|
Net Income
|
3.96M | 3.66M | 30.36M | 33.91M | 50.69M | 20.75M | -1.60M | 0.47M | 1.96M | 9.96M | 2.27M | 292.85M | 7.23M | 101.85M | 6.03M | 58.02M | 90.24M | 35.76M | 5.06M | 163.88M | 38.18M | | | | | | | | 237.88M | 197.32M | 356.33M | 242.18M | 235.78M | 165.19M | 238.20M | 237.49M | 141.59M | 254.54M | 192.41M | 385.63M | 170.42M | 168.31M | 279.71M | 167.67M | 168.01M | 170.87M | 147.72M | 341.11M | 142.23M | 447.98M | 78.85M | 335.30M | 262.08M | 138.57M | 494.63M | 241.16M | 146.78M | 367.81M | 171.79M | 242.07M | 173.56M | 254.01M | 372.52M | 282.09M | 236.60M | 269.86M | 384.16M |
|
Depreciation and Depletion
|
50.07M | 51.17M | 52.99M | 50.49M | 55.97M | 57.32M | 57.93M | 50.74M | 59.65M | 60.84M | 60.89M | 45.77M | 61.57M | 63.22M | 62.75M | 59.99M | 105.56M | 189.98M | 159.87M | 104.81M | 106.37M | 110.39M | 111.84M | 114.08M | 116.85M | 118.63M | 120.18M | 122.26M | 127.22M | 132.47M | 131.73M | 140.02M | 140.62M | 141.44M | 144.99M | 157.10M | 159.06M | 156.69M | 156.54M | 158.91M | 162.06M | 162.69M | 165.46M | 171.37M | 177.91M | 176.25M | 175.35M | 177.82M | 183.30M | 184.47M | 193.79M | 197.04M | 201.79M | 199.30M | 206.66M | 207.23M | 204.74M | 200.55M | 200.98M | 210.69M | 212.27M | 206.92M | 212.12M | 215.54M | 217.89M | 231.73M | 230.37M |
|
Share-based Compensation
|
2.37M | 1.27M | 1.25M | 6.56M | 3.48M | 1.68M | 2.54M | 2.20M | 2.83M | 2.74M | 2.04M | -0.37M | 2.97M | 3.13M | 2.44M | 0.16M | 5.62M | -2.04M | 5.14M | 6.44M | 3.62M | 2.58M | 4.16M | 3.57M | 4.04M | 4.22M | 3.73M | 3.34M | 3.83M | 4.65M | 3.62M | 2.98M | 4.32M | 5.34M | 4.32M | 3.94M | 4.03M | 6.10M | 5.49M | 4.66M | 5.62M | 8.10M | 7.09M | 4.81M | 5.34M | 6.53M | 5.88M | 3.85M | 5.38M | 7.80M | 7.47M | 4.84M | 6.97M | 10.71M | 9.09M | 7.09M | 7.92M | 7.19M | 6.73M | 5.29M | 5.87M | 7.62M | 6.75M | 5.13M | 5.66M | 8.46M | 7.15M |
|
Cash from Discontinued Operations
|
2.57M | 2.56M | 2.57M | 1.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.12M | 0.10M | 0.31M | 0.31M | 0.31M | 0.13M | 0.32M | 0.32M | 0.32M | 0.09M | 0.13M | 0.13M | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -26.91M | 95.63M | 50.29M | 21.93M | | 1.85M | 0.14M | 0.14M | 0.14M | 273.42M | 1.35M | 0.12M | 0.12M | 51.26M | 84.49M | 33.92M | 0.22M | 160.06M | 37.87M | 60.95M | 130.39M | 26.10M | 79.03M | 12.42M | 55.29M | 12.11M | 81.06M | 54.68M | 212.94M | 94.24M | 97.01M | 44.07M | 59.03M | 81.64M | 10.48M | 95.04M | 35.89M | 244.56M | 15.10M | 20.56M | 130.56M | 6.11M | 24.48M | 35.45M | 36.89M | 249.22M | 54.15M | 357.91M | 1.60M | 217.09M | 149.84M | 0.91M | 357.01M | 93.19M | 10.31M | 177.77M | 22.33M | 77.58M | 16.29M | 52.41M | 173.33M | 122.13M | 56.66M | 103.13M | 180.36M |
