|
Net Income
|
0.47M | 0.48M | 2.31M | 4.74M | 28.58M | 0.88M | 53.97M | 2.33M | 6.00M | 8.08M | 6.23M | 1.62M | 5.37M | 2.59M | 9.22M | 12.39M | 0.56M | | 0.66M | 38.54M | | | | 8.48M | 9.58M | 0.33M | 34.24M | 19.97M | 6.11M | 0.31M | 37.92M | -4.16M | -2.27M | -2.60M | -6.67M | 2.94M | -5.24M | 8.84M | 16.70M | -60.04M | 64.91M | -38.29M | -32.30M | 0.70M | 0.45M | 31.07M | 22.00M | 2.75M | -16.27M | -10.23M | -6.86M | 1.58M | 12.25M | 1.16M | -11.66M | -20.94M | -10.96M | 3.54M |
|
Share-based Compensation
|
| 0.98M | 0.98M | 0.85M | 1.45M | 1.09M | 0.29M | 0.97M | 0.99M | 1.10M | 0.29M | 1.41M | 1.38M | 1.80M | 3.08M | 2.09M | 1.75M | 1.71M | 1.20M | 1.89M | 1.86M | 1.92M | 1.77M | 4.02M | 0.13M | 5.58M | 3.97M | 4.24M | 2.77M | 2.13M | 2.03M | 3.81M | 2.30M | 2.22M | 4.62M | 3.45M | 1.99M | 1.92M | 2.65M | 3.82M | 2.32M | 2.42M | 2.36M | 4.51M | | | 4.88M | 2.75M | 2.56M | 2.56M | 4.25M | 3.10M | 2.74M | 2.71M | 2.60M | 3.05M | 3.01M | 2.96M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | 0.26M | | | 0.30M | 0.43M | 0.28M | 0.29M | 0.29M | 0.29M | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.28M | 0.28M | 0.31M | 0.35M | 0.35M | 0.35M | 0.42M | 0.37M | 0.37M | 0.45M | 0.60M | 0.63M | 0.63M | 0.63M |
|
Gains from Investment Securities
|
| -5.37M | 22.31M | 40.62M | 0.95M | 4.97M | 8.44M | 1.69M | 1.77M | 15.90M | 141.53M | 1.48M | 49.76M | 2.98M | 1.96M | 21.57M | 6.53M | 31.43M | 97.44M | 3.15M | 3.35M | 4.08M | 13.59M | 8.03M | 55.00M | 5.12M | 13.81M | 3.17M | 4.45M | 12.97M | 35.91M | 1.89M | 0.03M | 5.11M | 5.44M | 11.87M | 45.29M | 12.06M | | -1.11M | 0.48M | 0.02M | 36.42M | 0.93M | 5.91M | | 1.57M | | | 2.06M | 1.23M | 0.88M | 1.20M | 1.80M | 2.28M | 2.97M | 2.42M | 0.43M |
|
Asset Writedowns and Impairment
|
| | | | 6.92M | | | | | | | | 1.50M | | 6.68M | | | | | | | | | | | | | | | 3.84M | 10.60M | | | | -0.09M | | 1.40M | 0.32M | 1.02M | 51.55M | | | 34.05M | 2.94M | | 9.93M | 0.33M | | 3.69M | | | | | 1.68M | 6.45M | 18.19M | 12.57M | |
|
Cash from Operations
|
| 2.35M | 21.79M | 4.76M | 15.49M | 18.89M | 26.58M | 11.87M | 21.24M | 2.89M | 23.00M | 4.23M | 20.63M | 16.76M | 23.61M | 22.18M | 23.82M | 15.68M | 20.84M | 26.62M | 27.13M | 31.59M | 28.26M | 17.98M | 24.78M | 13.73M | 53.35M | 24.49M | 44.41M | 18.29M | 27.47M | 22.94M | 26.10M | 18.15M | 28.89M | 19.79M | 42.44M | 32.96M | 36.20M | 28.63M | 29.87M | 24.66M | 20.79M | 30.97M | | | 59.43M | 30.06M | 25.67M | 40.59M | 25.99M | 32.03M | 44.56M | 37.87M | 25.89M | 64.81M | 34.30M | 41.99M |
|
Amortization of Deferred Charges
|
