|
Net Income
|
90.00 | 1.97M | 0.72M | 2.21M | 0.59M | -0.06M | 0.48M | 57.45M | 0.15M | 0.34M | 1.80M | 10.20M | 1.90M | 4.71M | -4.20M | 3.65M | 0.84M | 0.77M | -0.04M | 3.78M | -0.16M | 0.80M | -0.18M | 5.60M | -0.04M | | | | | | 0.09M | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | 4.14M | 3.19M | 2.73M | 2.66M | 2.66M | 2.77M | 2.36M | 2.75M | 3.34M | 3.31M | 3.29M | 3.27M | 3.85M | 3.75M | 3.35M | 4.46M | 3.73M | 4.01M | 3.23M | 3.08M | 3.07M | 4.62M | 3.69M | 4.05M | 5.18M | 4.59M | 5.44M | 6.12M | 7.45M | 6.43M | 5.25M | 5.50M | 7.89M | 6.96M | 7.25M | 7.97M | 9.99M | 9.81M | 11.03M | 11.44M | 10.94M | 10.24M | 9.93M | 9.19M | 12.99M | 11.39M | 12.45M | 12.24M | 9.73M | 14.25M | 14.03M | 14.34M | 17.79M | 11.59M | 16.49M | 15.49M | 16.29M | 34.59M | 17.12M | 14.51M | 15.53M | 12.48M | 10.06M | 12.53M | 10.29M | 8.23M |
|
Gains from Sales and Divestitures
|
| | | 0.33M | | | | 0.27M | | | | 0.27M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.23M | -1.63M | 1.63M | -13.97M | 0.76M | 0.79M | 0.75M | 0.72M | 1.39M | 0.65M | 1.22M | 2.00M | 3.91M | 1.00M | 0.12M | 1.66M | 2.07M | 0.14M | | 4.11M | 1.69M | 3.55M | 3.48M | 3.23M | 2.54M | 5.65M | 3.28M | 4.94M | 1.78M | 5.04M | 3.85M | 0.86M | 0.12M | 0.02M | 1.60M | 17.63M | 22.32M | 22.16M | 33.02M | 38.51M | 52.63M | 43.32M | 4.00M | 2.13M | 1.25M | 5.64M | 9.34M | 5.09M | 4.96M | 5.63M | 12.91M | 10.84M | 8.91M | 6.36M | 17.84M | 14.18M | 7.85M | 4.67M | 7.68M | 4.39M | 23.96M | 3.05M | 18.65M | 16.74M | 5.56M | 0.71M | 10.94M | 7.20M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 0.99M | | | | | 3.65M | | | | | | | | 51.67M | 14.51M | | | 8.74M | 28.98M | 156.14M | 8.11M | 16.02M | | 0.20M | | | | 6.31M | | | | | | 12.33M | 2.00M | 13.22M | 7.68M | 25.18M | 5.13M | 4.93M | 42.62M | | | | 38.78M | 26.19M | | 168.57M | 20.65M | 271.89M | | 30.76M | 5.74M | 186.56M | 32.20M | 129.61M | 323.87M | 1,717.19M |
|
Non-cash Items
|
| | | 0.12M | | | | 0.05M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
54.77M | 57.27M | 59.12M | 35.79M | 51.28M | 74.68M | 36.49M | 64.55M | 44.47M | 65.76M | 69.74M | 66.99M | 49.69M | 93.84M | 83.96M | 78.04M | 47.24M | 96.90M | 92.23M | 76.35M | 73.26M | 71.23M | 110.63M | 79.20M | 106.84M | 44.56M | 95.01M | 96.20M | 101.78M | 70.33M | 119.74M | 101.64M | 107.64M | 116.10M | 133.50M | 93.64M | 128.92M | 129.32M | 155.85M | 156.25M | 136.73M | 171.61M | 197.23M | 178.29M | 191.27M | 202.39M | 315.28M | 173.57M | 212.05M | 239.76M | 308.82M | 249.56M | 191.09M | 339.03M | 363.04M | 401.16M | 305.57M | 478.47M | 417.89M | 428.62M | 341.16M | 411.80M | 477.39M | 274.18M | 207.95M | 460.24M | 433.48M | 312.38M |
|
Amortizatization of Intangibles
|