|
Asset Writedowns and Impairment
|
| 20.30M | | 0.85M | | | | | | | 14.05M | | | | | | | | | | | | | | | | | | | | 1.60M | 0.14M | 0.27M | 0.12M | | | 0.11M | 0.61M | | -0.22M | 0.21M | 1.08M | -0.20M | 1.86M | 1.99M | 0.11M | | 7.17M | 0.25M | 0.44M | | | 0.01M | 0.73M | 3.33M | 1.53M | 2.99M | 1.26M | 18.96M | 10.27M | 4.25M | 1.42M | 1.57M | 11.11M | 4.74M | 2.49M | 1.39M |
|
Non-cash Items
|
| | | 2.13M | | | | 1.73M | 1.86M | 1.36M | 1.15M | 1.01M | 1.01M | 3.35M | 2.73M | 21.73M | 6.63M | 0.69M | 0.69M | | 2.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
90.82M | 98.91M | 83.25M | 103.60M | 68.88M | 102.84M | 62.66M | 97.73M | 73.22M | 132.66M | 89.13M | 134.34M | 105.34M | 117.13M | 152.71M | 165.65M | 81.39M | 185.82M | 202.71M | 254.39M | 220.32M | 189.39M | 231.72M | 245.21M | 236.38M | 255.52M | 302.37M | 280.39M | 277.78M | 275.40M | 307.55M | 299.55M | 299.89M | 275.76M | 358.12M | 322.48M | 315.91M | 309.38M | 355.26M | 320.55M | 361.79M | 275.95M | 377.19M | 306.88M | 341.70M | 287.21M | 333.16M | 257.54M | 330.14M | 238.48M | 343.11M | 291.43M | 343.68M | 296.37M | 440.39M | 341.49M | 396.12M | 346.46M | 471.26M | 346.19M | 412.90M | 379.99M | 486.17M | 328.81M | 415.90M | 377.81M | 476.96M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | -3.54M | -8.51M | -8.85M | -8.85M | -8.77M | -8.78M | -8.72M | -8.69M | -8.66M | -6.16M | -4.76M | -4.69M | -4.78M | -4.66M | -4.71M | -4.72M | -4.62M | -1.83M | 0.20M | 0.34M | 0.42M | 0.43M | 0.41M | 0.44M | 0.39M | 0.40M | 0.40M | 0.41M | 0.41M | 0.42M | 0.49M | 0.56M | 0.64M | 0.68M | 0.68M | 0.68M | 0.69M | 0.69M | 0.69M | 0.71M | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
2.22M | 1.38M | 1.82M | 2.72M | 2.25M | 1.66M | 2.04M | 1.78M | 1.82M | 1.67M | 1.40M | 0.95M | 1.48M | 1.56M | 1.08M | 2.31M | 1.93M | 1.72M | 1.41M | 1.74M | 1.52M | 1.65M | 1.60M | 1.62M | 1.66M | 1.72M | 1.74M | 1.75M | 1.94M | 1.89M | 1.84M | 2.00M | 1.83M | 2.05M | 1.86M | 1.93M | 2.01M | 2.04M | 2.02M | 1.87M | 1.69M | 1.87M | 1.89M | 1.89M | 1.88M | 1.84M | 1.90M | 1.84M | 1.84M | 1.84M | 1.84M | 4.62M | 2.69M | 2.65M | 2.77M | 3.12M | 3.23M | 3.12M | 3.10M | 3.28M | 3.28M | 3.33M | 3.39M | 3.29M | 3.23M | 3.05M | 3.89M |
|
Depreciation & Amortization (CF)
|