| 1.05M | 2.92M | 0.94M | 0.87M | 1.08M | 1.02M | 0.68M | 0.82M | 0.89M | 1.17M | 0.73M | 0.78M | 1.29M | 0.28M | 0.69M | 0.78M | 0.75M | 0.79M | 0.77M | 0.78M | 1.03M | 0.96M | 0.62M | 0.57M | 0.83M | 1.18M | 1.17M | 1.33M | 1.49M | 1.99M | 1.38M | 1.37M | 1.61M | 1.66M | 1.74M | 2.16M | 1.87M | 0.95M | 1.76M | 1.16M | 1.12M | 1.00M | 1.25M | | | 1.65M | 1.45M | 1.57M | 1.82M | 1.77M | 2.15M | 1.98M | 2.15M | 2.09M | 2.04M | 2.46M | 1.76M |
|
Depreciation & Amortization (CF)
|
| 9.29M | 9.09M | 8.24M | 8.45M | 8.40M | 8.60M | 9.14M | 10.15M | 10.37M | 9.12M | 10.63M | 10.98M | 10.45M | 11.02M | 11.59M | 11.58M | 12.88M | 13.59M | 13.66M | 13.90M | 17.46M | 15.73M | 16.85M | 14.68M | 15.22M | 23.27M | 24.54M | 26.06M | 26.65M | 27.69M | 28.58M | 29.50M | 28.68M | 30.79M | 30.33M | 30.30M | 32.17M | 29.77M | 33.38M | 33.79M | 34.46M | 45.60M | 30.64M | | | 33.17M | 34.06M | 33.73M | 35.03M | 34.94M | 34.28M | 34.50M | 35.19M | 39.44M | 39.27M | 38.88M | 39.86M |
|
Change in Receivables
|
| 1.45M | 1.77M | 2.41M | 1.84M | 2.72M | 1.92M | -0.41M | 2.95M | 3.09M | 1.12M | 0.88M | 1.25M | 2.18M | -5.31M | 0.49M | 0.35M | 2.87M | 4.39M | 1.35M | 1.05M | 0.05M | 3.22M | 3.60M | -2.71M | 3.97M | -0.01M | 6.72M | -2.89M | 2.81M | 4.63M | 2.36M | 1.89M | 3.20M | -3.49M | -2.28M | 1.54M | -0.13M | -0.22M | 2.48M | -27.66M | -6.33M | 59.83M | 2.32M | | | -3.56M | 0.01M | 2.80M | -1.79M | 3.33M | 1.29M | 1.57M | 0.47M | 0.90M | 3.06M | 1.91M | -0.31M |
|
Change in Accured Expenses
|
| 7.50M | -1.77M | -3.01M | -0.05M | 7.19M | 10.38M | -2.37M | 3.38M | -4.03M | -2.63M | -0.74M | -0.55M | 7.14M | -0.26M | 2.51M | -3.45M | 5.15M | -8.22M | 2.44M | 1.39M | 3.91M | -2.38M | -8.85M | -0.29M | 7.63M | 28.04M | 1.08M | 4.09M | -6.72M | 10.32M | -4.67M | -0.36M | -0.17M | 11.37M | -7.07M | -1.43M | 2.43M | 1.22M | -6.84M | 19.07M | -19.96M | 3.78M | 3.80M | | | -6.26M | 2.73M | 8.72M | 10.29M | -3.16M | -1.25M | 0.91M | -1.32M | -9.29M | 2.03M | -1.39M | -1.43M |
|
Capital Expenditures
|
| 23.62M | 17.12M | 13.22M | 64.81M | 25.80M | 25.79M | 48.69M | 62.43M | 26.09M | 104.69M | 86.60M | 25.63M | 35.98M | 79.97M | 90.50M | 17.10M | 29.38M | 119.47M | 220.27M | 52.80M | 19.60M | 46.03M | 37.46M | 18.43M | 236.25M | 203.51M | 34.69M | 43.10M | 60.64M | 62.00M | 46.17M | | 58.73M | 43.08M | 32.03M | 106.68M | 117.93M | 63.03M | 19.09M | 2.12M | 6.74M | 8.63M | 5.38M | | | 12.53M | 18.04M | 20.71M | 75.27M | 12.78M | 24.64M | 24.99M | 99.13M | 192.22M | 152.43M | 62.26M | |
|
Sales of Property, Plant and Equipment
|
