | 0.60M | 0.54M | 0.51M | 0.52M | 0.56M | 0.59M | 0.64M | 0.74M | 0.91M | 1.09M | 1.11M | 0.98M | 0.82M | 0.61M | 0.53M | 0.52M | 0.52M | 0.51M | 0.51M | 0.57M | 0.89M | 1.14M | 1.35M | 1.47M | 1.23M | 0.95M | 0.69M | 0.50M | 0.40M | 0.36M | 0.35M | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.50M | 0.51M | 0.50M | 0.49M | 0.48M | 0.45M | 4.44M | 0.32M | 0.44M | 0.43M | 5.00M | 1.74M | 0.60M | 1.79M | 1.75M | 1.68M | 1.67M | 1.72M | 1.70M | 1.67M | 1.76M | 1.80M | 1.73M | 1.57M | 1.44M | 1.42M | 1.37M | 0.96M | 3.93M | 6.73M | 6.71M | 6.82M | 6.82M | 9.51M | 10.28M | 9.87M | 9.94M | 9.96M | 9.88M | 10.88M | 10.68M | 10.60M | 6.70M | 11.21M | 11.98M | 12.02M | 15.55M | 15.98M | 16.24M | 15.92M | 20.41M | 16.41M | 18.07M | 17.80M | 17.77M | 18.16M | 18.37M | 16.32M | 16.15M | 16.12M | 15.78M | 16.18M |
|
Change in Receivables
|
| 0.37M | 2.36M | 1.82M | 1.82M | -2.32M | 4.63M | 4.38M | 1.22M | 0.15M | 4.30M | 6.43M | 1.87M | 1.78M | 3.33M | 4.83M | 0.19M | 12.75M | -13.62M | 6.05M | -10.72M | 0.56M | -6.52M | 4.94M | -5.52M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 3.62M | 5.29M | -8.54M | 7.84M | -0.22M | 14.22M | -16.76M | 7.33M | 12.94M | 12.41M | -17.30M | 8.76M | 12.33M | 27.27M | -31.05M | 25.75M | 13.73M | 9.33M | -35.02M | 19.92M | 7.00M | -6.69M | -35.71M | 10.28M | 12.54M | 12.94M | -24.30M | 1.84M | 20.32M | 13.62M | -51.15M | 5.43M | 6.15M | 14.85M | -60.86M | 16.53M | 20.11M | 21.22M | -64.92M | 12.13M | 29.86M | 36.67M | -36.54M | 23.89M | 35.89M | 49.39M | -120.27M | 9.69M | 33.94M | 29.26M | -115.51M | 43.84M | 32.71M | 42.83M | -120.63M | 18.83M | 41.01M | 37.63M | -121.45M | 17.84M | 42.18M |
|
Change in Taxes
|
| -0.14M | | | | -1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.37M | -0.71M | 1.02M | -0.50M | -5.49M | 5.92M | 0.85M | -0.59M | 1.26M | -0.37M | 2.06M | 0.04M | -1.32M | -1.29M | | | | 2.65M | 0.08M | 1.77M | -0.21M | -12.27M | 4.94M | -5.52M | 0.87M | 1.40M | 13.01M | -5.65M | 2.11M | -8.51M | -2.63M | 8.10M | -15.84M | -14.46M | 2.73M | -0.34M | 0.66M | -1.68M | -6.38M | 8.41M | 5.96M | 1.71M | 27.10M | 16.10M | -1.78M | -11.36M | -13.84M | -17.23M | -1.87M | -2.54M | -8.72M | 3.90M | 2.49M | -3.05M | 0.34M | -10.60M | 0.26M | 1.16M | -10.92M | 1.46M | -4.74M |
|
Capital Expenditures
|
| 0.06M | 0.09M | 0.21M | 0.16M | 0.03M | 2.67M | 1.43M | 0.91M | 0.28M | 1.17M | 0.76M | 0.51M | 0.38M | 0.35M | 0.44M | 1.02M | 0.35M | 0.62M | 1.40M | 1.58M | 0.74M | 0.96M | 0.59M | 0.50M | 0.37M | 0.56M | 0.37M | 0.31M | 0.56M | 0.27M | 1.27M | 1.00M | 0.24M | 9.20M | 2.57M | 3.54M | 0.85M | 0.59M | 0.36M | 0.12M | 0.31M | 0.25M | 2.56M | 1.78M | 0.49M | 1.02M | 2.51M | 1.85M | 1.13M | 1.09M | 1.45M | 1.10M | 3.89M | 2.38M | 1.92M | 1.33M | 0.41M | 1.92M | 2.98M | 1.55M | 1.41M |
|
Change in Intangibles
|
| | 0.64M | 0.14M | | | 2.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | -3.36M | | | | | | | | | | | | | | | -0.34M | | | | 127.00M | | | | | | | | | | | | | 155.64M | 19.77M | | 0.17M | 0.63M | | 109.00M | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.78M | | | 2.04M | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.88M | -0.76M | -0.40M | -0.30M | -0.07M | -3.31M | -1.57M | -0.95M | -0.67M | -1.97M | -1.54M | -3.92M | -0.36M | -0.40M | -0.86M | -1.17M | -5.41M | -0.74M | -1.44M | -3.16M | -0.82M | -1.02M | -1.31M | 8.06M | -2.14M | -1.53M | 5.18M | -394.31M | -0.29M | -27.58M | -21.58M | 36.90M | -127.24M | -9.31M | -2.10M | -3.54M | 19.11M | -9.02M | 9.37M | -0.12M | -0.31M | -0.25M | -2.61M | -2.92M | -11.00M | -158.51M | -22.57M | -1.87M | -1.30M | -1.72M | -13.14M | -110.10M | -4.11M | -2.38M | -2.46M | -1.34M | -1.02M | -12.13M | -2.98M | -1.03M | -1.41M |