50.07M | 51.17M | 52.99M | 50.49M | 55.97M | 57.32M | 57.93M | 50.74M | 59.65M | 60.84M | 60.89M | 45.77M | 61.57M | 63.22M | 62.75M | 59.99M | 105.56M | 189.98M | 159.87M | 104.81M | 106.37M | 110.39M | 111.84M | 114.08M | 116.85M | 118.63M | 120.18M | 122.26M | 127.22M | 132.47M | 131.73M | 140.02M | 140.62M | 141.44M | 144.99M | 157.10M | 159.06M | 156.69M | 156.54M | 158.91M | 162.06M | 162.69M | 165.46M | 171.37M | 177.91M | 176.25M | 175.35M | 177.82M | 183.30M | 184.47M | 193.79M | 197.04M | 201.79M | 199.30M | 206.66M | 207.23M | 204.74M | 200.55M | 200.98M | 210.69M | 212.27M | 206.92M | 212.12M | 215.54M | 217.89M | 231.73M | 230.37M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | 2.41M | -0.36M | 31.67M | -0.18M | 3.65M | -0.34M | 1.73M | 2.07M | 3.94M | -7.88M | 15.01M | -6.12M | -4.24M | 0.84M | 1.23M | -0.76M | 0.89M | -4.33M | -2.14M | -10.20M | 1.04M | -2.17M | 9.59M | -0.47M | 4.66M | 5.44M | 2.12M | -10.95M | -1.46M | 0.46M | -12.01M | 7.45M | 5.57M | -8.65M | -18.64M | -8.35M | 5.75M | 3.12M | -8.15M | 13.89M | 0.22M | | | | | | | | | | | |
|
Change in Accured Expenses
|
-5.33M | 9.29M | 7.17M | 0.72M | -9.44M | 4.75M | 5.73M | 2.83M | -8.32M | 26.89M | -11.45M | 1.93M | -9.48M | 1.33M | -8.20M | 11.62M | -7.98M | 10.17M | 13.14M | -4.34M | -7.65M | -5.09M | 13.83M | 5.87M | -6.73M | 3.91M | 35.90M | -3.88M | -7.31M | 1.91M | 32.37M | -7.58M | 21.67M | -17.18M | 60.30M | -38.35M | 11.68M | -11.94M | 30.40M | -22.47M | 32.32M | -31.23M | 56.47M | -48.94M | 3.80M | -22.86M | 58.42M | -36.15M | 39.78M | -24.68M | 44.35M | -54.96M | 19.30M | -24.67M | 73.62M | -51.07M | 30.91M | -21.12M | 62.24M | -60.00M | 21.55M | -17.22M | 106.93M | -73.34M | 10.58M | -11.60M | 69.58M |
|
Capital Expenditures
|
148.33M | 163.24M | 133.31M | 115.26M | 118.60M | 115.39M | 96.26M | 99.60M | 110.64M | 155.73M | 190.59M | 183.81M | 159.09M | 182.05M | 226.72M | 187.50M | 221.27M | 370.62M | 316.32M | 377.50M | 266.93M | 280.87M | 313.67M | 380.37M | 578.63M | 286.87M | 400.33M | 303.50M | 266.59M | 320.70M | 282.06M | 331.68M | 259.57M | 236.29M | 247.41M | 236.67M | 301.30M | 303.24M | 260.01M | 275.40M | 278.07M | 282.31M | 231.17M | 260.46M | 245.79M | 137.35M | 179.19M | 281.57M | 198.37M | 127.32M | 150.62M | 178.55M | 232.04M | 182.07M | 267.83M | 239.27M | 229.36M | 223.78M | 238.40M | 210.30M | 207.57M | 232.33M | 251.84M | 259.36M | 237.28M | 312.08M | 300.43M |
|
Sales of Property, Plant and Equipment
|
| | 67.89M | 121.52M | 81.33M | 106.25M | -1.53M | 7.95M | | | 34.48M | 254.75M | 27.20M | 155.03M | | 91.79M | 327.92M | 104.46M | | 487.30M | 52.15M | 134.50M | | 110.81M | 112.50M | 23.34M | 96.57M | 49.75M | 68.71M | 48.23M | 287.79M | 127.99M | 159.99M | 110.50M | 66.06M | 166.50M | 0.60M | 298.62M | 166.96M | 417.13M | 71.45M | 96.58M | 253.70M | 0.31M | 98.79M | 56.43M | 30.87M | 433.68M | 76.54M | 498.89M | 1.54M | 397.79M | 267.74M | 38.11M | 573.99M | 171.56M | 3.96M | 248.94M | 106.57M | 107.62M | 3.87M | 172.46M | 326.48M | 208.47M | 63.65M | 164.41M | 583.62M |