4.75M | 0.12M | 2.92M | 3.00M | 3.03M | 2.85M | 2.09M | 2.03M | 1.33M | 1.17M | 0.75M | 0.56M | 0.18M | 0.11M | 0.11M | -3.60M | 0.12M | -1.77M | -0.83M | -0.83M | -0.82M | -0.62M | -0.76M | -0.65M | -0.93M | -1.01M | -3.18M | -1.00M | -0.97M | -0.97M | -0.96M | -2.82M | -5.36M | -5.00M | -4.54M | -4.15M | -6.17M | -5.20M | -5.22M | -5.35M | -7.15M | -8.05M | -5.77M | -8.84M | -15.96M | -13.79M | -13.98M | -13.51M | -12.11M | -13.27M | -13.66M | -15.74M | -13.91M | -16.76M | -23.55M | -20.12M | -21.64M | -24.79M | -23.22M | -23.68M | -30.34M | -22.52M | -17.31M | -15.51M | -15.22M | -10.20M | -6.46M | -5.89M |
|
Amortization of Deferred Charges
|
1.32M | 2.50M | 2.06M | 2.08M | 2.07M | 2.03M | 1.79M | 2.00M | 2.28M | 2.33M | 2.14M | 2.55M | 2.64M | 2.21M | 2.47M | 2.50M | 2.39M | 2.43M | 2.49M | 2.64M | 2.56M | 2.74M | 2.79M | 2.82M | 2.83M | 2.89M | 2.62M | 2.65M | 2.76M | 2.95M | 3.08M | 3.08M | 2.90M | 2.84M | 2.84M | 2.57M | 2.54M | 2.59M | 2.73M | 2.40M | 2.23M | 2.38M | 2.25M | 2.24M | 2.25M | 2.74M | 2.60M | 2.90M | 2.82M | 2.86M | 2.85M | 2.91M | 3.10M | 3.24M | 3.23M | 3.98M | 3.64M | 3.73M | 4.06M | 4.06M | 4.14M | 4.15M | 4.22M | 4.62M | 4.69M | 4.62M | 4.50M | 4.48M |
|
Amortization
|
132.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.37M | 28.34M | 29.00M | 29.74M | 30.34M | 32.01M | 34.55M | 36.71M | | | | | 50.74M | 46.58M | | 45.83M | 46.58M | 49.10M | | 50.42M | 57.31M | 58.39M | 57.97M | 58.92M | 62.17M | 67.95M | 72.25M | 70.87M | 70.17M | 77.13M | 95.22M | 97.18M | 104.10M | 107.79M | 107.71M | 114.22M | 118.85M | 119.60M | 124.99M | 134.09M | 134.44M | 135.57M | 140.52M | 175.50M | 168.03M | 176.83M | 177.75M | 180.91M | 190.05M | 210.84M | 239.25M | 240.66M | 242.08M | 254.93M | 264.48M | 265.30M | 273.56M | 269.37M | 285.25M | 287.55M | 290.72M | 294.00M | 330.11M | 342.06M | 346.12M | 340.23M | 322.06M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 66.08M | 7.25M | -34.72M | 20.16M | -2.77M | 29.20M | 30.67M | -36.85M | 53.83M | -1.69M | -23.45M | -13.63M | 27.73M | 19.57M | 28.51M | 21.58M | 11.52M | 9.94M | -4.38M | 6.57M | -12.15M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | 18.10M | -25.81M | 3.29M | 5.07M | -3.30M | 3.67M | -6.97M | 5.99M | 27.31M | 15.50M | -10.00M | 35.23M | 16.15M | 24.32M | -10.72M | 18.94M | 43.22M | 5.52M | 16.72M | -16.63M | 36.36M | -9.79M | 27.12M | -28.73M | 33.03M | 12.38M | 9.00M | -34.21M | 31.37M | -0.84M | 17.92M | -4.64M | 17.34M | -5.05M | 18.42M | -10.30M | 13.78M | 0.01M | -16.24M | -5.03M | 35.57M | 24.71M | 7.79M | -14.64M | 36.73M | -31.00M | 9.76M | -18.48M | 71.04M | -1.39M | -36.05M | 8.39M | 48.73M | 56.78M | -32.74M | 63.60M | 61.42M | 18.39M | -1.65M | -3.90M | 85.38M | -136.65M | -156.15M | 7.36M | 62.12M | -31.15M |
