|
Net Income
|
-4.02M | -4.78M | -3.80M | -36.68M | -1.10M | 3.36M | 19.27M | 0.02M | 0.04M | 0.77M | | | | | 60.48M | 64.46M | 57.49M | 93.05M | 71.58M | 75.40M | 83.38M | 69.90M | 61.02M | 80.36M | 147.35M | 77.55M | 62.90M | 68.96M | 80.85M | 62.06M | 59.78M | 9.04M | 27.94M | | 52.37M | 90.43M | 46.15M | 81.24M | 79.51M | 87.79M | 79.74M | 107.16M | 112.25M | 56.41M | 63.74M | 72.70M | 88.91M | 70.12M | 96.84M | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | -1.60M | 6.20M | 3.50M | 3.53M | 2.13M | 2.80M | 2.90M | 2.64M | 2.50M | 2.80M | 2.70M | 1.37M | 2.64M | 2.97M | 3.24M | 3.81M | 2.65M | 1.96M | 3.20M | 3.14M | 2.59M | 4.20M | 4.03M | 6.27M | 4.32M | 6.03M | 6.07M | 6.99M | 4.19M | 4.64M | 5.72M | 6.22M | 3.36M | 5.44M | 5.05M | 4.08M | 4.11M | 4.80M | 4.08M | 4.62M |
|
Gains from Investment Securities
|
| -7.07M | 0.25M | 0.51M | 0.25M | 0.16M | 0.13M | 0.06M | 0.03M | 0.11M | -0.05M | -0.04M | -0.02M | 0.93M | 1.17M | 1.92M | 0.12M | 0.10M | 2.46M | 0.20M | 0.05M | | 1.72M | 0.13M | -4.44M | 4.46M | 1.55M | 0.16M | | 0.01M | 3.40M | 0.12M | 0.01M | 0.01M | 5.11M | 0.26M | | | | | | 101.10M | 11.23M | | 0.00M | 0.01M | 12.96M | | 0.02M | 1.08M | 11.64M | 0.57M | 0.01M | 0.05M |
|
Asset Writedowns and Impairment
|
| 3.37M | 3.03M | 40.54M | 1.28M | 1.80M | | | | | 0.81M | | | 0.20M | | | 1.97M | 3.18M | 5.69M | 10.63M | 11.06M | 12.72M | 15.90M | 11.93M | 16.37M | 9.09M | 3.11M | 6.19M | 8.17M | 6.93M | 4.60M | 5.96M | 5.75M | 3.25M | 1.47M | 0.43M | | | 4.59M | 0.01M | | 1.13M | 1.10M | 16.74M | | | | 5.28M | 5.86M | | | | 16.07M | 4.39M |
|
Cash from Operations
|
| 83.50M | 33.63M | 76.12M | 104.90M | 117.35M | 86.58M | 132.06M | 153.65M | 106.92M | 112.94M | 158.46M | 140.53M | 112.07M | 116.11M | 160.07M | 145.00M | 146.29M | 108.15M | 174.04M | 138.93M | 130.83M | 124.45M | 155.90M | 119.83M | 141.51M | 96.84M | 154.17M | 148.93M | 128.74M | 95.07M | 84.49M | 144.07M | 119.47M | 110.51M | 164.35M | 150.02M | 127.36M | 112.26M | 161.86M | 167.04M | 125.22M | 135.05M | 159.89M | 158.57M | 135.28M | 128.52M | 183.52M | 157.48M | 155.17M | 130.09M | 181.45M | 168.27M | 172.20M |
|
Amortizatization of Intangibles
|
| -12.29M | -12.28M | -12.38M | -14.39M | -12.33M | -11.58M | -11.60M | -11.91M | -10.45M | -13.53M | -10.90M | -9.90M | -13.39M | -11.02M | -9.10M | -9.40M | -8.23M | -7.80M | -7.60M | -7.60M | -6.62M | -6.82M | -8.00M | -5.82M | -5.92M | -4.90M | -4.75M | -4.48M | -4.70M | -4.23M | -4.00M | -4.13M | -4.14M | -2.93M | -4.20M | -2.81M | -2.67M | -2.97M | -2.96M | -3.31M | -2.91M | -3.39M | -2.65M | -3.32M | -3.40M | -2.41M | -2.49M | -2.38M | -3.90M | -3.28M | -4.71M | -5.62M | -3.27M |