|
Acquisitions
|
-3.03M | 3.73M | -1.08M | -13.51M | -1.24M | -1.54M | 23.76M | -70.02M | -1.23M | | | | | | | 12.11M | 2.98M | -0.82M | -18.95M | 43.58M | 1.43M | 1.37M | 2.46M | 0.41M | | 0.80M | 0.08M | 5.70M | 0.91M | 120.73M | -119.20M | 7.30M | 5.77M | 4.33M | 4.46M | 9.93M | 4.37M | 2.73M | 0.88M | 3.04M | 0.72M | 0.49M | 0.04M | 8.93M | 9.80M | 4.45M | 8.79M | 13.04M | 10.03M | 17.32M | 12.71M | 13.46M | 3.60M | 4.45M | 3.45M | 2.77M | 5.60M | 3.33M | 4.71M | 5.22M | 2.08M | 2.85M | 4.43M | 4.81M | 2.40M | 4.16M | 29.33M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 26.17M | 15.19M | 39.90M | 142.37M | 6.48M | 40.49M | -3.63M | 11.02M | 61.31M | 58.65M | 0.22M | 35.88M | 16.85M | 11.95M | 9.90M | 67.45M | | 2.01M | | | 33.50M | | | 0.69M | 9.76M | | | 9.88M | 1.28M | | | 39.83M | 1.01M | | | 48.99M | 0.47M | | | 1.53M | 0.08M | | | 7.18M | 4.00M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.86M | 22.65M | 23.42M | 2.21M | 0.98M | | | 1.80M | 0.96M | 1.28M | 1.18M | | 1.25M | 0.31M | | 0.88M | 1.95M | 2.08M | | | | 0.23M | | 0.02M | 0.06M | 0.18M | 6.94M | -6.94M | 0.11M | -0.08M | |
|
Cash from Investing Activities
|
-129.68M | -146.38M | -53.62M | -3.88M | -36.04M | 2.06M | -144.37M | -120.59M | -124.68M | -168.34M | -176.45M | 26.34M | -166.34M | -26.41M | -289.98M | -140.65M | -649.58M | -234.77M | -310.66M | 13.84M | -224.36M | -87.15M | -184.98M | -320.26M | -442.20M | -252.15M | -292.17M | -213.00M | -384.73M | -327.76M | -154.10M | -165.76M | -108.88M | -144.84M | -371.03M | -340.63M | -319.28M | 2.60M | -178.78M | -101.19M | -313.19M | -276.84M | -167.18M | -436.67M | -136.07M | -49.06M | -136.19M | 141.89M | -155.95M | 245.16M | -404.96M | -308.30M | -90.20M | -266.31M | 8.02M | -211.93M | -267.34M | -30.54M | -284.99M | -346.09M | -265.82M | -197.99M | -218.79M | -314.27M | -427.87M | -395.35M | -101.87M |
|
Other financing activities
|
| | 3.91M | 0.89M | | | 0.93M | 4.24M | 4.49M | 10.34M | | -8.83M | 5.12M | 10.34M | 0.03M | 0.17M | 3.59M | -3.07M | 5.57M | 4.01M | 3.02M | 0.39M | | 4.41M | 0.58M | 3.70M | 0.46M | 2.60M | 6.18M | 3.84M | 0.90M | 5.33M | 2.31M | 9.15M | 0.28M | 5.81M | 3.24M | 0.10M | 0.00M | 12.91M | 6.84M | 3.83M | 0.24M | -0.00M | 5.99M | 5.29M | 0.00M | -0.00M | -0.02M | -0.01M | 5.31M | 3.58M | 0.42M | | 11.53M | 