|
Other Working Capital Changes
|
| | 16.02M | -37.62M | 14.75M | -7.64M | 20.36M | -25.64M | -1.29M | -7.25M | 17.27M | 13.62M | 2.41M | 6.92M | -6.10M | 0.84M | 7.30M | -13.41M | 17.54M | -5.13M | 17.32M | -11.40M | 6.31M | -4.76M | 3.25M | 1.67M | 8.80M | -4.64M | 2.52M | 3.41M | 8.88M | -3.39M | 3.99M | 0.67M | 6.01M | 7.56M | 14.28M | 0.78M | 6.57M | -0.78M | 8.68M | -9.24M | 5.55M | 15.84M | 10.89M | -9.71M | 4.91M | 4.90M | 25.77M | -17.03M | 18.56M | -2.72M | 22.62M | -15.72M | 10.83M | 1.24M | 25.42M | -30.16M | 25.64M | -21.70M | 40.73M | -37.68M | 33.29M | 0.72M | 37.03M | -26.28M | 26.90M | 18.93M |
|
Capital Expenditures
|
132.79M | 108.82M | 99.80M | 101.67M | 96.32M | 122.92M | 108.21M | 96.48M | 74.29M | 233.55M | | 122.20M | 120.58M | 138.90M | 146.59M | 142.96M | 139.25M | 159.68M | 151.21M | 143.25M | 111.59M | 99.20M | 134.28M | 152.70M | 104.63M | 121.67M | 135.91M | 201.99M | 159.50M | 203.56M | 275.51M | 183.12M | 218.47M | 262.07M | 180.33M | 232.81M | 303.16M | 385.54M | 258.31M | 90.17M | 418.36M | 296.67M | 574.29M | 970.46M | 482.41M | 243.33M | 1,263.91M | 581.04M | 1,871.04M | 1,076.43M | 811.24M | 1,675.95M | 1,903.80M | 278.90M | 317.07M | 807.54M | 873.37M | 938.88M | 788.76M | 817.30M | 693.27M | 547.95M | 691.14M | 490.27M | 645.84M | 435.17M | 457.61M | 332.31M |
|
Sales of Property, Plant and Equipment
|
11.93M | | | 6.09M | 10.51M | | | 265.46M | | | | 2.74M | 22.25M | -20.34M | 34.27M | | 80.20M | 21.61M | | 52.15M | | 17.87M | 10.51M | 53.20M | 67.62M | 24.84M | | 37.34M | | 16.91M | 10.43M | 95.75M | 2.83M | 0.70M | 0.73M | 11.17M | | | 5.75M | 14.44M | | | | 6.62M | | | 199.54M | 547.48M | 25.70M | | 39.55M | 125.33M | | 375.38M | 618.95M | | | 592.63M | 168.69M | 434.42M | 16.67M | | 213.12M | 990.42M | 68.18M | 80.84M | 78.08M | 2,093.77M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 20.22M | 0.00M | | | | | | 394.95M | 0.47M | | | | | | | | | | | 2.92M | | | | 0.11M |
|
Change in Acquisitions & Divestments
|
0.25M | 2.12M | 1.61M | 1.65M | 1.07M | 1.59M | 0.87M | 1.19M | 2.50M | 6.09M | 5.92M | 2.35M | 4.79M | 12.77M | 2.35M | 7.14M | 1.97M | 7.57M | 3.21M | 3.77M | 4.00M | 25.85M | 0.01M | 0.02M | 4.21M | 18.26M | 17.12M | 27.55M | 10.91M | 10.63M | 13.75M | 3.65M | 5.71M | 6.87M | 6.32M | 11.59M | 27.84M | 16.86M | 12.62M | 46.35M | 26.20M | 23.77M | 35.13M | 62.24M | 30.91M | 37.56M | 35.20M | 37.48M | 57.57M | 104.98M | 116.00M | 146.07M | 44.84M | 45.39M | 59.44M | 48.65M | 49.38M | 59.95M | 39.96M | 34.10M | 40.55M | 45.46M | 55.75M | 32.16M | 12.69M | 29.44M | 34.93M | 91.94M |
|
Cash from Investing Activities
|