|
Other financing activities
|
| | -0.77M | | | | 0.04M | | | -0.07M | 14.47M | -6.19M | 18.98M | -1.39M | 24.15M | -45.08M | 58.17M | 12.00M | 3.56M | 11.04M | 23.20M | 4.51M | 16.95M | 19.93M | -18.39M | 2.42M | 6.95M | -6.09M | 21.61M | 2.93M | 11.60M | 3.40M | 0.15M | 0.26M | -9.32M | 6.01M | 0.59M | 1.03M | 0.16M | 0.73M | -4.68M | -1.98M | -1.33M | -19.00M | 12.37M | 13.68M | | -3.73M | 0.14M | 2.51M | -4.44M | 0.29M | 2.17M | 3.51M | 0.11M | 16.77M | 1.38M | 5.74M | 8.93M | 17.26M | -1.96M | -5.80M |
|
Cash from Financing Activities
|
| -2.16M | -1.52M | -3.76M | -2.92M | -3.95M | -7.63M | -1.45M | -8.77M | -3.17M | -3.08M | -10.61M | 1.34M | 170.30M | 24.46M | -0.12M | -7.59M | 19.65M | -13.14M | -8.92M | 4.37M | -7.54M | 122.03M | 1.55M | 90.04M | -13.18M | -126.47M | 179.19M | 251.66M | 365.73M | -46.11M | -14.45M | 99.89M | 114.06M | 4.66M | -31.28M | 177.21M | -32.01M | -14.36M | 314.64M | 55.94M | -64.74M | -70.51M | -87.67M | -79.97M | 14.13M | -90.89M | -145.78M | -94.40M | -78.79M | 216.91M | -115.08M | -95.65M | -75.04M | -70.34M | -56.15M | 34.30M | -107.66M | 204.45M | -174.46M | -52.06M | 112.28M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | 4.08M | 4.13M | 4.04M | 3.98M | 3.90M | 3.91M | 3.73M | 3.48M | 2.65M | 2.89M | 3.17M | 3.29M | 3.23M | 3.41M | 3.32M | 3.36M | 3.94M | 4.44M | 3.95M | 3.85M | 4.73M | 5.83M | 5.49M | 5.14M | 6.34M | 7.12M | 6.63M | 6.28M | 11.38M | 12.66M | 11.53M | 11.05M | 12.01M | 14.08M | 12.28M | 12.02M | 13.66M | 14.93M | 13.67M | 13.66M | 15.87M | 17.15M | 15.82M | 15.36M |
|
Dividends Paid - Preferred
|
| -1.80M | 6.10M | -0.70M | 0.70M | -3.52M | 12.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.25M | -0.34M | 0.54M | 0.18M | 0.20M | -0.45M | 0.59M | -0.20M | 0.10M | 0.76M | -1.11M | 0.51M | 1.08M | -0.23M |
|
Change in Cash
|
| 5.25M | 7.11M | -10.95M | 3.63M | 2.59M | 6.04M | -12.45M | 15.86M | -5.45M | 20.21M | -17.52M | 24.95M | 173.84M | 26.82M | -34.21M | -66.61M | 3.04M | 29.54M | -35.22M | 27.62M | -66.86M | -31.46M | -38.13M | 188.42M | -68.40M | -105.95M | 169.19M | -72.97M | 206.89M | -152.50M | -97.78M | 44.03M | 39.65M | 34.48M | -56.59M | 53.22M | 27.75M | 42.91M | 71.69M | -141.57M | 4.39M | 83.40M | 59.87M | 6.14M | 187.63M | -7.34M | -250.18M | 22.87M | 36.80M | 193.55M | -171.00M | -60.50M | 48.15M | -64.82M | -93.34M | 103.02M | -38.78M | 88.40M | -180.72M | 23.75M | 218.91M |
|
Free Cash Flow
|
| 8.22M | 9.30M | -7.01M | 6.69M | 6.58M | 14.32M | -10.85M | 24.68M | -1.89M | 24.10M | -6.12M | 27.03M | 3.52M | 2.40M | -33.67M | -58.87M | -11.56M | 42.80M | -26.25M | 24.82M | -59.25M | -153.44M | -38.97M | 89.82M | -53.44M | 21.49M | -15.55M | 69.38M | -159.11M | -79.08M | -63.03M | -93.76M | 52.58M | 29.93M | -25.78M | -124.00M | 39.80M | 65.70M | -252.68M | -197.51M | 69.13M | 153.91M | 147.59M | 87.25M | 184.01M | 241.03M | -84.28M | 117.53M | 116.11M | -23.27M | -44.41M | 143.95M | 123.86M | 4.93M | -36.45M | 68.63M | 68.73M | -104.73M | -6.77M | 74.21M | 106.86M |
|
Net Cash Flow
|
| 5.25M | 7.11M | -10.95M | 3.63M | 2.59M | 6.04M | -12.45M | 15.86M | -5.45M | 20.21M | -17.52M | 24.95M | 173.84M | 26.82M | -34.21M | -66.61M | 3.04M | 29.54M | -35.22M | 27.62M | -66.86M | -31.46M | -38.13M | 188.42M | -68.40M | -105.95M | 169.19M | -72.97M | 206.89M | -152.50M | -97.78M | 44.03M | 39.65M | 34.48M | -56.59M | 53.22M | 27.75M | 42.91M | 71.69M | -141.57M | 4.39M | 83.40M | 59.87M | 6.14M | 187.63M | -7.34M | -250.13M | 23.12M | 37.14M | 193.01M | -171.18M | -60.70M | 48.60M | -65.41M | -93.13M | 102.92M | -39.54M | 89.51M | -181.23M | 22.66M | 219.14M |