2.35M | 0.66M | | | 3.30M | 0.22M | 3.35M | 0.19M | 0.00M | | 15.97M | 4.04M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | 250.00M | | | 258.00M | 350.00M | 250.00M | | | 300.00M | 50.00M | 524.07M | | 299.02M | | 474.84M | | 647.65M | | 948.62M | | 748.21M | 299.44M | | | | | 449.80M | 0.00M | | 750.00M | 546.58M | | | | | 699.17M | 399.48M | | | | 348.56M | | | | 399.76M | | | 0.00M | | | | 497.49M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | 3.76M | 1,507.24M | 278.89M | 3.27M | 320.95M | 3.83M | 20.94M | 3.95M | 4.14M | 4.21M | 584.02M | 155.43M | 109.95M | 19.68M | 137.87M | 3.54M | 6.98M | 21.91M | 1,265.14M | 2.19M | 23.79M | 28.58M | 30.73M | 97.85M | 98.29M | 1.67M | 135.99M | 23.06M | 66.86M | 51.48M | 5.37M | 68.58M | 1.28M | 28.49M | 6.25M | 0.95M | 73.87M | 0.36M | 6.07M | 36.70M | 0.20M | 0.90M | 6.50M | 38.30M | 1.30M | 0.80M | 7.18M | 1.15M | 0.66M | 1.17M | 8.26M | 1.06M |
|
Short-Term Debt repayments
|
-235.00M | 359.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.04M | 1.08M | 101.33M | 6.42M | 83.90M | 222.92M | 15.44M | 59.11M | 150.16M | 113.98M | | 12.21M | 8.96M | 166.73M | 150.97M | 2,103.54M | 0.25M | 2.35M | 0.27M | 1.83M | 7.23M | 207.74M | 125.12M | 6.04M | 1.97M | 95.35M | 577.30M | 15.55M | 1.10M | 11.70M | 1.34M | 1.38M | 56.82M | 53.22M | 0.08M | 0.98M | | 0.83M | 0.39M | 51.04M | 155.56M | 50.63M | 1.60M | 201.94M | 0.12M | 1.49M | -0.01M | 1.86M | 0.01M | 2.36M | 4.64M | 24.86M | 0.46M | 1.55M | -0.05M | 18.06M | 0.14M | 494.82M | -0.15M | 1.90M | 0.36M | 3.61M | 3.26M | 3.30M | 0.69M | 2.68M | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.42M | | | | | | | | | 1.13M | 0.78M | | | | | | | | | |
|
Dividends Paid - Common
|
68.84M | 71.09M | 71.34M | 72.44M | 72.60M | 73.66M | 75.82M | 76.01M | 76.56M | 77.83M | 79.05M | 84.80M | 84.93M | 92.40M | 93.54M | 94.71M | 110.89M | 138.38M | 138.39M | 138.39M | 138.39M | 150.22M | 152.02M | 153.01M | 153.09M | 165.15M | 166.01M | 171.00M | 171.15M | 185.08M | 185.25M | 185.26M | 185.19M | 195.53M | 195.96M | 195.97M | 196.00M | 203.07M | 203.08M | 203.09M | 203.50M | 211.80M | 212.17M | 212.18M | 213.67M | 223.66M | 223.67M | 222.21M | 222.73M | 221.84M | 221.85M | 221.92M | 223.06M | 222.16M | 222.17M | 222.21M | 223.47M | 230.86M | 234.16M | 234.17M | 237.00M | 241.53M | 241.60M | 241.78M | 243.68M | 248.97M | 250.23M |
|
Cash from Financing Activities
|