108.75M | -319.45M | -128.59M | -67.27M | -80.81M | -122.19M | -139.56M | -102.19M | -86.26M | -389.52M | -119.72M | -138.08M | -124.25M | -168.48M | -115.66M | -149.71M | -69.52M | -146.95M | -174.65M | -200.26M | -162.72M | -110.46M | -201.16M | -160.49M | -170.05M | -145.99M | -241.45M | -164.91M | -171.12M | -202.84M | -341.34M | -783.11M | -468.36M | -513.36M | -332.04M | -423.36M | -598.04M | -670.86M | -495.25M | -397.61M | -734.33M | -717.90M | -898.63M | -1290.45M | -833.59M | -563.47M | -1467.96M | -413.14M | -2437.88M | -1698.58M | -1296.94M | -1673.93M | -2488.80M | -607.40M | -624.42M | -1359.84M | -1039.66M | -394.44M | -676.46M | -390.06M | -894.85M | -573.62M | -488.48M | 446.26M | -654.78M | -374.87M | -407.88M | 1,799.63M |
|
Other financing activities
|
1,662.69M | 1,718.74M | 1,961.42M | -10.59M | 1,987.51M | -5.26M | -0.11M | 13.43M | 15.25M | 2.88M | 2.14M | 7.05M | -15.96M | 31.69M | 9.56M | -12.08M | 8.66M | 7.98M | -0.39M | 3.68M | 19.41M | | | | -1.37M | 4.93M | -8.30M | 458.49M | 8.32M | 22.70M | 37.60M | 152.87M | 6.89M | 1.62M | 1.37M | 35.05M | 6.58M | 7.99M | 4.50M | 9.21M | 440.67M | 0.58M | 574.62M | 6.84M | 7.95M | 47.82M | 8.43M | 303.41M | 48.28M | 309.32M | 271.54M | 1,397.35M | 819.61M | 209.52M | 434.32M | 78.89M | 79.34M | 220.19M | 136.68M | 111.18M | 82.85M | 76.79M | 91.61M | 55.22M | 54.41M | 41.65M | 36.11M | 33.33M |
|
Cash from Financing Activities
|
108.09M | -10.27M | 67.43M | 33.11M | 29.88M | 49.78M | 140.63M | 17.62M | 29.70M | 305.65M | 61.98M | 81.83M | 71.35M | 77.22M | 47.64M | 118.66M | -31.51M | 267.03M | -168.67M | 130.71M | 106.47M | 25.38M | 98.13M | 101.33M | 67.67M | 79.45M | 154.52M | 117.49M | 90.78M | 242.78M | 124.16M | 636.05M | 388.69M | 372.06M | 199.10M | 460.49M | 451.32M | 605.17M | 251.32M | 280.63M | 640.81M | 468.41M | 916.46M | 901.81M | 889.67M | 113.29M | 1,395.81M | 351.57M | 2,162.25M | 1,281.83M | 998.68M | 1,473.60M | 2,752.57M | -83.67M | 610.12M | 950.75M | 1,174.81M | -422.25M | -133.60M | 55.19M | 624.43M | -3.97M | 24.95M | -738.72M | 370.77M | -40.68M | 30.75M | -2144.64M |
|
Dividends Paid - Common
|
-25.90M | 83.30M | 13.79M | 43.81M | 15.48M | 15.53M | 17.50M | 47.70M | 24.92M | 24.97M | 27.89M | 29.10M | 30.39M | 30.41M | 31.95M | 33.76M | 35.69M | 38.24M | 46.44M | 48.71M | 48.71M | 50.15M | 51.67M | 77.76M | 53.30M | 53.31M | 55.68M | 80.82M | 56.49M | 59.10M | 62.38M | 84.83M | 73.70M | 75.59M | 80.52M | 91.99M | 91.06M | 91.98M | 97.59M | 105.17M | 109.34M | 109.57M | 113.54M | 118.74M | 126.28M | 129.98M | 133.68M | 143.06M | 150.98M | 160.78M | 170.65M | 173.59M | 183.85M | 187.70M | 192.57M | 193.62M | 209.13M | 209.35M | 214.56M | 214.47M | 221.82M | 222.13M | 227.41M | 227.23M | 229.99M | 227.23M | 227.20M | 267.36M |
|