|
Amortization of Deferred Charges
|
| 2.94M | 2.96M | 3.18M | 2.57M | 2.13M | 2.52M | 2.13M | 2.05M | 1.98M | 2.05M | 2.04M | 2.15M | 2.07M | 1.94M | 1.95M | 1.94M | 1.88M | 1.80M | 1.77M | 1.71M | 1.69M | 1.68M | 1.63M | 1.60M | 1.69M | 1.79M | 1.76M | 1.75M | 1.76M | 1.76M | 1.86M | 1.93M | 1.98M | 2.07M | 1.69M | 1.87M | 1.86M | 1.77M | 1.74M | 1.76M | 1.75M | 1.75M | 1.71M | 1.69M | 1.70M | 1.80M | 1.79M | 1.78M | 1.77M | 1.77M | 1.81M | 1.89M | 1.98M |
|
Depreciation & Amortization (CF)
|
| 122.49M | 115.64M | 111.77M | 110.97M | 111.90M | 113.70M | 109.67M | 111.15M | 107.72M | 108.54M | 104.44M | 102.44M | 102.51M | 100.48M | 95.82M | 98.34M | 92.67M | 93.93M | 96.87M | 94.24M | 89.99M | 90.38M | 91.33M | 85.18M | 85.34M | 85.39M | 81.59M | 82.84M | 82.61M | 83.02M | 80.83M | 87.49M | 84.25M | 83.42M | 81.21M | 81.72M | 80.80M | 84.22M | 85.14M | 84.77M | 90.60M | 87.74M | 88.81M | 96.25M | 89.47M | 91.22M | 92.02M | 94.83M | 103.33M | 105.60M | 103.28M | 103.23M | 102.82M |
|
Change in Receivables
|
| 3.02M | 13.90M | 11.32M | -3.73M | -4.44M | -9.33M | 3.26M | -0.45M | 11.86M | -3.67M | -9.38M | 2.56M | 8.67M | -10.59M | 0.04M | 6.51M | 2.48M | 3.59M | 10.34M | 1.75M | 10.78M | -12.17M | 3.47M | 7.28M | 13.73M | 0.82M | 6.81M | 5.90M | 13.47M | 1.41M | 41.27M | -26.77M | -6.11M | -7.08M | -1.62M | -0.26M | 6.78M | 4.68M | 5.82M | 3.87M | 17.58M | -15.58M | 6.82M | 9.69M | 15.57M | -28.64M | 5.38M | 9.59M | 21.71M | -9.44M | 11.21M | 22.57M | 10.98M |
|
Capital Expenditures
|
| 51.99M | 35.28M | 30.81M | 38.54M | 45.83M | 40.48M | 48.32M | 57.70M | 68.18M | 40.41M | 57.46M | 49.52M | 42.54M | 36.34M | 47.30M | 52.23M | 56.56M | 104.81M | 6.98M | 28.25M | 62.84M | 76.80M | 43.84M | 64.41M | 83.64M | 77.72M | 91.80M | 112.68M | 112.88M | 86.70M | 71.42M | 59.82M | 66.82M | 62.84M | 72.41M | 77.12M | 96.20M | 164.26M | 245.43M | | | 72.38M | 83.69M | 98.36M | 90.73M | 76.86M | 90.17M | 88.39M | 97.93M | 82.51M | 88.82M | 74.21M | 175.04M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 45.16M | 49.98M | 144.70M | 50.31M | 41.41M | 5.22M | 36.29M | 39.47M | 31.79M | 67.95M | 24.69M | 112.97M | 58.87M | 81.11M | 31.04M | 108.80M | 119.66M | 25.91M | 16.63M | 20.06M | 67.24M | 2.09M | 72.57M | 68.23M | 21.64M | 22.08M | 79.11M | 166.33M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