63.49M | 172.92M | 308.95M | -549.64M | -15.23M | 145.52M | -62.90M | 100.18M | 36.84M | 33.98M | 488.05M | -232.64M | -307.61M | 19.30M | 443.15M | 2,044.49M | -1717.97M | -287.36M | 109.71M | -99.78M | 108.70M | -62.51M | -32.45M | 144.49M | -107.53M | -134.36M | 243.23M | 23.75M | -196.02M | 137.13M | -269.86M | 25.47M | -152.27M | -206.48M | -63.14M | 2.94M | 72.87M | -233.49M | -244.79M | -283.09M | -71.26M | 135.73M | -205.30M | -77.36M | 535.17M | -690.88M | -430.26M | -268.30M | -257.99M | -226.27M | 10.59M | 124.81M | -339.86M | -227.28M | -221.48M | 117.56M | -486.96M | 255.01M | -353.17M | -249.24M | -254.50M | 159.80M | -240.26M | -539.94M | -36.01M | 93.80M | -348.57M |
|
Change in Cash
|
24.63M | 125.45M | 338.57M | -449.92M | 17.61M | 250.42M | -144.61M | 77.31M | -14.63M | -1.70M | 400.73M | -71.96M | -368.61M | 110.02M | 305.87M | 2,069.49M | -2286.16M | -336.31M | 1.76M | 168.44M | 104.65M | 39.74M | 14.29M | 69.43M | -313.35M | -130.99M | 253.43M | 91.15M | -302.97M | 84.77M | -116.41M | 159.26M | 38.74M | -75.57M | -76.04M | -15.21M | 69.50M | 78.49M | -68.31M | -63.73M | -22.66M | 134.84M | 4.71M | -207.14M | 740.81M | -452.73M | -233.29M | 131.13M | -83.80M | 257.37M | -51.26M | 107.94M | -86.38M | -197.22M | 226.94M | 247.12M | -358.18M | 570.93M | -166.89M | -249.15M | -107.41M | 341.80M | 27.12M | -525.40M | -47.97M | 76.27M | 26.52M |
|
Free Cash Flow
|
-57.51M | -64.34M | -50.06M | -11.66M | -49.72M | -12.55M | -33.60M | -1.88M | -37.43M | -23.07M | -101.46M | -49.47M | -53.75M | -64.92M | -74.02M | -21.85M | -139.89M | -184.80M | -113.61M | -123.11M | -46.61M | -91.48M | -81.95M | -135.15M | -342.25M | -31.34M | -97.96M | -23.10M | 11.19M | -45.30M | 25.49M | -32.14M | 40.32M | 39.47M | 110.72M | 85.81M | 14.61M | 6.14M | 95.25M | 45.15M | 83.71M | -6.36M | 146.02M | 46.42M | 95.92M | 149.86M | 153.96M | -24.03M | 131.77M | 111.17M | 192.50M | 112.87M | 111.64M | 114.30M | 172.56M | 102.23M | 166.76M | 122.68M | 232.86M | 135.88M | 205.34M | 147.66M | 234.32M | 69.46M | 178.62M | 65.73M | 176.53M |
|
Net Cash Flow
|
24.63M | 125.45M | 338.57M | -449.92M | 17.61M | 250.42M | -144.61M | 77.31M | -14.63M | -1.70M | 400.73M | -71.96M | -368.61M | 110.02M | 305.87M | 2,069.49M | -2286.16M | -336.31M | 1.76M | 168.44M | 104.65M | 39.74M | 14.29M | 69.43M | -313.35M | -130.99M | 253.43M | 91.15M | -302.97M | 84.77M | -116.41M | 159.26M | 38.74M | -75.57M | -76.04M | -15.21M | 69.50M | 78.49M | -68.31M | -63.73M | -22.66M | 134.84M | 4.71M | -207.14M | 740.81M | -452.73M | -233.29M | 131.13M | -83.80M | 257.37M | -51.26M | 107.94M | -86.38M | -197.22M | 226.94M | 247.12M | -358.18M | 570.93M | -166.89M | -249.15M | -107.41M | 341.80M | 27.12M | -525.40M | -47.97M | 76.27M | 26.52M |