Dividends Paid - Preferred
|
7.09M | 7.09M | 7.09M | -49.62M | 7.09M | -7.09M | | | | -7.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | -0.94M | 0.84M | 0.13M | -5.25M | 2.03M | 1.00M | -1.97M | -0.93M | -0.18M | -1.78M | 2.71M | -2.95M | 0.26M | 0.58M | -2.27M | -1.05M | 0.17M | -0.04M | -0.31M | -0.07M | -0.34M | -0.46M | -0.64M | -0.02M | 0.18M | 0.55M | 0.85M | 0.14M | -0.41M | -0.77M | 0.12M | -1.02M | 0.47M | 0.30M | -0.31M | 0.07M | -1.67M | 0.95M | 0.36M | 0.66M | 0.27M | 0.16M | -0.09M | -2.05M | 0.08M | -0.47M | -0.24M | -0.26M | -0.31M | 0.12M | -0.42M | -0.69M | 0.19M | -0.04M | -0.07M | -1.51M | -0.04M | -0.50M | -0.11M | 2.21M |
|
Change in Cash
|
54.12M | -54.97M | -2.03M | 2.35M | 0.35M | 2.27M | 37.56M | -19.58M | -13.04M | -17.27M | 12.13M | 5.48M | -1.18M | 3.58M | 13.97M | 46.07M | -53.97M | 215.20M | -248.37M | 3.86M | 17.27M | -13.27M | 5.32M | 18.99M | 4.63M | -22.02M | 7.77M | 48.72M | 21.10M | 109.80M | -98.07M | -45.43M | 28.16M | -24.65M | 1.40M | 130.91M | -18.20M | 62.86M | -87.96M | 38.25M | 43.67M | -77.58M | 214.75M | -210.28M | 245.68M | -246.83M | 243.50M | 112.66M | -63.30M | -176.83M | 10.48M | 47.17M | 454.94M | -352.50M | 348.51M | -8.19M | 440.41M | -338.09M | -392.58M | 93.06M | 70.92M | -165.84M | 13.78M | -19.79M | -76.09M | 44.19M | 56.23M | -30.42M |
|
Free Cash Flow
|
-78.01M | -51.55M | -40.68M | -65.89M | -45.04M | -48.23M | -71.72M | -31.93M | -29.82M | -167.79M | 69.74M | -55.21M | -70.90M | -45.05M | -62.62M | -64.92M | -92.00M | -62.78M | -58.98M | -66.90M | -38.33M | -27.97M | -23.65M | -73.50M | 2.21M | -77.11M | -40.90M | -105.79M | -57.72M | -133.23M | -155.76M | -81.49M | -110.83M | -145.97M | -46.84M | -139.17M | -174.24M | -256.22M | -102.47M | 66.08M | -281.63M | -125.06M | -377.06M | -792.17M | -291.14M | -40.94M | -948.62M | -407.48M | -1658.99M | -836.66M | -502.41M | -1426.39M | -1712.71M | 60.13M | 45.97M | -406.38M | -567.80M | -460.40M | -370.87M | -388.68M | -352.11M | -136.15M | -213.75M | -216.10M | -437.89M | 25.08M | -24.13M | -19.93M |
|
Net Cash Flow
|
271.61M | -272.46M | -2.03M | 1.62M | 0.35M | 2.27M | 37.56M | -20.01M | -12.09M | -18.11M | 12.00M | 10.74M | -3.21M | 2.58M | 15.94M | 46.99M | -53.79M | 216.99M | -251.08M | 6.81M | 17.01M | -13.85M | 7.60M | 20.04M | 4.46M | -21.98M | 8.08M | 48.78M | 21.44M | 110.26M | -97.43M | -45.41M | 27.98M | -25.20M | 0.55M | 130.77M | -17.80M | 63.63M | -88.08M | 39.27M | 43.20M | -77.88M | 215.05M | -210.35M | 247.35M | -247.78M | 243.14M | 112.00M | -63.57M | -176.99M | 10.57M | 49.23M | 454.86M | -352.04M | 348.74M | -7.93M | 440.71M | -338.21M | -392.16M | 93.75M | 70.73M | -165.80M | 13.86M | -18.28M | -76.06M | 44.69M | 56.34M | -32.63M |