19.00M | 26.17M | 10.90M | 20.46M | 13.20M | 14.13M | 4.85M | 15.23M | 1.33M | 3.78M | 9.92M | 31.88M | | 12.44M | 6.81M | 13.72M | 11.09M | 71.28M | 34.09M | 73.00M | 121.59M | 102.08M | 104.20M | 135.21M | 437.56M | -646.08M | 5.98M | 32.97M | 8.57M | 2.78M | 4.02M | 4.20M | 9.91M | 2.98M | 4.60M | 4.50M | 6.35M | 1.00M | 9.42M | 4.98M | 7.47M | 1.19M | 7.36M | 13.41M | 0.79M | 1.87M | 4.81M | 7.94M | 12.51M | 4.78M | 5.04M | 1.65M | 5.96M | 2.15M |
|
Cash from Investing Activities
|
| -12.54M | -22.85M | -13.21M | -40.85M | -9.45M | -39.77M | -42.10M | -53.17M | -65.78M | -31.87M | -75.37M | -52.76M | -30.74M | -36.42M | -32.33M | -46.33M | -26.80M | -109.15M | 30.29M | 64.72M | -38.74M | 28.24M | 79.75M | 372.08M | 189.53M | -31.83M | -107.45M | 28.74M | -61.52M | -46.61M | -69.41M | -24.23M | -27.00M | -34.12M | -66.91M | -55.08M | -174.89M | -174.94M | -241.64M | -57.90M | 12.03M | 48.48M | -60.39M | -81.11M | -70.06M | -9.18M | -107.92M | -79.09M | -240.84M | -63.46M | -85.52M | -204.77M | -98.48M |
|
Other financing activities
|
| 0.04M | 1.43M | 0.00M | 19.80M | 6.31M | 2.95M | 0.04M | | | 1.90M | | 1.25M | 7.68M | | 5.17M | 12.53M | -0.04M | 3.51M | 4.42M | 3.26M | -0.04M | 0.18M | 0.26M | 28.58M | 27.58M | 0.13M | 3.27M | 3.29M | 0.60M | 0.40M | 13.64M | 3.94M | 16.75M | 3.09M | 0.33M | 30.16M | 0.14M | | 8.22M | 0.17M | -0.01M | 0.06M | 0.41M | 0.23M | 0.08M | 3.77M | 3.55M | 0.40M | | 3.72M | 8.61M | 3.89M | 0.08M |
|
Long-Term Debt Issuances
|
| | 57.00M | | | | 600.00M | | | | 695.16M | | 492.99M | 7.67M | | 595.97M | 498.68M | | 396.04M | 497.88M | 300.00M | | | | 250.00M | | | | 372.41M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | 2,379.11M | 155.18M | 689.87M | 112.47M | 24.00M | 293.00M | 163.00M | 297.00M | 159.00M | 396.00M | 40.00M | 141.00M | 300.00M | 65.00M | 145.00M | 241.00M | 40.00M | 55.00M | | 35.00M | 180.00M | 285.00M | 50.00M | 126.00M | 59.00M | 52.00M | 646.00M | | | | | | | | 210.00M | 390.00M | 65.00M | 135.00M | 117.00M | 133.00M | 110.00M | 165.50M | 80.00M | | | | 407.00M | | 253.00M | |
|
Short-Term Debt repayments
|
| | | | | 914.11M | 637.05M | 18.00M | 20.00M | 45.00M | 682.48M | | 436.00M | | | 597.00M | 208.00M | 35.00M | 57.00M | 451.00M | 40.00M | 55.00M | | 35.00M | 39.00M | 120.00M | 65.00M | 272.00M | 204.00M | 45.00M | 7.50M | 500.00M | 145.50M | | | | | | 115.00M | 245.00M | 105.00M | 210.00M | 195.00M | 180.00M | 105.00M | 152.00M | 98.50M | | | | 407.00M | | 253.00M | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15M | 43.87M | 3.54M | 5.69M | | | | | | | | 19.28M | 95.37M | -0.08M | -0.07M | -0.10M | -0.21M |
|
Shares Repurchased
|