| | | 7.98M | 35.81M | | 76.92M | | 12.06M | 32.64M | | | | -0.00M | 192.72M | | 19.16M | 12.03M | | 63.22M | 134.66M | 0.55M | -29.54M | 104.46M | 45.92M | | -0.00M | | | 47.02M | 213.69M | | | 27.54M | 11.11M | 9.78M | 2.47M | 67.87M | 8.62M | | 13.93M | 0.26M | 6.75M | 15.70M | | | | | | | | | | 30.41M | | | 61.53M | 21.02M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.96M | 16.21M | -14.46M | | 24.59M | 1.64M | -1.07M | 0.49M | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 40.00M | -0.00M | 0.87M | 47.06M | 0.25M | 8.34M | 0.00M | 2.00M | 0.00M | 23.38M | 5.53M | | 10.25M | 13.80M | 7.16M | 4.83M | 1.90M | | | | 15.98M | | 20.50M | 4.00M | 18.32M | | | 12.00M | | 20.00M | 26.00M | | | | | | | | | | | | | | | | | 2.37M | 2.27M | 6.00M | 1.58M | 2.92M | 3.80M | 0.81M | 4.60M | 4.36M | 4.69M |
|
Cash from Investing Activities
|
| 15.14M | -37.60M | -49.04M | 4.02M | -53.66M | -54.49M | -87.32M | -80.30M | -22.45M | 53.33M | -98.89M | -2.22M | -59.09M | 72.32M | -120.30M | -48.83M | 110.15M | -209.54M | -235.10M | 26.95M | -46.36M | -99.99M | 72.76M | -159.53M | -288.97M | -237.83M | -39.30M | -63.83M | -49.49M | 156.69M | -26.28M | 3.74M | -53.78M | -60.30M | -93.01M | -140.50M | -126.11M | -50.91M | -90.96M | 4.28M | -6.18M | -8.06M | 12.61M | | | -3.61M | -23.04M | -63.42M | -118.47M | -3.83M | 23.80M | -70.11M | -120.53M | -196.02M | -198.68M | -35.74M | -20.02M |
|
Other financing activities
|
| 1.60M | 12.48M | | 43.65M | | 74.30M | 38.58M | 69.50M | 14.23M | 49.92M | -151.60M | -1.43M | 18.63M | 24.60M | 15.06M | 23.45M | 22.00M | 18.68M | 25.20M | 5.12M | 12.99M | 5.36M | 46.34M | 111.07M | 47.00M | 90.70M | 20.26M | 0.24M | 0.02M | 64.68M | 4.72M | 5.49M | 36.78M | 0.57M | 32.19M | | 129.44M | -0.26M | 7.27M | 21.04M | 8.43M | 15.44M | 11.24M | | | 31.24M | | 0.61M | 28.07M | 37.56M | 6.15M | 2.41M | 5.00M | 29.57M | | | |
|
Long-Term Debt Issuances
|
| 29.88M | 116.88M | 48.15M | 3.07M | 57.58M | 36.16M | 4.25M | 75.38M | 134.65M | 219.54M | 254.00M | 79.76M | 27.18M | 211.50M | 130.70M | 59.00M | -43.10M | 137.70M | 127.60M | 58.00M | 67.60M | 164.22M | 134.62M | 473.90M | 7.80M | 50.40M | 93.04M | 26.36M | 147.80M | 92.42M | 447.80M | 34.50M | 96.50M | 70.00M | 101.66M | 225.65M | 117.28M | 81.83M | 122.25M | 59.45M | 33.85M | 21.25M | 0.82M | | | 43.31M | 52.39M | 63.19M | -25.99M | 45.55M | 50.83M | 246.60M | -250.78M | 300.20M | 537.50M | 253.50M | -1028.84M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | 0.11M | 0.02M | 0.02M | -0.69M | 45.31M | 8.03M | 52.69M | 35.82M | 126.94M | 51.84M | 24.03M | -0.11M | 4.92M | 23.52M | 64.98M | 25.25M | 243.71M | 18.61M | 2.48M | 5.85M | 36.30M | 32.03M | 109.32M | | 92.87M | | | | | -31.96M | -23.10M | | | 27.83M | 47.28M | 60.63M | 9.75M | -22.35M | -0.03M | | | | | | | | | | 113.85M | 28.27M | 186.72M | 131.05M | 277.90M | -0.38M | | -0.01M |
|
Shares Repurchased
|