| | | | | | | | | | 0.33M | | -0.33M | | 1.17M | 1.92M | 0.12M | -3.21M | | | | 5.87M | 29.77M | 3.50M | 48.67M | 22.77M | 11.59M | 2.98M | | | 25.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 9.75M | 9.46M | 9.46M | 9.46M | 19.07M | 29.17M | 45.94M | 49.02M | 49.02M | 66.75M | 67.16M | 67.49M | 66.88M | 73.45M | 73.39M | 73.79M | 74.58M | 79.49M | 79.31M | 79.30M | 79.28M | 84.17M | 83.41M | 83.31M | 82.53M | 84.10M | 83.67M | 83.56M | 83.56M | 85.57M | 84.83M | | | 64.95M | 64.15M | | | | | | 72.22M | 80.08M | 78.39M | 78.41M | 78.41M | 83.87M | 82.35M | 82.36M | 82.63M | 89.47M | 88.25M | 88.26M | 88.26M |
|
Cash from Financing Activities
|
| -33.60M | -7.48M | -27.29M | -68.67M | -131.36M | -105.02M | -83.83M | -69.55M | -73.30M | -73.48M | -108.54M | -92.52M | -61.49M | -40.65M | -115.64M | -184.01M | -93.43M | 2.51M | -186.07M | -184.28M | -123.33M | -170.69M | -226.80M | -528.52M | -345.29M | -112.36M | -36.87M | -159.44M | -77.18M | 517.11M | -282.19M | 171.39M | -333.61M | -73.79M | -64.74M | -95.96M | -59.09M | -194.68M | 68.16M | -106.65M | -147.24M | -169.37M | -120.06M | -73.64M | -65.00M | 280.17M | -19.06M | -100.89M | 11.91M | -337.89M | -97.49M | 307.14M | -88.69M |
|
Change in Cash
|
| 37.36M | 3.29M | 35.61M | -4.63M | -23.46M | -58.22M | 6.13M | 30.93M | -32.16M | 7.59M | -25.45M | -4.75M | 19.84M | 39.04M | 12.10M | -85.33M | 26.06M | 1.51M | 18.26M | 19.37M | -31.24M | -18.01M | 8.86M | -36.60M | -14.25M | -47.36M | 9.85M | 18.23M | -9.96M | 565.57M | -267.10M | 291.23M | -241.13M | 2.60M | 32.70M | -1.02M | -106.62M | -257.36M | -11.63M | 2.50M | -9.99M | 14.17M | -20.57M | 3.82M | 0.22M | 399.51M | 56.55M | -22.51M | -73.75M | -271.26M | -1.56M | 270.64M | -14.98M |
|
Free Cash Flow
|
| 31.50M | -1.65M | 45.31M | 66.36M | 71.51M | 46.10M | 83.75M | 95.94M | 38.74M | 72.53M | 100.99M | 91.01M | 69.53M | 79.78M | 112.77M | 92.78M | 89.73M | 3.34M | 167.06M | 110.68M | 67.99M | 47.65M | 112.07M | 55.42M | 57.87M | 19.11M | 62.37M | 36.24M | 15.86M | 8.37M | 13.07M | 84.25M | 52.65M | 47.67M | 91.94M | 72.90M | 31.16M | -52.00M | -83.57M | 167.04M | 125.22M | 62.68M | 76.20M | 60.21M | 44.55M | 51.66M | 93.36M | 69.08M | 57.25M | 47.58M | 92.63M | 94.06M | -2.84M |
|
Net Cash Flow
|
| 37.36M | 3.29M | 35.61M | -4.63M | -23.46M | -58.22M | 6.13M | 30.93M | -32.16M | 7.59M | -25.45M | -4.75M | 19.84M | 39.04M | 12.10M | -85.33M | 26.06M | 1.51M | 18.26M | 19.37M | -31.24M | -18.01M | 8.86M | -36.60M | -14.25M | -47.36M | 9.85M | 18.23M | -9.96M | 565.57M | -267.10M | 291.23M | -241.13M | 2.60M | 32.70M | -1.02M | -106.62M | -257.36M | -11.63M | 2.50M | -9.99M | 14.17M | -20.57M | 3.82M | 0.22M | 399.51M | 56.55M | -22.51M | -73.75M | -271.26M | -1.56M | 270.64M | -14.98M |