| | | 0.72M | | -0.00M | 0.00M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | 31.96M | 23.10M | | 0.05M | | | | | 22.35M | 0.03M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 37.12M | 7.42M | 7.50M | 7.50M | 7.50M | 7.91M | 8.10M | 37.66M | 17.71M | 98.30M | 9.42M | 11.41M | 11.64M | 56.50M | 33.58M | 23.15M | 156.77M | 7.83M | 36.78M | 27.87M | 14.93M | 11.09M | 56.99M | 14.44M | 3.18M | 31.38M | 34.27M | 21.74M | 21.75M | 21.76M | 23.98M | 23.72M | 23.71M | 24.60M | 24.92M | 25.45M | 26.02M | 27.05M | 26.79M | -0.12M | -0.12M | | 13.99M | 14.31M | 14.31M | 23.00M | 18.50M | 18.49M | 18.50M | 20.02M | 20.18M | 22.91M | 24.42M | 27.64M | 27.65M | 27.65M | 28.43M |
|
Cash from Financing Activities
|
| 14.27M | 25.70M | 31.02M | 22.01M | -16.06M | 19.69M | 35.30M | 75.86M | 38.40M | -69.81M | 84.67M | -0.21M | 30.72M | -105.16M | 91.72M | 39.01M | -81.50M | 275.16M | 110.46M | -68.99M | -17.07M | 71.70M | -78.65M | 133.74M | 240.62M | 192.66M | -8.17M | 15.45M | 31.18M | -166.21M | -30.47M | -50.61M | 26.58M | 44.22M | 78.67M | 103.94M | 107.99M | -16.64M | 70.36M | -23.84M | -34.96M | -12.81M | -47.19M | | | -56.66M | -8.89M | 35.41M | 75.99M | -20.54M | -27.70M | 39.79M | 53.07M | 186.73M | 145.37M | 8.67M | -40.10M |
|
Change in Cash
|
| 31.77M | 9.89M | -13.26M | 41.52M | -50.83M | -8.21M | -40.14M | 16.79M | 18.83M | 6.52M | -9.98M | 18.19M | -11.60M | -9.23M | -6.40M | 14.01M | 44.34M | 86.45M | -98.03M | -14.90M | -31.84M | -0.04M | 12.08M | -1.01M | -34.61M | 8.18M | -22.98M | -3.98M | -0.03M | 17.94M | -33.81M | -20.77M | -9.05M | 12.81M | 5.44M | 5.88M | 14.84M | -31.36M | 8.02M | 10.32M | -17.51M | 0.94M | -3.61M | | | -0.84M | -1.86M | -2.34M | -1.89M | 1.62M | 28.14M | 14.24M | -29.59M | 16.60M | 11.51M | 7.23M | -18.14M |
|
Free Cash Flow
|
| -21.26M | 4.67M | -8.47M | -49.32M | -6.91M | 0.79M | -36.82M | -41.19M | -23.21M | -81.68M | -82.37M | -5.00M | -19.22M | -56.35M | -68.32M | 6.72M | -13.70M | -98.64M | -193.65M | -25.67M | 11.99M | -17.77M | -19.49M | 6.36M | -222.51M | -150.15M | -10.20M | 1.31M | -42.36M | -34.53M | -23.23M | 26.10M | -40.58M | -14.19M | -12.25M | -64.24M | -84.97M | -26.83M | 9.54M | 27.75M | 17.92M | 12.16M | 25.59M | | | 46.90M | 12.02M | 4.96M | -34.67M | 13.21M | 7.39M | 19.57M | -61.26M | -166.33M | -87.62M | -27.96M | 41.99M |
|
Net Cash Flow
|
| 31.77M | 9.89M | -13.26M | 41.52M | -50.83M | -8.21M | -40.14M | 16.79M | 18.83M | 6.52M | -9.98M | 18.19M | -11.60M | -9.23M | -6.40M | 14.01M | 44.34M | 86.45M | -98.03M | -14.90M | -31.84M | -0.04M | 12.08M | -1.01M | -34.61M | 8.18M | -22.98M | -3.98M | -0.03M | 17.94M | -33.81M | -20.77M | -9.05M | 12.81M | 5.44M | 5.88M | 14.84M | -31.36M | 8.02M | 10.32M | -16.49M | -0.08M | -3.61M | | | -0.84M | -1.86M | -2.34M | -1.89M | 1.62M | 28.14M | 14.24M | -29.59M | 16.60M | 11.51M | 7.23M | -18.14M |